{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["T","Disclaimer","Instructions","Inputs","Summary","NHFIC_Funding_Outputs","QFS","Data_A","Data_Q","Timing","Cons","Ops","Debt","Equity","T&D","NC","L","S-Curves_M","Graphs"],"not_rendered":{"charts":14,"images":2,"macros":1,"external_links":0,"defined_names":167,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"T","index":0,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[14,4,14,5],[16,4,16,5],[12,3,12,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[]
[null,null,null,null,{"$f":"Name_Client","v":"NHFIC"}]
[]
[null,null,null,null,{"$f":"NC!F10","v":"2020-09-10"}]

{"sheet":"Disclaimer","index":1,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Disclaimer"]

{"sheet":"Instructions","index":2,"n_rows":78,"n_cols":6,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Instructions"]
[]
[null,null,"Instructions"]
[]
[null,null,"This model is designed to provide an indication of the feasibility of a project, particularly in relation to the application of NHFIC funding. This sheet provides a description of the worksheets, cells and Inputs contained within the model the user will be required to navigate to generate a useful outcome. However, on the Inputs sheet there are specific descriptions for each section that provide further guidance to understand what inputs are required and how each input affects the model.\n\nTo use the model, follow these steps:\n1. The user should review the disclaimer to understand the parameters and purpose of the model;\n2. Read the information contained in this instructions sheet to understand how to navigate the model;\n3. Carefully input the project / organisation specific inputs required to calibrate the model on the Inputs sheet;\n4. Ensure all model checks are showing 'OK' indicating the model and project retain their integrity; and\n5. Review results and outputs, particularly on the 'Summary' and 'NHFIC_Funding_Outputs' sheets."]
[]
[null,null,"Worksheets"]
[]
[null,null,"The following conventions are used for the various worksheets in the model. The user is only required to enter inputs into the Inputs sheet, and only in appropriate cells. The Outputs sheets provide the necessary outputs to understand the outcome of the model based on the input parameters. The calculation sheets should not be adjusted and are locked to maintain the integrity of the model."]
[]
[null,null,"Worksheet Name","Example",null,"Worksheet Description"]
[]
[null,null,"Inputs","Inputs",null,"Input sheets, such as assumptions and scenarios"]
[]
[null,null,"Outputs","Outputs",null,"Output sheets, such as cashflow waterfall, financials, charts etc."]
[]
[null,null,"Calculations","Calculations",null,"Main body of calulations"]
[]
[null,null,"Source Data","Source Data",null,"Raw source data"]
[]
[]
[null,null,"Cells"]
[]
[null,null,"The following conventions are used for the various cell formats in the Inputs sheet in the model. The user is only required to edit the Assumption cells and where appropriate should only use the options provided in the drop down menu."]
[]
[null,null,"Cell Format Name","Example",null,"Format Description"]
[]
[null,null,"Header0","Header0",null,"Sheet Header Level 0"]
[]
[null,null,"Header1","Header1",null,"Header Level 1"]
[]
[null,null,"Header2","Header2",null,"Header Level 2"]
[]
[null,null,"Header3","Header3",null,"Header Level 3"]
[]
[null,null,"Table_Header","Table Heading",null,"Header of a table or of an off-sheet reference "]
[]
[null,null,"Assumption",100,null,"A user driven input: this is the only cell that should be edited."]
[]
[null,null,"OffSheet ",100,null,"A link to another worksheet to minimise the number of inter-worksheet references"]
[]
[null,null,"InSheet",100,null,"A link within the worksheet or an interim calculation step"]
[]
[null,null,"Technical_Input",100,null,"A model input or constant that should not be changed to protect the integrity of the model"]
[]
[null,null,"Empty_Cell",null,null,"A cell that is left intentionally blank to avoid the risk of error"]
[]
[null,null,"Check",0,null,"Model check - displays OK when zero and WARNING when non zero and updated with conditional formatting"]
[]
[null,null,"Inputs Sheet Structure"]
[]
[null,null,"The Inputs sheet is structured for the user to input the parameters of the target project. The following sections are included in the Inputs sheet."]
[]
[null,null,"Inputs Section","Description"]
[]
[null,null,"General","User is required to input general information relating to the project"]
[]
[null,null,"Timing","User is required to input the timing relating to the project"]
[]
[null,null,"Macroeconomics","User is required to input macroeconomic (e.g. escalation) assumptions relating to revenues and costs in the project"]
[]
[null,null,"Development Inputs","User is required to input construction costs and parameters relating to the development and project size"]
[]
[null,null,"Project Assumptions","User is required to input development assumptions relating to residential, commercial and retail units"]
[]
[null,null,"Revenue Assumptions","User is required to input revenue assumptions relating to rental revenue and asset sales"]
[]
[null,null,"Operating Assumptions","User is required to input operating expenditure assumptions"]
[]
[null,null,"Funding","User is required to input funding assumptions such as capital structure and drawdown profiles"]
[]
[null,null,"Debt","User is required to input NHFIC Debt, Senior Debt and Subordinated Debt assumptions to inform debt structure"]
[]
[null,null,"Equity","User is required to input equity assumptions"]
[]
[null,null,"Tax and Depreciation","User is required to input assumptions relating to depreciation and tax"]
[]
[null,null,"Model Checks","Not required to be used - provides checks on the integrity of the model and the project"]

{"sheet":"Inputs","index":3,"n_rows":613,"n_cols":68,"rows_kept":613,"cut":false,"hidden":false,"merged":[]}
["Inputs"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Input","Unit","Defined Range","Additional Instructions","Value"]
[]
["General"]
[null,"Project Information"]
[null,null,"Project Name","Text","Name_Project",null,"Sample Project"]
[null,null,"Model Start Date","Date","Model_Start",null,{"$f":"Model_Start_Min","v":"2019-06-30"}]
[null,null,"Model Start Date - minimum","Date","Model_Start_Min",null,"2019-06-30"]
[]
[]
["Timing"]
[null,"Instructions"]
[]
[null,null,{"$f":"\"Enter model timing, including applicable time period for each phase. \nNote that the Operations period must be matched to the length of financing facilities in row \"&CELL(\"row\",A452)","v":"Enter model timing, including applicable time period for each phase. \nNote that the Operations period must be matched to the length of financing facilities in row 452"}]
[]
[null,"Planning and Approvals"]
[null,null,"Planning and Approvals Start","Date",null,null,"2020-06-30"]
[null,null,"Planning and Approvals Duration","Qtrs",null,null,4]
[null,null,"Planning and Approvals End","Date","PA_End",null,{"$f":"EOMONTH(G20,G21*Months_Qtr)","v":"2021-06-30"}]
[]
[null,"Design and Construction"]
[null,null,"Construction Start","Date","Cons_Start",null,{"$f":"G22+1","v":"2021-07-01"}]
[null,null,"Construction Duration","Qtrs","Cons_Duration",null,6]
[null,null,"Construction End","Date","Cons_End",null,{"$f":"EOMONTH(G25,G26*Months_Qtr-1)","v":"2022-12-31"}]
[null,null,"Construction End (FY)","Year",null,null,{"$f":"INDEX(Timing!$J$16:$GI$16,MATCH(Cons_End,Timing!$J$6:$GI$6,0))","v":2023}]
[]
[null,"Operations "]
[null,null,"Operations Start","Date","Ops_Start",null,{"$f":"G27+1","v":"2023-01-01"}]
[null,null,"Operations Duration","Qtrs","Ops_Dur",null,200]
[null,null,"Operations End","Date","Ops_End",null,{"$f":"EOMONTH(G31,G32*Months_Qtr-1)","v":"2072-12-31"}]
[]
[]
["Macroeconomics"]
[null,"Instructions"]
[]
[null,null,"Enter the indexation inputs for the model. The base date refers to when indexation commences, the frequency refers to how often the indexation applies and the Rate (% p.p.) refers to the applied rate. The final year of the interest rates apply thereafter."]
[]
[null,"Escalation Indices"]
[null,null,"Revenue",null,null,null,"Base date","Frequency","Rate (% p.p)"]
[null,null,"Social Housing","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Affordable Housing","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Market Housing","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Commercial ","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Retail","misc.",null,null,"2024-09-30",12,0.02]
[]
[null,null,"Costs",null,null,null,"Base date","Frequency","Rate (% p.p)"]
[null,null,"Operation and Maintenance","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Life Cycle Costs","misc.",null,null,"2024-09-30",12,0.02]
[null,null,"Refurbishment Cost ",null,null,null,"2024-09-30",12,0.02]
[]
[null,null,"Dwelling Value ",null,null,null,"Base date","Frequency","Rate (% p.p)"]
[null,null,"Dwelling Value","misc.",null,null,"2024-09-30",12,0.01]
[]
[null,null,"CPI",null,null,null,"Base date","Frequency","Rate (% p.p)"]
[null,null,"CPI","misc.",null,null,"2024-09-30",12,2.5000000000000001E-2]
[]
[null,"Interest Income"]
[null,null,"Interest rate","% p.a.",null,"Informs the interest rate applied to the NHFIC amortisation reserve account (if interest only option is selected)",1.4999999999999999E-2]
[null,null,"Interest rate (applied)","% p.a.",null,null,{"$f":"G61+VerySmallNumber","v":1.5000099999999999E-2}]
[]
[]
["Development Inputs"]
[null,"Instructions"]
[]
[null,null,"Insert the development costs, other project costs, financing costs and DSRA balance to inform the capital costs of the project. Development related costs are to be input into cells G72:G82 and other project costs are to be input into cells G86:G101. Note that all development and project costs are to be input excluding GST. If GST is required on individual cost items set the related cells in column H to \"Yes\", GST will be added to the total cost. The asset category is used for tax and depreciation purposes. The cost type refers to either S-Curve (spread over the development period) or Upfront (incurred in the first period)."]
[]
[null,"Construction Costs (should include indexation)"]
[null,null,"Development Costs",null,null,null,"Cost (Excl GST)","GST inc.","GST","Asset Cat","Cost Type"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K72,List_Capex_Payments,0))","v":1},"Land and Acquisition Costs","AUD",null,"Note: Cost type indicates whether a cost is likely to be incurred upfront (such as land acquisition) or spread over the construction period through the applicable S-Curve)",1000000,0,{"$f":"IF(H72=1,G72*$G$563,0)","v":0},2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K73,List_Capex_Payments,0))","v":1},"Demolition","AUD",null,"Note: The Model will automatically apply an S-Curve based on the construction duration selected earlier",1000000,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K74,List_Capex_Payments,0))","v":0},"Remediation and Site Preparation Costs","AUD",null,"Note: All costs are to be input as excluding GST, should GST be required please select \"Yes\" and GST will be added.",5354000,0,0,2,"Upfront"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K75,List_Capex_Payments,0))","v":0},"Services & Transport Infrastructure Costs","AUD",null,null,10000000,0,0,2,"Upfront"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K76,List_Capex_Payments,0))","v":1},"Construction costs (excl. above)","AUD",null,null,313531579.99999994,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K77,List_Capex_Payments,0))","v":0},"Professional Fees - Design Consultants","AUD",null,null,16518164.579999996,0,0,2,"Upfront"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K78,List_Capex_Payments,0))","v":1},"Head Contractors Preliminaries & Supervision","AUD",null,null,10000000,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K79,List_Capex_Payments,0))","v":1},"Head Contractors Margin","AUD",null,null,10000000,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K80,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K81,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K82,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,null,"Total development costs","AUD",null,null,{"$f":"SUM(G72:G82)","v":367403744.57999992},null,{"$f":"SUM(I72:I82)","v":0}]
[]
[null,null,"Other Project Costs"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K86,List_Capex_Payments,0))","v":1},"Marketing","AUD",null,null,1449207.752548201,0,{"$f":"IF(H86=1,G86*$G$563,0)","v":0},1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K87,List_Capex_Payments,0))","v":1},"Incentives","AUD",null,null,5000000,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K88,List_Capex_Payments,0))","v":1},"Legal/Disbursements","AUD",null,null,0,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K89,List_Capex_Payments,0))","v":1},"Holding Charges","AUD",null,null,2694000,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K90,List_Capex_Payments,0))","v":1},"Agents Commission","AUD",null,null,1811509.690685251,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K91,List_Capex_Payments,0))","v":1},"Leasing Fee","AUD",null,null,0,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K92,List_Capex_Payments,0))","v":1},"Survey/Owners Corporation","AUD",null,null,500000,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K93,List_Capex_Payments,0))","v":1},"Contributions (E.g. SIC / 7.11)","AUD",null,null,4704024.1078855712,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K94,List_Capex_Payments,0))","v":1},"Long Service Levy","AUD",null,null,640000,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K95,List_Capex_Payments,0))","v":1},"Bonds","AUD",null,null,52563.174349417648,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K96,List_Capex_Payments,0))","v":1},"Other (E.g. Display)","AUD",null,null,0,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K97,List_Capex_Payments,0))","v":1},"Development Manager","AUD",null,null,7040775.2181093674,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K98,List_Capex_Payments,0))","v":1},"Development Contingency","AUD",null,null,0,0,0,1,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K99,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K100,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K101,List_Capex_Payments,0))","v":1},"[spare]","AUD",null,null,0,0,0,2,"S-Curve"]
[null,null,"Total other project costs","AUD",null,null,{"$f":"SUM(G86:G101)","v":23892079.943577804},null,{"$f":"SUM(I86:I101)","v":0}]
[]
[null,null,"Grant Funding"]
[null,null,"NHIF Grant Funding","AUD",null,{"$f":"\"NHIF Grant Funding input is available in \"&CELL(\"address\",G404)","v":"NHIF Grant Funding input is available in $G$404"},{"$f":"-$G$404","v":-2000000}]
[null,null,"Capital Grant Funding","AUD",null,{"$f":"\"Capital Grant Funding input is available in \"&CELL(\"address\",G405)","v":"Capital Grant Funding input is available in $G$405"},{"$f":"-$G$405","v":-2000000}]
[]
[null,null,"Financing Costs"]
[null,null,"Finance Fees",null,null,null,"Cost",null,null,"Asset Cat","Cost Type"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K110,List_Capex_Payments,0))","v":1},"NHFIC Financing Fees and Interest During Construction","AUD",null,"Note that separate feasibility may be required to inform financing fees and interest during construction",5000000,null,null,3,"S-Curve"]
[null,{"$f":"INDEX(NC!$B$58:$B$59,MATCH(K111,List_Capex_Payments,0))","v":1},"Bank Debt Financing Fees and Interest During Construction","AUD",null,"Note: This cost should include upfront, commitment, and any other applciable fees. It is anticipated that the project wlll have a separate feasibiltiy from which these costs can be quantified",5000000,null,null,3,"S-Curve"]
[]
[null,null,"DSRA"]
[null,null,"DSRA Tolerance","%",null,"The tolerance is used as a check for the DSRA initial deposit",0.1,"Error check"]
[]
[null,null,null,null,null,null,"Input","Test Value","Variance","Asset Cat","Check"]
[null,null,"NHFIC Initial DSRA Deposit","AUD",null,"Note the Test Value is used to estimate the initial deposit into the DSRA",2131453.1350546461,{"$f":"NHFIC_DSRA_Test*Million","v":2131453.1350546461},{"$f":"IF(H117=0,0,ABS(1-H117/G117))","v":0},null,{"$f":"IF(I117<=$G$114,0,1)","v":0}]
[null,null,"Senior Debt Initial DSRA Deposit","AUD",null,"To size the DSRA, the user can copy and paste the test values as values into the input cells until it is iterated such that the variance is zero",2016685.9423076438,{"$f":"SeniorDebt_DSRA_Test*Million","v":2016685.9423076438},{"$f":"IF(H118=0,0,ABS(1-H118/G118))","v":0},null,{"$f":"IF(I118<=$G$114,0,1)","v":0}]
[null,null,"Subordinated Debt Initial DSRA Deposit","AUD",null,null,0,{"$f":"SubDebt_DSRA_Test*Million","v":0},{"$f":"IF(H119=0,0,ABS(1-H119/G119))","v":0},null,{"$f":"IF(I119<=$G$114,0,1)","v":0}]
[null,null,"Total finance fees","AUD",null,null,{"$f":"SUM(G110:G111,G117:G119)","v":14148139.07736229}]
[]
[null,null,"Summary of Capital Costs",null,null,null,"Total","Upfront","S-Curve","Check"]
[null,null,"Total excluding GST (excluding interest)","AUD",null,null,{"$f":"G83+G102+G120","v":405443963.60094005},{"$f":"SUMIFS($G$72:$G$111,$K$72:$K$111,H$122)+SUM(G117:G119)","v":36020303.65736229},{"$f":"SUMIFS($G$72:$G$111,$K$72:$K$111,I$122)","v":369423659.94357783}]
[null,null,"Total GST","AUD",null,null,{"$f":"I83+I102","v":0},{"$f":"SUMIFS($I$72:$I$111,$K$72:$K$111,H$122)","v":0},{"$f":"SUMIFS($I$72:$I$111,$K$72:$K$111,I$122)","v":0}]
[null,null,"Total including GST","AUD",null,"Note: Where this error check returns a warning, check that all costs above have a cost type allocated in Column J",{"$f":"SUM(G123:G124)","v":405443963.60094005},{"$f":"SUM(H123:H124)","v":36020303.65736229},{"$f":"SUM(I123:I124)","v":369423659.94357783},{"$f":"G125-SUM(H125:I125)","v":0}]
[]
[]
["Project Assumptions"]
[null,"Instructions"]
[]
[null,null,"Input the relevant residential dwelling types, the volume and average NLA of each type. Also input the commercial and retail NLA."]
[]
[null,"Residential Dwellings"]
[null,null,"Dwelling Types",null,null,null,"Input"]
[null,null,"Dwelling type 1","Text",null,"Note: Enter all applicable dwelling type descriptions for inclusion in the project","Studio"]
[null,null,"Dwelling type 2","Text",null,null,"1 Bedroom"]
[null,null,"Dwelling type 3","Text",null,null,"2 Bedroom"]
[null,null,"Dwelling type 4","Text",null,null,"3 Bedroom"]
[null,null,"Dwelling type 5","Text",null,null,"4 Bedroom"]
[null,null,"Dwelling type 6","Text",null,null,"5 Bedroom"]
[null,null,"Dwelling type 7","Text",null,null,"[spare]"]
[null,null,"Dwelling type 8","Text",null,null,"[spare]"]
[null,null,"Dwelling type 9","Text",null,null,"[spare]"]
[null,null,"Dwelling type 10","Text",null,null,"[spare]"]
[]
[null,null,"Dwelling Volume",null,null,null,"Social","Affordable","Market","Total"]
[null,null,{"$f":"Inputs!G135","v":"Studio"},"Num",null,"Note: Enter the number of each dwelling typology and tenancy type to be delivered",68,37,0,{"$f":"SUM(G147:I147)","v":105}]
[null,null,{"$f":"Inputs!G136","v":"1 Bedroom"},"Num",null,null,49,150,52,251]
[null,null,{"$f":"Inputs!G137","v":"2 Bedroom"},"Num",null,null,53,169,89,311]
[null,null,{"$f":"Inputs!G138","v":"3 Bedroom"},"Num",null,null,0,19,7,26]
[null,null,{"$f":"Inputs!G139","v":"4 Bedroom"},"Num",null,null,0,0,0,0]
[null,null,{"$f":"Inputs!G140","v":"5 Bedroom"},"Num",null,null,0,0,0,0]
[null,null,{"$f":"Inputs!G141","v":"[spare]"},"Num",null,null,0,0,0,{"$f":"SUM(G153:I153)","v":0}]
[null,null,{"$f":"Inputs!G142","v":"[spare]"},"Num",null,null,0,0,0,{"$f":"SUM(G154:I154)","v":0}]
[null,null,{"$f":"Inputs!G143","v":"[spare]"},"Num",null,null,0,0,0,{"$f":"SUM(G155:I155)","v":0}]
[null,null,{"$f":"Inputs!G144","v":"[spare]"},"Num",null,null,0,0,0,{"$f":"SUM(G156:I156)","v":0}]
[null,null,"Total dwellings","Num",null,null,{"$f":"SUM(G147:G156)","v":170},{"$f":"SUM(H147:H156)","v":375},{"$f":"SUM(I147:I156)","v":148},{"$f":"SUM(J147:J156)","v":693}]
[]
[null,null,"NLA Assumptions",null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"m2 / dwelling",null,"Note: Enter the size of each dwelling by typology and tenancy type to be delivered",36.206896551724135,38.088235294117645,38.088235294117645]
[null,null,"1 Bedroom","m2 / dwelling",null,null,51.293103448275865,53.529411764705884,55.588235294117645]
[null,null,"2 Bedroom","m2 / dwelling",null,null,72.41379310344827,74.117647058823522,79.264705882352942]
[null,null,"3 Bedroom","m2 / dwelling",null,null,97.794117647058812,97.794117647058812,97.794117647058812]
[null,null,"4 Bedroom","m2 / dwelling",null,null,0,0,0]
[null,null,"5 Bedroom","m2 / dwelling",null,null,0,0,0]
[null,null,"[spare]","m2 / dwelling",null,null,0,0,0]
[null,null,"[spare]","m2 / dwelling",null,null,0,0,0]
[null,null,"[spare]","m2 / dwelling",null,null,0,0,0]
[null,null,"[spare]","m2 / dwelling",null,null,0,0,0]
[null,null,"Total NLA","m2",null,null,{"$f":"SUMPRODUCT(G160:G169,G147:G156)","v":8813.3620689655181},{"$f":"SUMPRODUCT(H160:H169,H147:H156)","v":23822.647058823532},{"$f":"SUMPRODUCT(I160:I169,I147:I156)","v":10629.705882352941}]
[]
[null,"Commercial and Retail"]
[null,null,"Commercial","m2",null,"Note: Enter size of any commercial space to be included in the project",4969.2852000000003]
[null,null,"Retail","m2",null,"Note: Enter size of any retail space to be included in the project",4505.8335999999999]
[]
[null,"Development Composition"]
[null,null,null,null,null,"No input required - calculation only","Social","Affordable","Market","Commercial ","Retail","Total"]
[null,null,"No. Dwellings","table",null,null,{"$f":"G157","v":170},{"$f":"H157","v":375},{"$f":"I157","v":148},null,null,{"$f":"SUM(G178:K178)","v":693}]
[null,null,"Total NLA (sqm)","table",null,null,{"$f":"G170","v":8813.3620689655181},{"$f":"H170","v":23822.647058823532},{"$f":"I170","v":10629.705882352941},{"$f":"G173","v":4969.2852000000003},{"$f":"G174","v":4505.8335999999999},{"$f":"SUM(G179:K179)","v":52740.833810141987}]
[null,null,"% of Total","table",null,null,{"$f":"G179/$L179","v":0.16710699153320405},{"$f":"H179/$L179","v":0.45169265136347675},{"$f":"I179/$L179","v":0.20154603396332471},{"$f":"J179/$L179","v":9.4220831204310879E-2},{"$f":"K179/$L179","v":8.5433491935683711E-2},{"$f":"SUM(G180:K180)","v":1}]
[]
[]
["Revenue Assumptions"]
[null,"Instructions"]
[]
[null,null,"Input the appropriate assumptions relating to revenue. These include the rental rate per square metre and either sale price per square metre or sales price per unit. This is required for residential, commercial and retail space. Adjustments to revenue can also be applied by inputting vacancy/bad debt rates.\nThe timing of sales can be input either in the first year after construction or over the operations phase. These are applied on an annual basis with sales occurring at the final period of the financial year."]
[]
[null,"Rental Adjustments"]
[null,null,"Affordable Housing Discount to Market","%",null,null,0.75]
[]
[null,"Vacancy and Bad Debt Rates"]
[null,null,null,null,null,null,1,2,3]
[null,null,"Social","%",null,"Note: Enter the total level of vacancy and bad debts, to determine occupancy. Inputs are required for the first two operating years to allow for rampup, with the  final column being for the third and all subsequent years",0.03,0.02,0.01]
[null,null,"Affordable","%",null,null,3.5000000000000003E-2,2.5000000000000001E-2,1.4999999999999999E-2]
[null,null,"Market","%",null,null,0.04,0.03,0.02]
[null,null,"Commercial","%",null,null,0,0,0]
[null,null,"Retail","%",null,null,0,0,0]
[]
[null,"Base Rent"]
[null,null,"Residential",null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"$ / p.wk",null,"Note: Enter the rental amount per week for each dwelling for social and market housing. Affordable housing rent is calculated based on the discount input above",150,{"$f":"I201*$G$189","v":225},300]
[null,null,"1 Bedroom","$ / p.wk",null,null,160,{"$f":"I202*$G$189","v":225},300]
[null,null,"2 Bedroom","$ / p.wk",null,null,200,225,300]
[null,null,"3 Bedroom","$ / p.wk",null,null,200,225,300]
[null,null,"4 Bedroom","$ / p.wk",null,null,null,0]
[null,null,"5 Bedroom","$ / p.wk",null,null,null,0]
[null,null,"[spare]","$ / p.wk",null,null,null,0]
[null,null,"[spare]","$ / p.wk",null,null,null,0]
[null,null,"[spare]","$ / p.wk",null,null,null,0]
[null,null,"[spare]","$ / p.wk",null,null,null,0]
[]
[null,null,"Commercial / Retail",null,null,null,"Face Rent","Reduction","Adj. Lease"]
[null,null,"Commercial Lease","$ / m2 / p.a",null,"Note: Enter the face rent, and any percentage incentive or other reduction. Applicable rental will then be calculated",450,0.05,{"$f":"G213*(1-$H213)","v":427.5}]
[null,null,"Retail Lease","$ / m2 / p.a",null,null,475,0.05,{"$f":"G214*(1-$H214)","v":451.25}]
[]
[null,"Base Dwelling Sale Value"]
[null,null,"Residential Dwellings"]
[null,null,"Basis Selection"]
[null,null,"Selection","Selection",null,"Note: Select whether sales pricing is to be on a per dwelling on per square metre  rate","Sales price"]
[null,null,null,null,null,"Note: Based on this selection, the relevant inputs should be completed below for all typologies"]
[null,null,"Option 1","Text",null,{"$f":"\"Applies the square metre rate inputs in cell \"&CELL(\"address\",C224)","v":"Applies the square metre rate inputs in cell $C$224"},"Square metre rate"]
[null,null,"Option 2","Text",null,{"$f":"\"Applies the sales price inputs in cell \"&CELL(\"address\",C236)","v":"Applies the sales price inputs in cell $C$236"},"Sales price"]
[]
[null,null,"Square Metre Rate Inputs",null,null,null,"$ / Sqm","Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"$ / Dwelling",null,null,10500,{"$f":"$G225*G160","v":380172.41379310342},{"$f":"$G225*H160","v":399926.4705882353},399926.4705882353]
[null,null,"1 Bedroom","$ / Dwelling",null,null,10900,{"$f":"$G226*G161","v":559094.82758620696},583470.5882352941,605911.76470588229]
[null,null,"2 Bedroom","$ / Dwelling",null,null,10600,767586.20689655165,785647.05882352928,840205.8823529412]
[null,null,"3 Bedroom","$ / Dwelling",null,null,10500,1026838.2352941175,1026838.2352941175,1026838.2352941175]
[null,null,"4 Bedroom","$ / Dwelling",null,null,null,0,0,0]
[null,null,"5 Bedroom","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[]
[null,null,"Sales Price Inputs",null,null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"$ / Dwelling",null,null,null,510000,1580000,550000]
[null,null,"1 Bedroom","$ / Dwelling",null,null,null,180000,200000,550000]
[null,null,"2 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"3 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"4 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"5 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[]
[null,null,"Applied",null,null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"$ / Dwelling",null,null,null,{"$f":"IF($G$219=$G$221,H225,H237)","v":510000},1580000,550000]
[null,null,"1 Bedroom","$ / Dwelling",null,null,null,180000,200000,550000]
[null,null,"2 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"3 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"4 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"5 Bedroom","$ / Dwelling",null,null,null,300000,300000,550000]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[null,null,"[spare]","$ / Dwelling",null,null,null,0,0,0]
[]
[null,null,"Commercial and Retail",null,null,null,"$ / Sqm","Sale Value"]
[null,null,"Commercial","$ / m2",null,"Note; Enter sales value  per square metre  for commercial and retail space (where applicable)",5000,{"$f":"G261*G173","v":24846426}]
[null,null,"Retail","$ / m2",null,null,5000,{"$f":"G262*G174","v":22529168}]
[]
[null,"Residential Sales Timing"]
[null,null,"Ops flag","Flag",null,null,null,null,null,1,{"$f":"LOOKUP(K266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(L266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(M266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(N266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(O266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(P266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Q266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(R266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(S266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(T266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(U266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(V266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(W266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(X266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Y266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Z266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AA266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AB266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AC266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AD266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AE266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AF266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AG266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AH266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AI266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AJ266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AK266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AL266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AM266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AN266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AO266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AP266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AQ266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AR266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AS266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AT266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AU266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AV266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AW266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AX266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AY266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AZ266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BA266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BB266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BC266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BD266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BE266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BF266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BG266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BH266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BI266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BJ266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BK266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BL266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BM266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BN266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BO266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BP266,Timing!$J$16:$IU$16,Timing!$J$9:$IU$9)","v":0}]
[null,null,"Social",null,null,null,"Check","Remaining","Available","Period 1",{"$f":"$G$28+1","v":2024},{"$f":"K266+1","v":2025},{"$f":"L266+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"BB266+1","v":2068},{"$f":"BC266+1","v":2069},{"$f":"BD266+1","v":2070},{"$f":"BE266+1","v":2071},{"$f":"BF266+1","v":2072},{"$f":"BG266+1","v":2073},{"$f":"BH266+1","v":2074},{"$f":"BI266+1","v":2075},{"$f":"BJ266+1","v":2076},{"$f":"BK266+1","v":2077},{"$f":"BL266+1","v":2078},{"$f":"BM266+1","v":2079},{"$f":"BN266+1","v":2080},{"$f":"BO266+1","v":2081}]
[null,null,{"$f":"C147","v":"Studio"},"Num",null,"Period 1 inputs are sold in the final period of construction",{"$f":"IF(H267<0,1,0)","v":0},{"$f":"I267-SUMPRODUCT(J267:BB267,J$265:BB$265)","v":68},{"$f":"G147","v":68}]
[null,null,"1 Bedroom","Num",null,"Inputs in other periods are sold in the final period of that financial year",0,{"$f":"I268-SUMPRODUCT(J268:BB268,J$265:BB$265)","v":49},{"$f":"G148","v":49}]
[null,null,"2 Bedroom","Num",null,"The check ensures the dwellings that are sold do not exceed those available for sale",0,{"$f":"I269-SUMPRODUCT(J269:BB269,J$265:BB$265)","v":53},53]
[null,null,"3 Bedroom","Num",null,null,0,0,0]
[null,null,"4 Bedroom","Num",null,null,0,0,0]
[null,null,"5 Bedroom","Num",null,null,0,0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H273<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H274<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H275<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H276<0,1,0)","v":0},0,0]
[null,null,"Total","Num",null,null,null,{"$f":"SUM(I267:I276)-SUM(H267:H276)","v":0}]
[]
[null,null,"Affordable",null,null,null,"Check","Remaining","Available","Period 1",{"$f":"K$266","v":2024},{"$f":"L$266","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,{"$f":"C147","v":"Studio"},"Num",null,null,{"$f":"IF(H280<0,1,0)","v":0},{"$f":"I280-SUMPRODUCT(J280:BB280,J$265:BB$265)","v":37},{"$f":"H147","v":37}]
[null,null,"1 Bedroom","Num",null,null,0,{"$f":"I281-SUMPRODUCT(J281:BB281,J$265:BB$265)","v":150},150]
[null,null,"2 Bedroom","Num",null,null,0,{"$f":"I282-SUMPRODUCT(J282:BB282,J$265:BB$265)","v":169},169]
[null,null,"3 Bedroom","Num",null,null,0,19,19]
[null,null,"4 Bedroom","Num",null,null,0,0,0]
[null,null,"5 Bedroom","Num",null,null,0,0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H286<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H287<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H288<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H289<0,1,0)","v":0},0,0]
[null,null,"Total","Num",null,null,null,{"$f":"SUM(I280:I289)-SUM(H280:H289)","v":0}]
[]
[null,null,"Market",null,null,null,"Check","Remaining","Available","Period 1",{"$f":"K$266","v":2024},{"$f":"L$266","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,{"$f":"C147","v":"Studio"},"Num",null,null,{"$f":"IF(H293<0,1,0)","v":0},{"$f":"I293-SUMPRODUCT(J293:BB293,J$265:BB$265)","v":0},{"$f":"I147","v":0}]
[null,null,"1 Bedroom","Num",null,null,0,{"$f":"I294-SUMPRODUCT(J294:BB294,J$265:BB$265)","v":52},52]
[null,null,"2 Bedroom","Num",null,null,0,{"$f":"I295-SUMPRODUCT(J295:BB295,J$265:BB$265)","v":89},89]
[null,null,"3 Bedroom","Num",null,null,0,7,7]
[null,null,"4 Bedroom","Num",null,null,0,0,0]
[null,null,"5 Bedroom","Num",null,null,0,0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H299<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H300<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H301<0,1,0)","v":0},0,0]
[null,null,"[spare]","Num",null,null,{"$f":"IF(H302<0,1,0)","v":0},0,0]
[null,null,"Total","Num",null,null,null,{"$f":"SUM(I293:I302)-SUM(H293:H302)","v":0}]
[]
[null,"Commercial and Retail Sales Timing"]
[null,null,"Complete Sale",null,null,"Commercial and retail sales can be applied as either a complete sale of the area or as a partial sale",null,null,null,null,{"$f":"K$266","v":2024},{"$f":"L$266","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Commercial","Selection",null,null,null,null,null,{"$f":"MIN(1,SUM(K307:BB307))","v":0}]
[null,null,"Retail","Selection",null,null,null,null,null,{"$f":"MIN(1,SUM(K308:BB308))","v":0}]
[]
[null,null,"Complete Sale Flag",null,null,null,null,null,null,null,{"$f":"K$266","v":2024},{"$f":"L$266","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Commercial","[1,0]",null,null,null,null,null,null,{"$f":"IF(SUM($K307:K307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:L307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:M307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:N307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:O307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:P307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:Q307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:R307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:S307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:T307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:U307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:V307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:W307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:X307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:Y307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:Z307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AA307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AB307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AC307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AD307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AE307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AF307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AG307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AH307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AI307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AJ307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AK307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AL307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AM307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AN307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AO307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AP307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AQ307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AR307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AS307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AT307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AU307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AV307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AW307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AX307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AY307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:AZ307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BA307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BB307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BC307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BD307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BE307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BF307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BG307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BH307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BI307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BJ307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BK307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BL307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BM307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BN307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BO307)=$J307,$J307,0)","v":0},{"$f":"IF(SUM($K307:BP307)=$J307,$J307,0)","v":0}]
[null,null,"Retail","[1,0]",null,null,null,null,null,null,{"$f":"IF(SUM($K308:K308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:L308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:M308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:N308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:O308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:P308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:Q308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:R308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:S308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:T308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:U308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:V308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:W308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:X308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:Y308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:Z308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AA308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AB308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AC308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AD308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AE308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AF308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AG308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AH308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AI308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AJ308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AK308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AL308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AM308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AN308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AO308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AP308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AQ308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AR308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AS308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AT308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AU308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AV308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AW308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AX308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AY308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:AZ308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BA308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BB308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BC308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BD308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BE308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BF308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BG308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BH308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BI308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BJ308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BK308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BL308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BM308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BN308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BO308)=$J308,$J308,0)","v":0},{"$f":"IF(SUM($K308:BP308)=$J308,$J308,0)","v":0}]
[]
[null,null,"Partial Sale",null,null,null,null,null,null,null,{"$f":"K$266","v":2024},{"$f":"L$266","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Commercial","m2",null,{"$f":"\"Input the area sold in a partial sale. This is overridden by a complete sale, if input in cells \"&CELL(\"address\",K307)&\":\"&CELL(\"address\",BB308)","v":"Input the area sold in a partial sale. This is overridden by a complete sale, if input in cells $K$307:$BB$308"}]
[null,null,"Retail","m2"]
[]
[null,null,"Applied",null,null,null,"Check","Remaining","Available","Period 1",{"$f":"YEAR(Cons_End)+1","v":2023},{"$f":"K318+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,{"$f":"BB318+1","v":2067},{"$f":"BC318+1","v":2068},{"$f":"BD318+1","v":2069},{"$f":"BE318+1","v":2070},{"$f":"BF318+1","v":2071},{"$f":"BG318+1","v":2072},{"$f":"BH318+1","v":2073},{"$f":"BI318+1","v":2074},{"$f":"BJ318+1","v":2075},{"$f":"BK318+1","v":2076},{"$f":"BL318+1","v":2077},{"$f":"BM318+1","v":2078},{"$f":"BN318+1","v":2079},{"$f":"BO318+1","v":2080}]
[null,null,"Commercial","m2",null,null,{"$f":"IF(H319<0,1,0)","v":0},{"$f":"I319-SUMPRODUCT(J319:BB319,J$265:BB$265)","v":4969.2852000000003},{"$f":"$G$173","v":4969.2852000000003},null,{"$f":"IF($J307=1,MAX(0,($I319-$J319))*K307*K311,K315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J307=1,MAX(0,($I319-$J319))*BC307*BC311,BC315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Retail","m2",null,null,{"$f":"IF(H320<0,1,0)","v":0},{"$f":"I320-SUMPRODUCT(J320:BB320,J$265:BB$265)","v":4505.8335999999999},{"$f":"$G$174","v":4505.8335999999999},null,{"$f":"IF($J308=1,MAX(0,($I320-$J320))*K308*K312,K316)","v":0},{"$f":"IF($J308=1,MAX(0,($I320-$J320))*L308*L312,L316)","v":0},{"$f":"IF($J308=1,MAX(0,($I320-$J320))*M308*M312,M316)","v":0},{"$f":"IF($J308=1,MAX(0,($I320-$J320))*N308*N312,N316)","v":0},{"$f":"IF($J308=1,MAX(0,($I320-$J320))*O308*O312,O316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J308=1,MAX(0,($I320-$J320))*BC308*BC312,BC316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales check","Check","Sales_Check","This check ensures that sales do not exceed available volume",{"$f":"SUM(G267:G276,G280:G289,G293:G302,G319:G320)","v":0}]
[]
[null,"Asset Sale"]
[null,null,"Value Lost on Dwelling Sale (Selling Cost and Market Discount)",null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"%",null,"Note: For each typology, select the discount that should apply when the asset is sold",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,{"$f":"C148","v":"1 Bedroom"},"%",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"2 Bedroom","%",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"3 Bedroom","%",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"4 Bedroom","%",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"5 Bedroom","%",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"[spare]","%"]
[null,null,"[spare]","%"]
[null,null,"[spare]","%"]
[null,null,"[spare]","%"]
[]
[null,null,"Refurbishment Cost Per Sold Dwelling (Base Year)",null,null,null,"Social","Affordable","Market"]
[null,null,{"$f":"C147","v":"Studio"},"$ / Dwelling",null,"Note: For each typology and tenure type, input the cost for works required at the time of sale to bring the property to a saleable condition",10000,10000,10000]
[null,null,{"$f":"C148","v":"1 Bedroom"},"$ / Dwelling",null,null,10000,10000,10000]
[null,null,"2 Bedroom","$ / Dwelling",null,null,10000,10000,10000]
[null,null,"3 Bedroom","$ / Dwelling",null,null,10000,10000,10000]
[null,null,"4 Bedroom","$ / Dwelling",null,null,10000,10000,10000]
[null,null,"5 Bedroom","$ / Dwelling",null,null,10000,10000,10000]
[null,null,"[spare]","$ / Dwelling"]
[null,null,"[spare]","$ / Dwelling"]
[null,null,"[spare]","$ / Dwelling"]
[null,null,"[spare]","$ / Dwelling"]
[]
[]
["Operating Assumptions"]
[null,"Instructions"]
[]
[null,null,"Input operating costs which will be indexed and continue over the operating phase of the project."]
[]
[null,"Opex Driver"]
[null,null,"Operating expense driver","Selection",null,"Selects whether the opex inputs are aggregated or weighted","Aggregated"]
[]
[null,"Opex Inputs"]
[null,null,null,null,null,null,"Applied",null,"Aggregated","Weighted","Social","Affordable","Market"]
[null,null,"Planned & Preventative Maintenance/Upgrades","$ / Dwelling / p.a",null,"Input the aggregated cost for each opex category, or the individual opex inputs for each typology which are then weighted based on the mix of residential dwellings",{"$f":"SUMIFS(I360:J360,$I$359:$J$359,$G$356)","v":2000},null,2000,{"$f":"SUMPRODUCT(K360:M360,$K$373:$M$373)","v":2000},2000,2000,2000]
[null,null,"Property Management Fees","$ / Dwelling / p.a",null,null,500,null,500,398.14842922508547,0,500,500]
[null,null,"Lettings Costs / Marketing","$ / Dwelling / p.a",null,null,500,null,500,398.14842922508547,0,500,500]
[null,null,"Council Rates","$ / Dwelling / p.a",null,null,1100,null,1100,875.92654429518802,0,1100,1100]
[null,null,"Water Rates","$ / Dwelling / p.a",null,null,800,null,800,637.03748676013674,0,800,800]
[null,null,"Insurances","$ / Dwelling / p.a",null,null,300,null,300,300,300,300,300]
[null,null,"CHP Corporate Overhead and Misc.","$ / Dwelling / p.a",null,null,2200,null,2200,2200,2200,2200,2200]
[null,null,"Life Cycle Costs","$ / Dwelling / p.a",null,null,1700,null,1700,1700,1700,1700,1700]
[null,null,"[spare]","$ / Dwelling / p.a",null,null,0,null,0,0,0,0,0]
[null,null,"[spare]","$ / Dwelling / p.a",null,null,0,null,0,0,0,0,0]
[null,null,"[spare]","$ / Dwelling / p.a",null,null,0,null,0,0,0,0,0]
[null,null,"Total","$ / Dwelling / p.a",null,null,{"$f":"SUM(G360:G370)","v":9100},null,{"$f":"SUM(I360:I370)","v":9100},{"$f":"SUM(J360:J370)","v":8509.2608895054946},{"$f":"SUM(K360:K370)","v":6200},{"$f":"SUM(L360:L370)","v":9100},{"$f":"SUM(M360:M370)","v":9100}]
[]
[null,null,"Weighting","%",null,null,null,null,null,{"$f":"SUM(K373:M373)","v":1},{"$f":"G179/SUM($G$179:$I$179)","v":0.20370314154982908},{"$f":"H179/SUM($G$179:$I$179)","v":0.55061258211586761},{"$f":"I179/SUM($G$179:$I$179)","v":0.24568427633430334}]
[]
["Funding"]
[null,"Instructions"]
[]
[null,null,"Insert funding inputs. This section determines the gearing (which can be either input as a dollar figure or a percentage) and the require equity, which can be adjusted based on a NHIF Grant, if applicable."]
[]
[null,"Funding Inputs"]
[]
[null,null,"Funding Selection"]
[null,null,"Basis selection","Selection",null,"Select the basis for determining gearing","AUD Input"]
[null,null,null,null,null,null,null,null,null,"Applied"]
[null,null,"Capital Structure Input",null,null,null,"AUD Input","% Input","Switch","AUD Input","% Input"]
[null,null,"NHFIC Debt","misc.",null,{"$f":"\"Input either a dollar or % input to determine the structure of the debt. Note: a corresponding change will be required above in cell \"&CELL(\"address\",G383)","v":"Input either a dollar or % input to determine the structure of the debt. Note: a corresponding change will be required above in cell $G$383"},200000000,0.4,1,{"$f":"IF(NHFIC_Debt_switch=1,G386,0)","v":200000000},{"$f":"IF(NHFIC_Debt_switch=1,H386,0)","v":0.4}]
[null,null,"Senior Debt","misc.",null,"Note: Sen_Debt_Switch must be turned 'On' to be included",100000000,0.4,1,{"$f":"IF(Sen_Debt_Switch=1,G387,0)","v":100000000},{"$f":"IF(Sen_Debt_Switch=1,H387,0)","v":0.4}]
[null,null,"Subordinated Debt","misc.",null,"Note: Sub_Debt_Switch must be turned 'On' to be included",null,null,0,{"$f":"IF(Sub_Debt_Switch=1,G388,0)","v":0},{"$f":"IF(Sub_Debt_Switch=1,H388,0)","v":0}]
[null,null,"Equity",null,null,null,{"$f":"$G$394-SUMIFS($G$386:$G$388,I386:I388,1)","v":105443963.60094005},{"$f":"1-SUMIFS($H$386:$H$388,$I$386:$I$388,1)","v":0.19999999999999996},null,{"$f":"G389","v":105443963.60094005},{"$f":"H389","v":0.19999999999999996}]
[null,null,"Total","misc.",null,null,null,null,null,{"$f":"SUM(J386:J389)","v":405443963.60094005},{"$f":"SUM(K386:K389)","v":1}]
[]
[null,null,"Target Debt"]
[null,null,"Total uses","AUD",null,null,{"$f":"Cons!$I$164*Million","v":401443963.60094005}]
[null,null,"Total uses excluding NHIF grant funding","AUD",null,null,{"$f":"G393+G404+G405","v":405443963.60094005}]
[]
[null,null,"Capital Structure",null,null,null,"% Contribution","Funding","Applied"]
[null,null,"NHFIC Debt","misc.",null,null,{"$f":"K386","v":0.4},{"$f":"IF($G$383=$J$385,J386,G397*$G$394)","v":200000000},{"$f":"H397/$H$401","v":0.49820153778376969}]
[null,null,"Senior Debt","misc.",null,null,{"$f":"K387","v":0.4},{"$f":"IF($G$383=$J$385,J387,G398*$G$394)","v":100000000},{"$f":"H398/$H$401","v":0.24910076889188484}]
[null,null,"Subordinated Debt","misc.",null,null,{"$f":"K388","v":0},{"$f":"IF($G$383=$J$385,J388,G399*$G$394)","v":0},{"$f":"H399/$H$401","v":0}]
[null,null,"Equity","misc.",null,null,{"$f":"K389","v":0.19999999999999996},{"$f":"IF($G$383=$J$385,G394-SUM(H397:H399)-(G404+G405),G400*$G$394-(G404+G405))","v":101443963.60094005},{"$f":"H400/$H$401","v":0.25269769332434544}]
[null,null,"Total","misc.",null,null,{"$f":"SUM(G397:G400)","v":1},{"$f":"SUM(H397:H400)","v":401443963.60094005},{"$f":"SUM(I397:I400)","v":1}]
[]
[null,"Grant Funding"]
[null,null,"NHIF Grant Funding","AUD",null,"Input the NHIF Grant value, if applicable, which reduces the equity requirement",2000000,"Positive = grant"]
[null,null,"Capital Grant Funding","AUD",null,"Input the Capital Grant value, if applicable, which reduces the equity requirement",2000000,"Positive = grant"]
[]
[null,"Drawdown Profile"]
[null,{"$f":"INDEX(NC!$B$54:$B$55,MATCH(G408,List_Drawdown_Methods,0))","v":1},"Basis","Selection",null,null,"Ordered"]
[]
[null,null,"Ordered Contributions Profile",null,null,null,"Order","Check"]
[null,2,{"$f":"C397","v":"NHFIC Debt"},"Selection",null,null,2,{"$f":"COUNTIFS($G$411:$G$415,B411)-1","v":0}]
[null,3,{"$f":"C398","v":"Senior Debt"},"Selection",null,null,3,{"$f":"COUNTIFS($G$411:$G$415,B412)-1","v":0}]
[null,4,{"$f":"C399","v":"Subordinated Debt"},"Selection",null,null,4,{"$f":"COUNTIFS($G$411:$G$415,B413)-1","v":0}]
[]
[null,1,{"$f":"C400","v":"Equity"},"Selection",null,null,1,{"$f":"COUNTIFS($G$411:$G$415,B415)-1","v":0}]
[null,null,"Check","Check","Drawdown_Check","Note: cannot assign the same number twice",null,{"$f":"SUM(H411:H415)","v":0}]
[]
[null,"Subsidy"]
[null,null,"Quarterly subsidy","AUD / Qtr",null,null,200000]
[null,null,"Subsidy start date","Date",null,null,"2024-01-01"]
[null,null,"Subsidy end date","Date",null,null,"2029-12-31"]
[null,null,"Indexation switch","Selection",null,null,1]
[]
["Debt"]
[null,"Instructions"]
[]
[null,null,"Insert the parameters of the debt funding for the project, including the NHIFC, Senior Debt and Subordinated Debt profiles.\nTo apply debt scuplting, select the NHFIC faciltiies to be sculpted, use the 'Scuplt Debt' macro button, and confirm that the \"NHFIC - Debt Sculpted\" at the bottom of the sheet is not triggered as a warning. This will reallocate amortisation of the NHFIC debt to meet the minimum DSCR requirements, however does not change the amount of NHFIC debt"]
[]
[null,"NHFIC Debt Facility Inputs"]
[null,null,"NHFIC Target Gearing"]
[null,null,"NHFIC Maximum Gearing","%",null,"Input the maximum NHFIC gearing - used for output purposes",0.5]
[]
[null,null,"NHFIC Debt Sculpting"]
[null,null,"Sculpt NHFIC Debt Facility 1","Selection","debtsculpt_f1","Select yes if this facility is to be sculpted",1]
[null,null,"Sculpt NHFIC Debt Facility 2","Selection","debtsculpt_f2","Note: Only P&I repayment profiles can be sculpted",1]
[null,null,"Sculpt NHFIC Debt Facility 3","Selection","debtsculpt_f3","Note: Only NHFIC debt is sculpted, and senior debt/subordinated debt may be affected as a result of sculpting",1]
[null,null,"Sculpt NHFIC Debt Facility 4","Selection","debtsculpt_f4","Note:Debt sculpting does not change the amount of debt, but adjusts the timing of amortisation",1]
[null,null,"Sculpt NHFIC Debt Facility 5","Selection","debtsculpt_f5",null,0]
[]
[null,null,"Amortisation Profile "]
[null,null,"Amortisation Profile Selection","Selection","DS_Amort","Selecting \"Custom Amortisation\" allows debt to amortise down to a value greater than 0. ",0]
[null,null,"Outstanding Amortisation at End of Facility","AUD",null,"If Custom Amortisation is Selected, please input Outstanding Amount at the End of the Facility",75000000]
[]
[]
[null,null,"NHFIC Debt Sculpting Macro Button",null,null,"Macro button: Sculpts repayment profile to meet minimum DSCR requirements"]
[null,null,null,null,null,"Note: Button can only be pushed, once all inputs have been inserted and \"Yes\" is selected above"]
[]
[null,null,null,null,null,null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(G449,NHFIC_DebtFacilities,0))","v":1},{"$f":"INDEX(NC!$B$38:$B$42,MATCH(H449,NHFIC_DebtFacilities,0))","v":2},{"$f":"INDEX(NC!$B$38:$B$42,MATCH(I449,NHFIC_DebtFacilities,0))","v":3},{"$f":"INDEX(NC!$B$38:$B$42,MATCH(J449,NHFIC_DebtFacilities,0))","v":4},{"$f":"INDEX(NC!$B$38:$B$42,MATCH(K449,NHFIC_DebtFacilities,0))","v":5}]
[null,null,"NHFIC Refinance Facility",null,null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"}]
[null,null,"Continue?","[1,0]",null,"Informs whether the NHFIC facilities continue",1,1,1,1,1]
[null,null,"Refi Start Date","Date",null,null,{"$f":"Ops_start","v":"2023-01-01"},{"$f":"G454+1","v":"2033-01-01"},{"$f":"H454+1","v":"2043-01-01"},{"$f":"I454+1","v":"2053-01-01"},{"$f":"J454+1","v":"2063-01-01"}]
[null,null,"Loan Tenure","Yrs",null,"Informs the tenor of each facility. Must not exceed total project duration.",10,10,10,10,10]
[null,null,"Loan Tenure","Qtrs",null,null,{"$f":"G452*Qtrs_Yr","v":40},{"$f":"H452*Qtrs_Yr","v":40},{"$f":"I452*Qtrs_Yr","v":40},{"$f":"J452*Qtrs_Yr","v":40},{"$f":"K452*Qtrs_Yr","v":40}]
[null,null,"Refi End Date","Date",null,null,{"$f":"EOMONTH(G451,G452*Months_Yr-1)","v":"2032-12-31"},{"$f":"EOMONTH(H451,H452*Months_Yr-1)","v":"2042-12-31"},{"$f":"EOMONTH(I451,I452*Months_Yr-1)","v":"2052-12-31"},{"$f":"EOMONTH(J451,J452*Months_Yr-1)","v":"2062-12-31"},{"$f":"EOMONTH(K451,K452*Months_Yr-1)","v":"2072-12-31"}]
[null,null,"Repayment Profile",null,null,"Informs format of each facility. P&I uses traditional principal and interest payments, whereas interest only accrues principal payments for a bullet repayment at the end of the debt facility.",1,1,{"$f":"$H455","v":1},{"$f":"$H455","v":1},{"$f":"$H455","v":1}]
[null,null,"Base Rate","% p.a",null,"Informs the base rate applied to each facility to determine the all-in rate",1.1560000000000001E-2,1.5599999999999999E-2,1.7399999999999999E-2,1.9800000000000002E-2,0.02]
[null,null,"Margin","% p.a",null,"Informs the margin applied to each facility to determine the all-in rate",6.4999999999999997E-3,7.0000000000000001E-3,8.5000000000000006E-3,9.4999999999999998E-3,0.01]
[]
[null,null,"NHFIC Tenor","yrs",null,null,{"$f":"SUMPRODUCT(G452:K452,G450:K450)","v":50}]
[null,null,"NHFIC start","date",null,null,{"$f":"_xlfn.MINIFS(G451:K451,$G$450:$K$450,1)","v":"2023-01-01"}]
[null,null,"NHFIC end","date",null,null,{"$f":"_xlfn.MAXIFS(G454:K454,$G$450:$K$450,1)","v":"2072-12-31"}]
[]
[null,null,"NHFIC Tenor","qtrs",null,null,{"$f":"NHFIC_Tenor*Qtrs_Yr","v":200}]
[null,null,"Operations Phase","qtrs",null,null,{"$f":"Ops_Dur","v":200}]
[null,null,"NHFIC Debt Check","Check","NHFIC_Debt_Check","Checks that the debt tenor does not exceed the project duration",{"$f":"IF(G463>G464,1,0)","v":0}]
[]
[null,null,"DSRA",null,null,null,"NHFIC","Senior Debt","Sub Debt"]
[null,null,"DSRA Look Ahead","Qtrs",null,"Informs the balance required in each DSRA account going forward",2,2,2]
[null,null,"DSRA Interest Rate","% p.a",null,"Informs the interest applied to each DSRA account",0.01,0.01,0.01]
[]
[null,null,"Target Ratios",null,null,null,"NHFIC","Senior Debt","Sub Debt"]
[null,null,"DSCR","x",null,{"$f":"\"Note: NHFIC debt targets described below in cell \"&CELL(\"address\",G477)","v":"Note: NHFIC debt targets described below in cell $G$477"},null,1.1000000000000001,1.1000000000000001]
[null,null,"ICR","x",null,null,1.6,1.6,1.6]
[null,null,"LLCR","x",null,null,1.8,1.8,1.8]
[]
[null,null,"NHFIC Weighted Target DSCR Inputs",null,null,"Informs the target DSCR, which can change over time if the portfolio changes"]
[null,null,"Social","%",null,null,1.2]
[null,null,"Affordable","%",null,null,1.4]
[null,null,"Market","%",null,null,1.65]
[]
[null,null,"Amortisation Reserve Account Interest"]
[null,null,"Interest rate","% p.a.",null,"Informs the interest rate applied to the NHFIC amortisation reserve account (if interest only option is selected)",1.4999999999999999E-2]
[null,null,"Interest rate (applied)","% p.a.",null,null,{"$f":"G482+VerySmallNumber","v":1.5000099999999999E-2}]
[]
[null,"Senior Debt Inputs"]
[null,null,"Facility Requirement"]
[null,null,"Senior Debt Facility Required?",null,null,null,{"$f":"Sen_Debt_Switch","v":1}]
[]
[null,null,"Interest rates",null,null,null,{"$f":"YEAR(Cons_End)","v":2022},{"$f":"G489+1","v":2023},{"$f":"H489+1","v":2024},{"$f":"I489+1","v":2025},{"$f":"J489+1","v":2026}]
[null,null,"Base rate","% p.a.",null,"The interest rate input here should be the base rate, with no margin applicable under any financing facility to be included.\nNote: this also applies to subordinated debt",2.5000000000000001E-2,2.75E-2,2.5000000000000001E-2,2.2499999999999999E-2,0.02]
[]
[null,null,"Timing"]
[null,null,"Start Date","Date",null,null,{"$f":"Ops_start","v":"2023-01-01"}]
[null,null,"End Date","Date",null,null,{"$f":"Ops_end","v":"2072-12-31"}]
[null,null,"Refinance Frequency (years)","Years",null,"Informs the frequency with which the senior debt facility is refinanced",10]
[null,null,"Base margin","%",null,"Informs the base rate applied to the debt facility to determine the all-in rate at the commencement of the debt tenor",5.0000000000000001E-3]
[null,null,"Base fee","%",null,"Informs the base margin applied to the debt facility to determine the all-in rate at the commencement of the debt tenor",1.4999999999999999E-2]
[]
[null,null,"NHFIC Debt Refi",null,null,null,0]
[]
[null,null,"Refi Facilities",null,null,null,"Include?","Date","Fee","Margin"]
[null,null,"Refi 1","[1,0]",null,"Informs the parameters of each refinancing and whether they are to be included",1,{"$f":"EOMONTH(G493,$G$495*Months_Yr-1)","v":"2032-12-31"},5.0000000000000001E-3,0.02]
[null,null,"Refi 2","[1,0]",null,null,1,{"$f":"EOMONTH(H502,$G$495*Months_Yr)","v":"2042-12-31"},6.0000000000000001E-3,1.4E-2]
[null,null,"Refi 3","[1,0]",null,null,1,{"$f":"EOMONTH(H503,$G$495*Months_Yr)","v":"2052-12-31"},6.0000000000000001E-3,1.2E-2]
[null,null,"Refi 4","[1,0]",null,null,1,{"$f":"EOMONTH(H504,$G$495*Months_Yr)","v":"2062-12-31"},6.0000000000000001E-3,0.01]
[null,null,"Refi 5","[1,0]",null,null,1,{"$f":"EOMONTH(H505,$G$495*Months_Yr)","v":"2072-12-31"},6.0000000000000001E-3,8.9999999999999993E-3]
[]
[null,"Subordinated Debt Inputs"]
[null,null,"Facility Requirement"]
[null,null,"Subordinated Debt Facility Required?",null,null,null,{"$f":"Sub_Debt_Switch","v":0}]
[]
[null,null,"Timing"]
[null,null,"Start Date","Date",null,null,{"$f":"Ops_start","v":"2023-01-01"}]
[null,null,"End Date","Date",null,null,{"$f":"Ops_end","v":"2072-12-31"}]
[null,null,"Refinance Frequency (years)","Years",null,"Informs the frequency with which the senior debt facility is refinanced",10]
[null,null,"Base margin","%",null,"Informs the base rate applied to the debt facility to determine the all-in rate at the commencement of the debt tenor",5.0000000000000001E-3]
[null,null,"Base fee","%",null,"Informs the base margin applied to the debt facility to determine the all-in rate at the commencement of the debt tenor",1.4999999999999999E-2]
[]
[null,null,"Senior Debt Refi",null,null,null,1]
[]
[null,null,"Refi Facilities",null,null,null,"Include?","Date","Fee","Margin"]
[null,null,"Refi 1","[1,0]",null,"Informs the parameters of each refinancing and whether they are to be included",1,{"$f":"EOMONTH(G513,$G$515*Months_Yr-1)","v":"2032-12-31"},5.0000000000000001E-3,1.4999999999999999E-2]
[null,null,"Refi 2","[1,0]",null,null,1,{"$f":"EOMONTH(H522,$G$515*Months_Yr)","v":"2042-12-31"},6.0000000000000001E-3,1.4E-2]
[null,null,"Refi 3","[1,0]",null,null,1,{"$f":"EOMONTH(H523,$G$515*Months_Yr)","v":"2052-12-31"},6.0000000000000001E-3,1.2E-2]
[null,null,"Refi 4","[1,0]",null,null,1,{"$f":"EOMONTH(H524,$G$515*Months_Yr)","v":"2062-12-31"},6.0000000000000001E-3,0.01]
[null,null,"Refi 5","[1,0]",null,null,1,{"$f":"EOMONTH(H525,$G$515*Months_Yr)","v":"2072-12-31"},6.0000000000000001E-3,8.9999999999999993E-3]
[]
[]
["Equity"]
[null,"Instructions"]
[]
[null,null,"Input assumptions relating to equity, primarily the proportion of available free cash flow that is distributed to equity."]
[]
[null,"Dividends"]
[null,null,"Dividend payout ratio","%",null,"Informs the proportion of free cash flow to the project that is distributed to equity",1]
[]
[null,null,"Metrics"]
[null,null,"Discount rate","%",null,"Informs any Discounted Cash Flow / Net Present Value calculations",7.0000000000000007E-2]
[]
[]
["Tax and Depreciation"]
[null,"Instructions"]
[]
[null,null,"Input tax and depreciation inputs to inform tax payable over the project."]
[]
[null,"Switch"]
[null,null,"On / off","Selection","Switch_TaxDep","Set this to \"Off\" to turn off tax considerations",0]
[]
[null,"Depreciation"]
[null,null,"Categories"]
[null,null,"Short term","Category 1",null,"Informs the categorisation of assets/ construction costs which determines the depreciation profile and resulting tax impact",{"$f":"NC!F45","v":1}]
[null,null,"Long term","Category 2",null,null,{"$f":"NC!F46","v":2}]
[null,null,"Financing costs","Category 3",null,null,{"$f":"NC!F47","v":3}]
[]
[null,null,"Asset categories",null,null,null,"Method",null,null,"Straight line",null,null,null,"Reducing balance"]
[null,null,null,null,null,null,"Accounting","Tax",null,"Asset life","% p.a.","% p.q.",null,"Multiplier","% p.q."]
[null,null,"Short term","Misc.",null,"Informs the tax parameters for each asset category to determine the depreciation profile of the project","Straight line ","Reducing balance",null,20,{"$f":"1/J557","v":0.05},{"$f":"K557/Qtrs_Yr","v":1.2500000000000001E-2},null,2,{"$f":"L557*N557","v":2.5000000000000001E-2}]
[null,null,"Long term","Misc.",null,null,"Straight line ","Reducing balance",null,40,{"$f":"1/J558","v":2.5000000000000001E-2},{"$f":"K558/Qtrs_Yr","v":6.2500000000000003E-3},null,2,{"$f":"L558*N558","v":1.2500000000000001E-2}]
[null,null,"Financing costs","Misc.",null,null,"Straight line ","Reducing balance",null,10,{"$f":"1/J559","v":0.1},{"$f":"K559/Qtrs_Yr","v":2.5000000000000001E-2},null,2,{"$f":"L559*N559","v":0.05}]
[]
[null,"Tax"]
[null,null,"Corporate tax rate","%",null,null,0.3]
[null,null,"GST rate","%",null,null,0.1]
[null,null,"GST input timing flag","[1,0]",null,"Informs the delay required to trigger potential GST issues",5]
[]
[]
["Model Checks"]
[null,"Integrity Checks"]
[null,null,"Uses = Sources","Check","Uses_Sources_Check","Checks that total uses equals total sources and the project is adequately funded",{"$f":"Uses_Sources_Check","v":0}]
[null,null,"Sales check","Check","Sales_Check","Checks that sales do not exceed available volume",{"$f":"Sales_Check","v":0}]
[null,null,"Drawdown check","Check","Drawdown_Check","Checks that the drawdown profile is appropriately calibrated",{"$f":"Drawdown_Check","v":0}]
[null,null,"NHFIC Debt Check","Check","NHFIC_Debt_Check","Checks that the debt tenor does not exceed the project duration",{"$f":"NHFIC_Debt_Check","v":0}]
[null,null,"NHFIC Debt Sales Check","Check","NHFIC_Debt_Sales_Check","Checks that the sales revenue does not exceed NHFIC debt",{"$f":"NHFIC_Debt_Sales_Check","v":0}]
[null,null,"NHFIC Principal Repaid","Check","NHFIC_PrincipalRepayment_Check","Checks that the principal amount is repaid",{"$f":"NHFIC_PrincipalRepayment_Check","v":0}]
[null,null,"NHFIC Debt Sculpt - Principal Repaid","Check","NHFIC_DS_AmortisationRepayment_Check","Checks that the sculpted amortisation is repaid",{"$f":"NHFIC_DS_AmortisationRepayment_Check","v":0}]
[null,null,"Capex Check","Check","Cons_Cost_Check","Checks that all construction costs are allocated to the project",{"$f":"Cons_Cost_Check","v":0}]
[]
[null,null,"Integrity check","Check","Integrity_Check",null,{"$f":"SUM(G569:G577)","v":0}]
[]
[null,"Project Checks"]
[null,null,"Potential GST Timing Issue","Check","GST_Timing_Check","Checks if a potential GST issue may arise based on the timing of sales",{"$f":"GST_Timing_Check","v":0}]
[null,null,"NHFIC DSRA Initial Check","Check","NHFIC_DSRA_Check","Checks that the initial deposit into NHFIC DSRA is within tolerance",{"$f":"NHFIC_DSRA_Check","v":0}]
[null,null,"Senior Debt DSRA Initial Check","Check","SeniorDebt_DSRA_Check","Checks that the initial deposit into Senior Debt DSRA is within tolerance",{"$f":"SeniorDebt_DSRA_Check","v":0}]
[null,null,"Subordinated Debt DSRA Initial Check","Check","SubDebt_DSRA_Check","Checks that the initial deposit into Subordinated Debt DSRA is within tolerance",{"$f":"SubDebt_DSRA_Check","v":0}]
[null,null,"Cash balance negative check","Check","CB_Neg_Check","Checks that the cash balance does not become negative",{"$f":"QFS!I148","v":0}]
[null,null,"[spare]","Check"]
[]
[null,null,"Project check","Check","Project_Check",null,{"$f":"SUM(G581:G587)","v":0}]
[]
[null,"Debt Ratio Checks"]
[null,null,"NHFIC"]
[null,null,"NHFIC DSCR","Check","NHFIC_DSCR_Check","Checks that NHFIC DSCR is above the required covenant",{"$f":"NHFIC_DSCR_Check","v":0}]
[null,null,"NHFIC ICR","Check","NHFIC_ICR_Check","Checks that NHFIC ICR is above the required covenant",{"$f":"NHFIC_ICR_Check","v":0}]
[null,null,"NHFIC LLCR","Check","NHFIC_LLCR_Check","Checks that NHFIC LLCR is above the required covenant",{"$f":"NHFIC_LLCR_Check","v":200}]
[]
[null,null,"NHFIC - Debt Sculpted"]
[null,null,"CFADS for NHFIC Debt","Check","NHFIC_CFADS_Check","Checks that CFADS is sufficient to sculpt debt and achieve the required covenant",{"$f":"IF(debtsculpt_f1=1,NHFIC_CFADS_Check,\"N/A\")","v":0}]
[]
[null,null,"Senior Debt"]
[null,null,"Senior Debt DSCR","Check","SenDebt_DSCR_Check","Checks that Senior Debt DSCR is above the required covenant",{"$f":"SenDebt_DSCR_Check","v":115}]
[null,null,"Senior Debt ICR","Check","SenDebt_ICR_Check","Checks that Senior Debt ICR is above the required covenant",{"$f":"SenDebt_ICR_Check","v":93}]
[null,null,"Senior Debt LLCR","Check","Senior Debt_LLCR_Check","Checks that Senior Debt LLCR is above the required covenant",{"$f":"SenDebt_LLCR_Check","v":0}]
[]
[null,null,"Subordinated Debt"]
[null,null,"Subordinated Debt DSCR","Check","SubDebt_DSCR_Check","Checks that Subordinated Debt DSCR is above the required covenant",{"$f":"SubDebt_DSCR_Check","v":0}]
[null,null,"Subordinated Debt ICR","Check","SubDebt_ICR_Check","Checks that Subordinated Debt ICR is above the required covenant",{"$f":"SubDebt_ICR_Check","v":0}]
[null,null,"Subordinated Debt LLCR","Check","Subordinated Debt_LLCR_Check","Checks that Subordinated Debt LLCR is above the required covenant",{"$f":"SubDebt_LLCR_Check","v":0}]
[]
[null,null,"Debt ratio check","Check","DebtRatio_Check",null,{"$f":"SUM(G592:G608)","v":408}]
[]
[null,"Master Check"]
[null,null,"Inputs check","Check","Inputs_Check","Summary of Project and Integrity checks",{"$f":"Integrity_Check+Project_Check","v":0}]
[null,null,"Master check","Check","Master_Check","Summary of all checks",{"$f":"Integrity_Check+Project_Check+DebtRatio_Check","v":408}]

{"sheet":"Summary","index":4,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Summary"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"}]
[]
[null,null,"Checks",null,null,null,null,null,"Total Project Revenue"]
[null,null,"Integrity check","[1,0]",null,null,{"$f":"Integrity_Check","v":0},null,"Sales revenue","AUD M",null,null,{"$f":"QFS!I30","v":0}]
[null,null,"Project check","[1,0]",null,null,{"$f":"Project_Check","v":0},null,"Rental revenue","AUD M",null,null,{"$f":"QFS!I31","v":673.80406578935072}]
[null,null,"Debt ratio check","[1,0]",null,null,{"$f":"DebtRatio_Check","v":408},null,"Commercial and retail revenue","AUD M",null,null,{"$f":"QFS!I33","v":346.53941325533782}]
[null,null,null,null,null,null,null,null,"Total revenue","AUD M",null,null,{"$f":"SUM(M6:M8)","v":1020.3434790446886}]
[null,null,"Key Dates and Timing"]
[null,null,"Planning and approvals end","date",null,null,{"$f":"PA_End","v":"2021-06-30"},null,"Equity Returns"]
[null,null,"Construction completion","date",null,null,{"$f":"Cons_End","v":"2022-12-31"},null,"Project IRR (post tax)","%",null,null,{"$f":"Equity!E78","v":7.8301161527633695E-3}]
[null,null,"Construction duration","qtrs",null,null,{"$f":"Cons_Dur","v":6},null,"Equity IRR (post tax)","%",null,null,{"$f":"Equity!E89","v":2.9802322387695314E-9}]
[null,null,"Operations duration","qtrs",null,null,{"$f":"Ops_Dur","v":200}]
[null,null,null,null,null,null,null,null,"Debt Ratios"]
[null,null,"Capital Structure",null,null,null,null,null,"NHFIC",null,"NHFIC Debt","Senior Debt","Sub Debt"]
[null,null,{"$f":"Inputs!C397","v":"NHFIC Debt"},"AUD M",null,{"$f":"Inputs!H397/Million","v":200},{"$f":"F17/$F$23","v":0.49328641675585744},null,"DSCR minimum","x",{"$f":"Min_NHFICDebt_DSCR","v":1.3999525642456063},{"$f":"Min_SenDebt_DSCR","v":0.42107514799490431},{"$f":"Min_SubDebt_DSCR","v":0}]
[null,null,{"$f":"Inputs!C398","v":"Senior Debt"},"AUD M",null,{"$f":"Inputs!H398/Million","v":100},{"$f":"F18/$F$23","v":0.24664320837792872},null,"DSCR average","x",{"$f":"Ave_NHFIC_DSCR","v":1.6433822396810995},{"$f":"Ave_SenDebt_DSCR","v":1.1096050927810011},{"$f":"Ave_SubDebt_DSCR","v":0}]
[null,null,{"$f":"Inputs!C399","v":"Subordinated Debt"},"AUD M",null,{"$f":"Inputs!H399/Million","v":0},0,null,"ICR minimum","x",{"$f":"Min_NHFICDebt_ICR","v":1.6630564293400276},{"$f":"Min_SenDebt_ICR","v":0.52808291408274632},{"$f":"Min_SubDebt_ICR","v":0}]
[null,null,{"$f":"Inputs!C400","v":"Equity"},"AUD M",null,{"$f":"Inputs!H400/Million","v":101.44396360094005},0.25020464653109675,null,"ICR average","x",{"$f":"Ave_NHFIC_ICR","v":2.7630819719691151},{"$f":"Ave_SenDebt_ICR","v":2.5627744777905193},{"$f":"Ave_SubDebt_ICR","v":0}]
[null,null,"NHFIC Grant","AUD M",null,{"$f":"Inputs!G404/Million","v":2},4.9328641675585741E-3,null,"LLCR minimum","x",{"$f":"Min_NHFICDebt_LLCR","v":0.10218774303155692},{"$f":"Min_SenDebt_LLCR","v":0.94233752594633058},{"$f":"Min_SubDebt_LLCR","v":0}]
[null,null,"Capital Grant","AUD M",null,{"$f":"Inputs!G405/Million","v":2},4.9328641675585741E-3]
[null,null,"Total funding","AUD M",null,{"$f":"SUM(F17:F22)","v":405.44396360094004},{"$f":"SUM(G17:G22)","v":1},null,"Debt Facilities Summary"]
[null,null,"Gearing","%",null,null,{"$f":"SUM(G17:G19)","v":0.73992962513378613},null,"NHFIC",null,"Start Date","End Date","Tenor","Margin","Upfront","Profile","Amount"]
[null,null,null,null,null,null,null,null,"Total facility","misc",{"$f":"NHFIC_Start","v":"2023-01-01"},{"$f":"NHFIC_End","v":"2072-12-31"},{"$f":"NHFIC_Tenor","v":50},"n.a.","n.a.",{"$f":"IF(OR(SUM(P26:P29)=0,SUM(P26:P29)=4),P26,\"Mixed\")","v":1},{"$f":"F17","v":200}]
[null,null,"Sources and Applications",null,null,null,null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($I26,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$451:$K$451,MATCH($I26,Inputs!$G$449:$K$449,0))*$J26","v":"2023-01-01"},{"$f":"INDEX(Inputs!$G$454:$K$454,MATCH($I26,Inputs!$G$449:$K$449,0))*$J26","v":"2032-12-31"},{"$f":"INDEX(Inputs!$G$452:$K$452,MATCH($I26,Inputs!$G$449:$K$449,0))*$J26","v":10},{"$f":"INDEX(Inputs!$G$456:$K$456,MATCH($I26,Inputs!$G$449:$K$449,0))*$J26","v":1.1560000000000001E-2},{"$f":"INDEX(Inputs!$G$457:$K$457,MATCH($I26,Inputs!$G$449:$K$449,0))*$J26","v":6.4999999999999997E-3},{"$f":"IF(J26=0,\"-  \",INDEX(Inputs!$G$455:$K$455,MATCH($I26,Inputs!$G$449:$K$449,0)))","v":1},{"$f":"Debt!E473","v":-15.199846501512676}]
[null,null,"Sources",null,null,null,null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($I27,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$451:$K$451,MATCH($I27,Inputs!$G$449:$K$449,0))*$J27","v":"2033-01-01"},{"$f":"INDEX(Inputs!$G$454:$K$454,MATCH($I27,Inputs!$G$449:$K$449,0))*$J27","v":"2042-12-31"},{"$f":"INDEX(Inputs!$G$452:$K$452,MATCH($I27,Inputs!$G$449:$K$449,0))*$J27","v":10},{"$f":"INDEX(Inputs!$G$456:$K$456,MATCH($I27,Inputs!$G$449:$K$449,0))*$J27","v":1.5599999999999999E-2},{"$f":"INDEX(Inputs!$G$457:$K$457,MATCH($I27,Inputs!$G$449:$K$449,0))*$J27","v":7.0000000000000001E-3},{"$f":"IF(J27=0,\"-  \",INDEX(Inputs!$G$455:$K$455,MATCH($I27,Inputs!$G$449:$K$449,0)))","v":1},{"$f":"Debt!E474","v":-16.268583402674995}]
[null,null,{"$f":"Cons!C225","v":"NHFIC Debt"},"AUD M",null,null,{"$f":"Cons!I228","v":-200},null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($I28,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$451:$K$451,MATCH($I28,Inputs!$G$449:$K$449,0))*$J28","v":"2043-01-01"},{"$f":"INDEX(Inputs!$G$454:$K$454,MATCH($I28,Inputs!$G$449:$K$449,0))*$J28","v":"2052-12-31"},{"$f":"INDEX(Inputs!$G$452:$K$452,MATCH($I28,Inputs!$G$449:$K$449,0))*$J28","v":10},{"$f":"INDEX(Inputs!$G$456:$K$456,MATCH($I28,Inputs!$G$449:$K$449,0))*$J28","v":1.7399999999999999E-2},{"$f":"INDEX(Inputs!$G$457:$K$457,MATCH($I28,Inputs!$G$449:$K$449,0))*$J28","v":8.5000000000000006E-3},{"$f":"IF(J28=0,\"-  \",INDEX(Inputs!$G$455:$K$455,MATCH($I28,Inputs!$G$449:$K$449,0)))","v":1},{"$f":"Debt!E475","v":-23.558819230006076}]
[null,null,{"$f":"Cons!C233","v":"Senior Debt"},"AUD M",null,null,{"$f":"Cons!I236","v":-99.999999999999972},null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($I29,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$451:$K$451,MATCH($I29,Inputs!$G$449:$K$449,0))*$J29","v":"2053-01-01"},{"$f":"INDEX(Inputs!$G$454:$K$454,MATCH($I29,Inputs!$G$449:$K$449,0))*$J29","v":"2062-12-31"},{"$f":"INDEX(Inputs!$G$452:$K$452,MATCH($I29,Inputs!$G$449:$K$449,0))*$J29","v":10},{"$f":"INDEX(Inputs!$G$456:$K$456,MATCH($I29,Inputs!$G$449:$K$449,0))*$J29","v":1.9800000000000002E-2},{"$f":"INDEX(Inputs!$G$457:$K$457,MATCH($I29,Inputs!$G$449:$K$449,0))*$J29","v":9.4999999999999998E-3},{"$f":"IF(J29=0,\"-  \",INDEX(Inputs!$G$455:$K$455,MATCH($I29,Inputs!$G$449:$K$449,0)))","v":1},{"$f":"Debt!E476","v":-29.912680418223367}]
[null,null,{"$f":"Cons!C241","v":"Subordinated Debt"},"AUD M",null,null,{"$f":"Cons!I244","v":0},null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($I30,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$451:$K$451,MATCH($I30,Inputs!$G$449:$K$449,0))*$J30","v":"2063-01-01"},{"$f":"INDEX(Inputs!$G$454:$K$454,MATCH($I30,Inputs!$G$449:$K$449,0))*$J30","v":"2072-12-31"},{"$f":"INDEX(Inputs!$G$452:$K$452,MATCH($I30,Inputs!$G$449:$K$449,0))*$J30","v":10},{"$f":"INDEX(Inputs!$G$456:$K$456,MATCH($I30,Inputs!$G$449:$K$449,0))*$J30","v":0.02},{"$f":"INDEX(Inputs!$G$457:$K$457,MATCH($I30,Inputs!$G$449:$K$449,0))*$J30","v":0.01},{"$f":"IF(J30=0,\"-  \",INDEX(Inputs!$G$455:$K$455,MATCH($I30,Inputs!$G$449:$K$449,0)))","v":1},{"$f":"Debt!E477","v":-40.060070447582895}]
[null,null,{"$f":"Cons!C249","v":"Equity"},"AUD M",null,null,{"$f":"Cons!I252","v":-101.44396360094005}]
[null,null,"Total","AUD M",null,null,{"$f":"SUM(G28:G31)","v":-401.44396360094004},null,"Senior Debt"]
[null,null,null,null,null,null,null,null,"Bank debt facility","misc",{"$f":"K34","v":"2032-12-31"},{"$f":"L37","v":"2072-12-31"},{"$f":"SUM(M34:M38)","v":50},"n.a.","n.a.","n.a.",{"$f":"F18","v":100}]
[null,null,"Applications",null,null,null,null,null,"Refi facility 1",{"$f":"Inputs!G502","v":1},{"$f":"Inputs!H502","v":"2032-12-31"},{"$f":"K35","v":"2042-12-31"},{"$f":"Inputs!$G$495","v":10},{"$f":"Inputs!J502","v":0.02},{"$f":"Inputs!I502","v":5.0000000000000001E-3},"n.a.","n.a."]
[null,null,{"$f":"Cons!C155","v":"Design and construction"},"AUD M",null,null,{"$f":"Cons!I155","v":367.40374457999991},null,"Refi facility 2",{"$f":"Inputs!G503","v":1},{"$f":"Inputs!H503","v":"2042-12-31"},{"$f":"K36","v":"2052-12-31"},{"$f":"Inputs!$G$495","v":10},{"$f":"Inputs!J503","v":1.4E-2},{"$f":"Inputs!I503","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,{"$f":"Cons!C156","v":"Other project costs"},"AUD M",null,null,{"$f":"Cons!I156","v":23.892079943577809},null,"Refi facility 3",{"$f":"Inputs!G504","v":1},{"$f":"Inputs!H504","v":"2052-12-31"},{"$f":"K37","v":"2062-12-31"},{"$f":"Inputs!$G$495","v":10},{"$f":"Inputs!J504","v":1.2E-2},{"$f":"Inputs!I504","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,{"$f":"Cons!C157","v":"NHIF grant funding"},"AUD M",null,null,{"$f":"Cons!I157","v":-2},null,"Refi facility 4",{"$f":"Inputs!G505","v":1},{"$f":"Inputs!H505","v":"2062-12-31"},{"$f":"K38","v":"2072-12-31"},{"$f":"Inputs!$G$495","v":10},{"$f":"Inputs!J505","v":0.01},{"$f":"Inputs!I505","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,{"$f":"Cons!C159","v":"GST"},"AUD M",null,null,{"$f":"Cons!I159","v":0},null,"Refi facility 5",{"$f":"Inputs!G506","v":1},{"$f":"Inputs!H506","v":"2072-12-31"},{"$f":"Inputs!G494","v":"2072-12-31"},{"$f":"Inputs!$G$495","v":10},{"$f":"Inputs!J506","v":8.9999999999999993E-3},{"$f":"Inputs!I506","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,{"$f":"Cons!C160","v":"Financing costs"},"AUD M",null,null,{"$f":"Cons!I160","v":10},null,"Remaining NHFIC debt additions","misc",{"$f":"Debt!E595","v":"2072-12-31"},"n.a.","n.a.","n.a.","n.a.","n.a.",{"$f":"Debt!I595","v":0}]
[null,null,{"$f":"Cons!C161","v":"NHFIC DSRA"},"AUD M",null,null,{"$f":"Cons!I161","v":2.1314531350546462}]
[null,null,{"$f":"Cons!C162","v":"Senior Debt DSRA"},"AUD M",null,null,{"$f":"Cons!I162","v":2.0166859423076438},null,"Subordinated Debt"]
[null,null,{"$f":"Cons!C163","v":"Subordinated Debt DSRA"},"AUD M",null,null,{"$f":"Cons!I163","v":0},null,"Bank debt facility","misc",{"$f":"K43","v":"2032-12-31"},{"$f":"L46","v":"2072-12-31"},{"$f":"SUM(M43:M46)","v":40},"n.a.","n.a.","n.a.",{"$f":"F19","v":0}]
[null,null,"Total Development Cost Required","AUD M",null,null,{"$f":"SUM(G35:G42)","v":403.44396360093998},null,"Refi facility 1",{"$f":"Inputs!G522","v":1},{"$f":"Inputs!H522","v":"2032-12-31"},{"$f":"K44","v":"2042-12-31"},{"$f":"Inputs!$G$515","v":10},{"$f":"Inputs!J522","v":1.4999999999999999E-2},{"$f":"Inputs!I522","v":5.0000000000000001E-3},"n.a.","n.a."]
[null,null,null,null,null,null,null,null,"Refi facility 2",{"$f":"Inputs!G523","v":1},{"$f":"Inputs!H523","v":"2042-12-31"},{"$f":"K45","v":"2052-12-31"},{"$f":"Inputs!$G$515","v":10},{"$f":"Inputs!J523","v":1.4E-2},{"$f":"Inputs!I523","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,"Project Composition",null,"NLA","Properties","Sales",null,"Refi facility 3",{"$f":"Inputs!G524","v":1},{"$f":"Inputs!H524","v":"2052-12-31"},{"$f":"K46","v":"2062-12-31"},{"$f":"Inputs!$G$515","v":10},{"$f":"Inputs!J524","v":1.2E-2},{"$f":"Inputs!I524","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,"Social","misc",{"$f":"INDEX(Inputs!$G$179:$K$179,MATCH($C46,Inputs!$G$177:$K$177,0))","v":8813.3620689655181},{"$f":"INDEX(Inputs!$G$178:$K$178,MATCH($C46,Inputs!$G$177:$K$177,0))","v":170},{"$f":"Inputs!H277","v":0},null,"Refi facility 4",{"$f":"Inputs!G525","v":1},{"$f":"Inputs!H525","v":"2062-12-31"},{"$f":"K47","v":"2072-12-31"},{"$f":"Inputs!$G$515","v":10},{"$f":"Inputs!J525","v":0.01},{"$f":"Inputs!I525","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,"Affordable","misc",{"$f":"INDEX(Inputs!$G$179:$K$179,MATCH($C47,Inputs!$G$177:$K$177,0))","v":23822.647058823532},{"$f":"INDEX(Inputs!$G$178:$K$178,MATCH($C47,Inputs!$G$177:$K$177,0))","v":375},{"$f":"Inputs!H290","v":0},null,"Refi facility 5",{"$f":"Inputs!G526","v":1},{"$f":"Inputs!H526","v":"2072-12-31"},{"$f":"Inputs!G514","v":"2072-12-31"},{"$f":"Inputs!$G$515","v":10},{"$f":"Inputs!J526","v":8.9999999999999993E-3},{"$f":"Inputs!I526","v":6.0000000000000001E-3},"n.a.","n.a."]
[null,null,"Market","misc",{"$f":"INDEX(Inputs!$G$179:$K$179,MATCH($C48,Inputs!$G$177:$K$177,0))","v":10629.705882352941},{"$f":"INDEX(Inputs!$G$178:$K$178,MATCH($C48,Inputs!$G$177:$K$177,0))","v":148},{"$f":"Inputs!H303","v":0},null,"Remaining senior debt additions","misc",{"$f":"K39","v":"2072-12-31"},"n.a.","n.a.","n.a.","n.a.","n.a.",{"$f":"Debt!I679","v":0}]
[null,null,"Commercial ","misc",{"$f":"INDEX(Inputs!$G$179:$K$179,MATCH($C49,Inputs!$G$177:$K$177,0))","v":4969.2852000000003},"n.a.","n.a."]
[null,null,"Retail","misc",{"$f":"INDEX(Inputs!$G$179:$K$179,MATCH($C50,Inputs!$G$177:$K$177,0))","v":4505.8335999999999},"n.a.","n.a."]
[null,null,"Total","misc",{"$f":"SUM(E46:E50)","v":52740.833810141987},{"$f":"SUM(F46:F50)","v":693},{"$f":"SUM(G46:G50)","v":0}]

{"sheet":"NHFIC_Funding_Outputs","index":5,"n_rows":168,"n_cols":8,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
["NHFIC Funding Outputs"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"}]
[]
[null,null,"NHFIC Gearing"]
[null,null,"NHFIC Funding",null,null,null,"AUD M",{"$f":"Summary!F17","v":200}]
[null,null,"NHFIC Maximum Gearing",null,null,null,"%",{"$f":"Max_NHFIC_Gearing","v":0.5}]
[null,null,"NHFIC Gearing",null,null,null,"%",{"$f":"Summary!G17","v":0.49328641675585744}]
[null,null,"NHFIC Gearing Check",null,null,null,"Check",{"$f":"IF(H8>H7,1,0)","v":0}]
[]
[null,null,"NHFIC Debt DSCR"]
[null,null,"Min DSCR",null,null,null,"n.a."]
[null,null,"DSCR check",null,null,null,"Check",{"$f":"IF(SUM(D16:H16)>0,1,0)","v":0}]
[]
[null,null,"Facility",1,2,3,4,5]
[null,null,"DSCR Check",{"$f":"IF(Inputs!G450=1,IF(Inputs!G455=1,NHFIC_F1_DSCRCHECK,\"n.a\"),\"n.a\")","v":0},{"$f":"IF(Inputs!H450=1,IF(Inputs!H455=1,NHFIC_F2_DSCRCHECK,\"n.a\"),\"n.a\")","v":0},{"$f":"IF(Inputs!I450=1,IF(Inputs!I455=1,NHFIC_F3_DSCRCHECK,\"n.a\"),\"n.a\")","v":0},{"$f":"IF(Inputs!J450=1,IF(Inputs!J455=1,NHFIC_F4_DSCRCHECK,\"n.a\"),\"n.a\")","v":0},{"$f":"IF(Inputs!K450=1,IF(Inputs!K455=1,NHFIC_F5_DSCRCHECK,\"n.a\"),\"n.a\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NHFIC Debt ICR"]
[null,null,"Min ICR",null,null,null,"n.a.",{"$f":"Min_NHFICDebt_ICR","v":1.6630564293400276}]
[null,null,"ICR check",null,null,null,"Check",{"$f":"IF(Debt!I776=0,0,1)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NHFIC Debt LLCR"]
[null,null,"Min LLCR",null,null,null,"n.a.",{"$f":"Min_NHFICDebt_LLCR","v":0.10218774303155692}]
[null,null,"LLCR check",null,null,null,"Check",{"$f":"IF(Debt!I786=0,0,1)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NHFIC Debt Repayment Profile ($M)"]
[null,null,null,{"$f":"Inputs!G$449","v":"NHFIC Debt Facility 1"},{"$f":"Inputs!H$449","v":"NHFIC Debt Facility 2"},{"$f":"Inputs!I$449","v":"NHFIC Debt Facility 3"},{"$f":"Inputs!J$449","v":"NHFIC Debt Facility 4"},{"$f":"Inputs!K$449","v":"NHFIC Debt Facility 5"}]
[null,null,null,{"$f":"IF(Inputs!G$450=0,\"n.a.\",Inputs!G$455)","v":1},{"$f":"IF(Inputs!H$450=0,\"n.a.\",Inputs!H$455)","v":1},{"$f":"IF(Inputs!I$450=0,\"n.a.\",Inputs!I$455)","v":1},{"$f":"IF(Inputs!J$450=0,\"n.a.\",Inputs!J$455)","v":1},{"$f":"IF(Inputs!K$450=0,\"n.a.\",Inputs!K$455)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NHFIC Debt Balance ($M) - Principal and Interest"]
[null,null,"Amortisation Profile Selected",null,null,null,null,{"$f":"Amort_Select","v":0}]
[null,null,"Amortisation Amount",null,null,null,"AUD M",{"$f":"Debt!E149","v":125}]
[null,null,"Facility Repayment Check",null,null,null,null,{"$f":"NHFIC_DS_AmortisationRepayment_Check","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NHFIC Debt Balance ($M) - Interest Only"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Benefit of NHFIC Funding"]
[null,null,"NPV of Senior Debt interest",null,null,null,"AUD M",{"$f":"Data_Q!E93","v":48.370808603771593}]
[null,null,"NPV of NHFIC interest",null,null,null,"AUD M",{"$f":"Data_Q!E85","v":42.40478706656183}]
[null,null,"Benefit of NHFIC Funding",null,null,null,"AUD M",{"$f":"H162-H163","v":5.9660215372097625}]
[]
[null,null,"Average Dwelling Cost",null,null,null,"AUD / Dwelling",{"$f":"Summary!G43/Summary!F51*Million","v":582170.22164637805}]
[]
[null,null,"Additional Projected Dwellings with NHFIC Funding",null,null,null,"Dwellings",{"$f":"H164*Million/H166","v":10.247898836766069}]

{"sheet":"QFS","index":6,"n_rows":176,"n_cols":255,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
["Quarterly Financial Statements"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Cash Flow Waterfall"]
[null,null,"Income"]
[null,null,"Residential sales revenue","AUD M",null,null,null,null,{"$f":"SUM(J30:IU30)","v":0},{"$f":"Ops!J671","v":0},{"$f":"Ops!K671","v":0},{"$f":"Ops!L671","v":0},{"$f":"Ops!M671","v":0},{"$f":"Ops!N671","v":0},{"$f":"Ops!O671","v":0},{"$f":"Ops!P671","v":0},{"$f":"Ops!Q671","v":0},{"$f":"Ops!R671","v":0},{"$f":"Ops!S671","v":0},{"$f":"Ops!T671","v":0},{"$f":"Ops!U671","v":0},{"$f":"Ops!V671","v":0},{"$f":"Ops!W671","v":0},{"$f":"Ops!X671","v":0},{"$f":"Ops!Y671","v":0},{"$f":"Ops!Z671","v":0},{"$f":"Ops!AA671","v":0},{"$f":"Ops!AB671","v":0},{"$f":"Ops!AC671","v":0},{"$f":"Ops!AD671","v":0},{"$f":"Ops!AE671","v":0},{"$f":"Ops!AF671","v":0},{"$f":"Ops!AG671","v":0},{"$f":"Ops!AH671","v":0},{"$f":"Ops!AI671","v":0},{"$f":"Ops!AJ671","v":0},{"$f":"Ops!AK671","v":0},{"$f":"Ops!AL671","v":0},{"$f":"Ops!AM671","v":0},{"$f":"Ops!AN671","v":0},{"$f":"Ops!AO671","v":0},{"$f":"Ops!AP671","v":0},{"$f":"Ops!AQ671","v":0},{"$f":"Ops!AR671","v":0},{"$f":"Ops!AS671","v":0},{"$f":"Ops!AT671","v":0},{"$f":"Ops!AU671","v":0},{"$f":"Ops!AV671","v":0},{"$f":"Ops!AW671","v":0},{"$f":"Ops!AX671","v":0},{"$f":"Ops!AY671","v":0},{"$f":"Ops!AZ671","v":0},{"$f":"Ops!BA671","v":0},{"$f":"Ops!BB671","v":0},{"$f":"Ops!BC671","v":0},{"$f":"Ops!BD671","v":0},{"$f":"Ops!BE671","v":0},{"$f":"Ops!BF671","v":0},{"$f":"Ops!BG671","v":0},{"$f":"Ops!BH671","v":0},{"$f":"Ops!BI671","v":0},{"$f":"Ops!BJ671","v":0},{"$f":"Ops!BK671","v":0},{"$f":"Ops!BL671","v":0},{"$f":"Ops!BM671","v":0},{"$f":"Ops!BN671","v":0},{"$f":"Ops!BO671","v":0},{"$f":"Ops!BP671","v":0},{"$f":"Ops!BQ671","v":0},{"$f":"Ops!BR671","v":0},{"$f":"Ops!BS671","v":0},{"$f":"Ops!BT671","v":0},{"$f":"Ops!BU671","v":0},{"$f":"Ops!BV671","v":0},{"$f":"Ops!BW671","v":0},{"$f":"Ops!BX671","v":0},{"$f":"Ops!BY671","v":0},{"$f":"Ops!BZ671","v":0},{"$f":"Ops!CA671","v":0},{"$f":"Ops!CB671","v":0},{"$f":"Ops!CC671","v":0},{"$f":"Ops!CD671","v":0},{"$f":"Ops!CE671","v":0},{"$f":"Ops!CF671","v":0},{"$f":"Ops!CG671","v":0},{"$f":"Ops!CH671","v":0},{"$f":"Ops!CI671","v":0},{"$f":"Ops!CJ671","v":0},{"$f":"Ops!CK671","v":0},{"$f":"Ops!CL671","v":0},{"$f":"Ops!CM671","v":0},{"$f":"Ops!CN671","v":0},{"$f":"Ops!CO671","v":0},{"$f":"Ops!CP671","v":0},{"$f":"Ops!CQ671","v":0},{"$f":"Ops!CR671","v":0},{"$f":"Ops!CS671","v":0},{"$f":"Ops!CT671","v":0},{"$f":"Ops!CU671","v":0},{"$f":"Ops!CV671","v":0},{"$f":"Ops!CW671","v":0},{"$f":"Ops!CX671","v":0},{"$f":"Ops!CY671","v":0},{"$f":"Ops!CZ671","v":0},{"$f":"Ops!DA671","v":0},{"$f":"Ops!DB671","v":0},{"$f":"Ops!DC671","v":0},{"$f":"Ops!DD671","v":0},{"$f":"Ops!DE671","v":0},{"$f":"Ops!DF671","v":0},{"$f":"Ops!DG671","v":0},{"$f":"Ops!DH671","v":0},{"$f":"Ops!DI671","v":0},{"$f":"Ops!DJ671","v":0},{"$f":"Ops!DK671","v":0},{"$f":"Ops!DL671","v":0},{"$f":"Ops!DM671","v":0},{"$f":"Ops!DN671","v":0},{"$f":"Ops!DO671","v":0},{"$f":"Ops!DP671","v":0},{"$f":"Ops!DQ671","v":0},{"$f":"Ops!DR671","v":0},{"$f":"Ops!DS671","v":0},{"$f":"Ops!DT671","v":0},{"$f":"Ops!DU671","v":0},{"$f":"Ops!DV671","v":0},{"$f":"Ops!DW671","v":0},{"$f":"Ops!DX671","v":0},{"$f":"Ops!DY671","v":0},{"$f":"Ops!DZ671","v":0},{"$f":"Ops!EA671","v":0},{"$f":"Ops!EB671","v":0},{"$f":"Ops!EC671","v":0},{"$f":"Ops!ED671","v":0},{"$f":"Ops!EE671","v":0},{"$f":"Ops!EF671","v":0},{"$f":"Ops!EG671","v":0},{"$f":"Ops!EH671","v":0},{"$f":"Ops!EI671","v":0},{"$f":"Ops!EJ671","v":0},{"$f":"Ops!EK671","v":0},{"$f":"Ops!EL671","v":0},{"$f":"Ops!EM671","v":0},{"$f":"Ops!EN671","v":0},{"$f":"Ops!EO671","v":0},{"$f":"Ops!EP671","v":0},{"$f":"Ops!EQ671","v":0},{"$f":"Ops!ER671","v":0},{"$f":"Ops!ES671","v":0},{"$f":"Ops!ET671","v":0},{"$f":"Ops!EU671","v":0},{"$f":"Ops!EV671","v":0},{"$f":"Ops!EW671","v":0},{"$f":"Ops!EX671","v":0},{"$f":"Ops!EY671","v":0},{"$f":"Ops!EZ671","v":0},{"$f":"Ops!FA671","v":0},{"$f":"Ops!FB671","v":0},{"$f":"Ops!FC671","v":0},{"$f":"Ops!FD671","v":0},{"$f":"Ops!FE671","v":0},{"$f":"Ops!FF671","v":0},{"$f":"Ops!FG671","v":0},{"$f":"Ops!FH671","v":0},{"$f":"Ops!FI671","v":0},{"$f":"Ops!FJ671","v":0},{"$f":"Ops!FK671","v":0},{"$f":"Ops!FL671","v":0},{"$f":"Ops!FM671","v":0},{"$f":"Ops!FN671","v":0},{"$f":"Ops!FO671","v":0},{"$f":"Ops!FP671","v":0},{"$f":"Ops!FQ671","v":0},{"$f":"Ops!FR671","v":0},{"$f":"Ops!FS671","v":0},{"$f":"Ops!FT671","v":0},{"$f":"Ops!FU671","v":0},{"$f":"Ops!FV671","v":0},{"$f":"Ops!FW671","v":0},{"$f":"Ops!FX671","v":0},{"$f":"Ops!FY671","v":0},{"$f":"Ops!FZ671","v":0},{"$f":"Ops!GA671","v":0},{"$f":"Ops!GB671","v":0},{"$f":"Ops!GC671","v":0},{"$f":"Ops!GD671","v":0},{"$f":"Ops!GE671","v":0},{"$f":"Ops!GF671","v":0},{"$f":"Ops!GG671","v":0},{"$f":"Ops!GH671","v":0},{"$f":"Ops!GI671","v":0},{"$f":"Ops!GJ671","v":0},{"$f":"Ops!GK671","v":0},{"$f":"Ops!GL671","v":0},{"$f":"Ops!GM671","v":0},{"$f":"Ops!GN671","v":0},{"$f":"Ops!GO671","v":0},{"$f":"Ops!GP671","v":0},{"$f":"Ops!GQ671","v":0},{"$f":"Ops!GR671","v":0},{"$f":"Ops!GS671","v":0},{"$f":"Ops!GT671","v":0},{"$f":"Ops!GU671","v":0},{"$f":"Ops!GV671","v":0},{"$f":"Ops!GW671","v":0},{"$f":"Ops!GX671","v":0},{"$f":"Ops!GY671","v":0},{"$f":"Ops!GZ671","v":0},{"$f":"Ops!HA671","v":0},{"$f":"Ops!HB671","v":0},{"$f":"Ops!HC671","v":0},{"$f":"Ops!HD671","v":0},{"$f":"Ops!HE671","v":0},{"$f":"Ops!HF671","v":0},{"$f":"Ops!HG671","v":0},{"$f":"Ops!HH671","v":0},{"$f":"Ops!HI671","v":0},{"$f":"Ops!HJ671","v":0},{"$f":"Ops!HK671","v":0},{"$f":"Ops!HL671","v":0},{"$f":"Ops!HM671","v":0},{"$f":"Ops!HN671","v":0},{"$f":"Ops!HO671","v":0},{"$f":"Ops!HP671","v":0},{"$f":"Ops!HQ671","v":0},{"$f":"Ops!HR671","v":0},{"$f":"Ops!HS671","v":0},{"$f":"Ops!HT671","v":0},{"$f":"Ops!HU671","v":0},{"$f":"Ops!HV671","v":0},{"$f":"Ops!HW671","v":0},{"$f":"Ops!HX671","v":0},{"$f":"Ops!HY671","v":0},{"$f":"Ops!HZ671","v":0},{"$f":"Ops!IA671","v":0},{"$f":"Ops!IB671","v":0},{"$f":"Ops!IC671","v":0},{"$f":"Ops!ID671","v":0},{"$f":"Ops!IE671","v":0},{"$f":"Ops!IF671","v":0},{"$f":"Ops!IG671","v":0},{"$f":"Ops!IH671","v":0},{"$f":"Ops!II671","v":0},{"$f":"Ops!IJ671","v":0},{"$f":"Ops!IK671","v":0},{"$f":"Ops!IL671","v":0},{"$f":"Ops!IM671","v":0},{"$f":"Ops!IN671","v":0},{"$f":"Ops!IO671","v":0},{"$f":"Ops!IP671","v":0},{"$f":"Ops!IQ671","v":0},{"$f":"Ops!IR671","v":0},{"$f":"Ops!IS671","v":0},{"$f":"Ops!IT671","v":0},{"$f":"Ops!IU671","v":0}]
[null,null,"Residential rental revenue","AUD M",null,null,null,null,{"$f":"SUM(J31:IU31)","v":673.80406578935072},{"$f":"Ops!J672","v":0},{"$f":"Ops!K672","v":0},{"$f":"Ops!L672","v":0},{"$f":"Ops!M672","v":0},{"$f":"Ops!N672","v":0},{"$f":"Ops!O672","v":0},{"$f":"Ops!P672","v":0},{"$f":"Ops!Q672","v":0},{"$f":"Ops!R672","v":0},{"$f":"Ops!S672","v":0},{"$f":"Ops!T672","v":0},{"$f":"Ops!U672","v":0},{"$f":"Ops!V672","v":0},{"$f":"Ops!W672","v":0},{"$f":"Ops!X672","v":1.9520572500000002},{"$f":"Ops!Y672","v":1.973746775},{"$f":"Ops!Z672","v":1.9954362999999997},{"$f":"Ops!AA672","v":1.9954362999999997},{"$f":"Ops!AB672","v":1.9942107250000001},{"$f":"Ops!AC672","v":1.9942107250000001},{"$f":"Ops!AD672","v":2.0161251285714283},{"$f":"Ops!AE672","v":2.0564476311428566},{"$f":"Ops!AF672","v":2.032386100714286},{"$f":"Ops!AG672","v":2.0549681685000003},{"$f":"Ops!AH672","v":2.0775502362857141},{"$f":"Ops!AI672","v":2.1191012410114283},{"$f":"Ops!AJ672","v":2.0730338227285721},{"$f":"Ops!AK672","v":2.0960675318700002},{"$f":"Ops!AL672","v":2.1191012410114283},{"$f":"Ops!AM672","v":2.1614832658316567},{"$f":"Ops!AN672","v":2.1144944991831425},{"$f":"Ops!AO672","v":2.1379888825073996},{"$f":"Ops!AP672","v":2.1614832658316567},{"$f":"Ops!AQ672","v":2.2047129311482903},{"$f":"Ops!AR672","v":2.1807486601575481},{"$f":"Ops!AS672","v":2.1807486601575481},{"$f":"Ops!AT672","v":2.2047129311482903},{"$f":"Ops!AU672","v":2.2488071897712558},{"$f":"Ops!AV672","v":2.1999200769501419},{"$f":"Ops!AW672","v":2.2243636333606993},{"$f":"Ops!AX672","v":2.2488071897712558},{"$f":"Ops!AY672","v":2.2937833335666813},{"$f":"Ops!AZ672","v":2.2439184784891451},{"$f":"Ops!BA672","v":2.2688509060279132},{"$f":"Ops!BB672","v":2.2937833335666813},{"$f":"Ops!BC672","v":2.3396590002380147},{"$f":"Ops!BD672","v":2.2887968480589276},{"$f":"Ops!BE672","v":2.3142279241484713},{"$f":"Ops!BF672","v":2.3396590002380147},{"$f":"Ops!BG672","v":2.3864521802427756},{"$f":"Ops!BH672","v":2.360512482631441},{"$f":"Ops!BI672","v":2.360512482631441},{"$f":"Ops!BJ672","v":2.3864521802427756},{"$f":"Ops!BK672","v":2.4341812238476308},{"$f":"Ops!BL672","v":2.3812642407205087},{"$f":"Ops!BM672","v":2.40772273228407},{"$f":"Ops!BN672","v":2.4341812238476308},{"$f":"Ops!BO672","v":2.4828648483245832},{"$f":"Ops!BP672","v":2.4288895255349194},{"$f":"Ops!BQ672","v":2.4558771869297509},{"$f":"Ops!BR672","v":2.4828648483245832},{"$f":"Ops!BS672","v":2.5325221452910753},{"$f":"Ops!BT672","v":2.4774673160456171},{"$f":"Ops!BU672","v":2.5049947306683462},{"$f":"Ops!BV672","v":2.5325221452910753},{"$f":"Ops!BW672","v":2.5831725881968968},{"$f":"Ops!BX672","v":2.555094625281713},{"$f":"Ops!BY672","v":2.555094625281713},{"$f":"Ops!BZ672","v":2.5831725881968968},{"$f":"Ops!CA672","v":2.6348360399608346},{"$f":"Ops!CB672","v":2.5775569956138598},{"$f":"Ops!CC672","v":2.606196517787347},{"$f":"Ops!CD672","v":2.6348360399608346},{"$f":"Ops!CE672","v":2.6875327607600514},{"$f":"Ops!CF672","v":2.6291081355261374},{"$f":"Ops!CG672","v":2.6583204481430944},{"$f":"Ops!CH672","v":2.6875327607600514},{"$f":"Ops!CI672","v":2.7412834159752526},{"$f":"Ops!CJ672","v":2.6816902982366608},{"$f":"Ops!CK672","v":2.7114868571059567},{"$f":"Ops!CL672","v":2.7412834159752526},{"$f":"Ops!CM672","v":2.7961090842947578},{"$f":"Ops!CN672","v":2.7657165942480755},{"$f":"Ops!CO672","v":2.7657165942480755},{"$f":"Ops!CP672","v":2.7961090842947578},{"$f":"Ops!CQ672","v":2.8520312659806528},{"$f":"Ops!CR672","v":2.7900305862854218},{"$f":"Ops!CS672","v":2.8210309261330373},{"$f":"Ops!CT672","v":2.8520312659806528},{"$f":"Ops!CU672","v":2.9090718913002664},{"$f":"Ops!CV672","v":2.8458311980111297},{"$f":"Ops!CW672","v":2.8774515446556981},{"$f":"Ops!CX672","v":2.9090718913002664},{"$f":"Ops!CY672","v":2.9672533291262715},{"$f":"Ops!CZ672","v":2.9027478219713525},{"$f":"Ops!DA672","v":2.9350005755488113},{"$f":"Ops!DB672","v":2.9672533291262715},{"$f":"Ops!DC672","v":3.0265983957087972},{"$f":"Ops!DD672","v":2.9937005870597888},{"$f":"Ops!DE672","v":2.9937005870597888},{"$f":"Ops!DF672","v":3.0265983957087972},{"$f":"Ops!DG672","v":3.0871303636229732},{"$f":"Ops!DH672","v":3.020018833978996},{"$f":"Ops!DI672","v":3.0535745988009846},{"$f":"Ops!DJ672","v":3.0871303636229732},{"$f":"Ops!DK672","v":3.1488729708954328},{"$f":"Ops!DL672","v":3.0804192106585759},{"$f":"Ops!DM672","v":3.1146460907770042},{"$f":"Ops!DN672","v":3.1488729708954328},{"$f":"Ops!DO672","v":3.2118504303133415},{"$f":"Ops!DP672","v":3.1420275948717471},{"$f":"Ops!DQ672","v":3.1769390125925443},{"$f":"Ops!DR672","v":3.2118504303133415},{"$f":"Ops!DS672","v":3.2760874389196086},{"$f":"Ops!DT672","v":3.2404777928443957},{"$f":"Ops!DU672","v":3.2404777928443957},{"$f":"Ops!DV672","v":3.2760874389196086},{"$f":"Ops!DW672","v":3.3416091876979999},{"$f":"Ops!DX672","v":3.2689655097045658},{"$f":"Ops!DY672","v":3.3052873487012828},{"$f":"Ops!DZ672","v":3.3416091876979999},{"$f":"Ops!EA672","v":3.4084413714519601},{"$f":"Ops!EB672","v":3.3343448198986572},{"$f":"Ops!EC672","v":3.3713930956753089},{"$f":"Ops!ED672","v":3.4084413714519601},{"$f":"Ops!EE672","v":3.4766101988809996},{"$f":"Ops!EF672","v":3.4010317162966297},{"$f":"Ops!EG672","v":3.4388209575888151},{"$f":"Ops!EH672","v":3.4766101988809996},{"$f":"Ops!EI672","v":3.5461424028586199},{"$f":"Ops!EJ672","v":3.5075973767405912},{"$f":"Ops!EK672","v":3.5075973767405912},{"$f":"Ops!EL672","v":3.5461424028586199},{"$f":"Ops!EM672","v":3.6170652509157915},{"$f":"Ops!EN672","v":3.5384333976350142},{"$f":"Ops!EO672","v":3.5777493242754028},{"$f":"Ops!EP672","v":3.6170652509157915},{"$f":"Ops!EQ672","v":3.6894065559341085},{"$f":"Ops!ER672","v":3.6092020655877146},{"$f":"Ops!ES672","v":3.6493043107609116},{"$f":"Ops!ET672","v":3.6894065559341085},{"$f":"Ops!EU672","v":3.7631946870527897},{"$f":"Ops!EV672","v":3.6813861068994691},{"$f":"Ops!EW672","v":3.7222903969761294},{"$f":"Ops!EX672","v":3.7631946870527897},{"$f":"Ops!EY672","v":3.8384585807938465},{"$f":"Ops!EZ672","v":3.7967362049156526},{"$f":"Ops!FA672","v":3.7967362049156526},{"$f":"Ops!FB672","v":3.8384585807938465},{"$f":"Ops!FC672","v":3.9152277524097236},{"$f":"Ops!FD672","v":3.830114105618208},{"$f":"Ops!FE672","v":3.8726709290139656},{"$f":"Ops!FF672","v":3.9152277524097236},{"$f":"Ops!FG672","v":3.9935323074579183},{"$f":"Ops!FH672","v":3.9067163877305724},{"$f":"Ops!FI672","v":3.9501243475942451},{"$f":"Ops!FJ672","v":3.9935323074579183},{"$f":"Ops!FK672","v":4.0734029536070766},{"$f":"Ops!FL672","v":3.9848507154851833},{"$f":"Ops!FM672","v":4.0291268345461297},{"$f":"Ops!FN672","v":4.0734029536070766},{"$f":"Ops!FO672","v":4.1548710126792177},{"$f":"Ops!FP672","v":4.1097093712370523},{"$f":"Ops!FQ672","v":4.1097093712370523},{"$f":"Ops!FR672","v":4.1548710126792177},{"$f":"Ops!FS672","v":4.237968432932802},{"$f":"Ops!FT672","v":4.1458386843907853},{"$f":"Ops!FU672","v":4.1919035586617941},{"$f":"Ops!FV672","v":4.237968432932802},{"$f":"Ops!FW672","v":4.3227278015914585},{"$f":"Ops!FX672","v":4.2287554580786022},{"$f":"Ops!FY672","v":4.2757416298350304},{"$f":"Ops!FZ672","v":4.3227278015914585},{"$f":"Ops!GA672","v":4.4091823576232878},{"$f":"Ops!GB672","v":4.3133305672401736},{"$f":"Ops!GC672","v":4.3612564624317312},{"$f":"Ops!GD672","v":4.4091823576232878},{"$f":"Ops!GE672","v":4.4973660047757544},{"$f":"Ops!GF672","v":4.4484815916803662},{"$f":"Ops!GG672","v":4.4484815916803662},{"$f":"Ops!GH672","v":4.4973660047757544},{"$f":"Ops!GI672","v":4.5873133248712676},{"$f":"Ops!GJ672","v":4.4875891221566757},{"$f":"Ops!GK672","v":4.5374512235139717},{"$f":"Ops!GL672","v":4.5873133248712676},{"$f":"Ops!GM672","v":4.6790595913686941},{"$f":"Ops!GN672","v":4.5773409045998097},{"$f":"Ops!GO672","v":4.6282002479842514},{"$f":"Ops!GP672","v":4.6790595913686941},{"$f":"Ops!GQ672","v":4.772640783196068},{"$f":"Ops!GR672","v":4.6688877226918057},{"$f":"Ops!GS672","v":4.7207642529439369},{"$f":"Ops!GT672","v":4.772640783196068},{"$f":"Ops!GU672","v":4.8680935988599892},{"$f":"Ops!GV672","v":4.8151795380028162},{"$f":"Ops!GW672","v":4.8151795380028162},{"$f":"Ops!GX672","v":4.8680935988599892},{"$f":"Ops!GY672","v":4.9654554708371892},{"$f":"Ops!GZ672","v":4.8575107866885547},{"$f":"Ops!HA672","v":4.911483128762872},{"$f":"Ops!HB672","v":4.9654554708371892},{"$f":"Ops!HC672","v":5.0647645802539323},{"$f":"Ops!HD672","v":4.9546610024223252},{"$f":"Ops!HE672","v":5.0097127913381296},{"$f":"Ops!HF672","v":5.0647645802539323},{"$f":"Ops!HG672","v":5.1660598718590105},{"$f":"Ops!HH672","v":5.0537542224707721},{"$f":"Ops!HI672","v":5.1099070471648913},{"$f":"Ops!HJ672","v":5.1660598718590105},{"$f":"Ops!HK672","v":5.2693810692961911},{"$f":"Ops!HL672","v":5.2121051881081897},{"$f":"Ops!HM672","v":5.2121051881081897},{"$f":"Ops!HN672","v":5.2693810692961911},{"$f":"Ops!HO672","v":5.3747686906821155},{"$f":"Ops!HP672","v":0},{"$f":"Ops!HQ672","v":0},{"$f":"Ops!HR672","v":0},{"$f":"Ops!HS672","v":0},{"$f":"Ops!HT672","v":0},{"$f":"Ops!HU672","v":0},{"$f":"Ops!HV672","v":0},{"$f":"Ops!HW672","v":0},{"$f":"Ops!HX672","v":0},{"$f":"Ops!HY672","v":0},{"$f":"Ops!HZ672","v":0},{"$f":"Ops!IA672","v":0},{"$f":"Ops!IB672","v":0},{"$f":"Ops!IC672","v":0},{"$f":"Ops!ID672","v":0},{"$f":"Ops!IE672","v":0},{"$f":"Ops!IF672","v":0},{"$f":"Ops!IG672","v":0},{"$f":"Ops!IH672","v":0},{"$f":"Ops!II672","v":0},{"$f":"Ops!IJ672","v":0},{"$f":"Ops!IK672","v":0},{"$f":"Ops!IL672","v":0},{"$f":"Ops!IM672","v":0},{"$f":"Ops!IN672","v":0},{"$f":"Ops!IO672","v":0},{"$f":"Ops!IP672","v":0},{"$f":"Ops!IQ672","v":0},{"$f":"Ops!IR672","v":0},{"$f":"Ops!IS672","v":0},{"$f":"Ops!IT672","v":0},{"$f":"Ops!IU672","v":0}]
[null,null,"Commercial and retail sales revenue","AUD M",null,null,null,null,0,{"$f":"Ops!J673","v":0},{"$f":"Ops!K673","v":0},{"$f":"Ops!L673","v":0},{"$f":"Ops!M673","v":0},{"$f":"Ops!N673","v":0},{"$f":"Ops!O673","v":0},{"$f":"Ops!P673","v":0},{"$f":"Ops!Q673","v":0},{"$f":"Ops!R673","v":0},{"$f":"Ops!S673","v":0},{"$f":"Ops!T673","v":0},{"$f":"Ops!U673","v":0},{"$f":"Ops!V673","v":0},{"$f":"Ops!W673","v":0},{"$f":"Ops!X673","v":0},{"$f":"Ops!Y673","v":0},{"$f":"Ops!Z673","v":0},{"$f":"Ops!AA673","v":0},{"$f":"Ops!AB673","v":0},{"$f":"Ops!AC673","v":0},{"$f":"Ops!AD673","v":0},{"$f":"Ops!AE673","v":0},{"$f":"Ops!AF673","v":0},{"$f":"Ops!AG673","v":0},{"$f":"Ops!AH673","v":0},{"$f":"Ops!AI673","v":0},{"$f":"Ops!AJ673","v":0},{"$f":"Ops!AK673","v":0},{"$f":"Ops!AL673","v":0},{"$f":"Ops!AM673","v":0},{"$f":"Ops!AN673","v":0},{"$f":"Ops!AO673","v":0},{"$f":"Ops!AP673","v":0},{"$f":"Ops!AQ673","v":0},{"$f":"Ops!AR673","v":0},{"$f":"Ops!AS673","v":0},{"$f":"Ops!AT673","v":0},{"$f":"Ops!AU673","v":0},{"$f":"Ops!AV673","v":0},{"$f":"Ops!AW673","v":0},{"$f":"Ops!AX673","v":0},{"$f":"Ops!AY673","v":0},{"$f":"Ops!AZ673","v":0},{"$f":"Ops!BA673","v":0},{"$f":"Ops!BB673","v":0},{"$f":"Ops!BC673","v":0},{"$f":"Ops!BD673","v":0},{"$f":"Ops!BE673","v":0},{"$f":"Ops!BF673","v":0},{"$f":"Ops!BG673","v":0},{"$f":"Ops!BH673","v":0},{"$f":"Ops!BI673","v":0},{"$f":"Ops!BJ673","v":0},{"$f":"Ops!BK673","v":0},{"$f":"Ops!BL673","v":0},{"$f":"Ops!BM673","v":0},{"$f":"Ops!BN673","v":0},{"$f":"Ops!BO673","v":0},{"$f":"Ops!BP673","v":0},{"$f":"Ops!BQ673","v":0},{"$f":"Ops!BR673","v":0},{"$f":"Ops!BS673","v":0},{"$f":"Ops!BT673","v":0},{"$f":"Ops!BU673","v":0},{"$f":"Ops!BV673","v":0},{"$f":"Ops!BW673","v":0},{"$f":"Ops!BX673","v":0},{"$f":"Ops!BY673","v":0},{"$f":"Ops!BZ673","v":0},{"$f":"Ops!CA673","v":0},{"$f":"Ops!CB673","v":0},{"$f":"Ops!CC673","v":0},{"$f":"Ops!CD673","v":0},{"$f":"Ops!CE673","v":0},{"$f":"Ops!CF673","v":0},{"$f":"Ops!CG673","v":0},{"$f":"Ops!CH673","v":0},{"$f":"Ops!CI673","v":0},{"$f":"Ops!CJ673","v":0},{"$f":"Ops!CK673","v":0},{"$f":"Ops!CL673","v":0},{"$f":"Ops!CM673","v":0},{"$f":"Ops!CN673","v":0},{"$f":"Ops!CO673","v":0},{"$f":"Ops!CP673","v":0},{"$f":"Ops!CQ673","v":0},{"$f":"Ops!CR673","v":0},{"$f":"Ops!CS673","v":0},{"$f":"Ops!CT673","v":0},{"$f":"Ops!CU673","v":0},{"$f":"Ops!CV673","v":0},{"$f":"Ops!CW673","v":0},{"$f":"Ops!CX673","v":0},{"$f":"Ops!CY673","v":0},{"$f":"Ops!CZ673","v":0},{"$f":"Ops!DA673","v":0},{"$f":"Ops!DB673","v":0},{"$f":"Ops!DC673","v":0},{"$f":"Ops!DD673","v":0},{"$f":"Ops!DE673","v":0},{"$f":"Ops!DF673","v":0},{"$f":"Ops!DG673","v":0},{"$f":"Ops!DH673","v":0},{"$f":"Ops!DI673","v":0},{"$f":"Ops!DJ673","v":0},{"$f":"Ops!DK673","v":0},{"$f":"Ops!DL673","v":0},{"$f":"Ops!DM673","v":0},{"$f":"Ops!DN673","v":0},{"$f":"Ops!DO673","v":0},{"$f":"Ops!DP673","v":0},{"$f":"Ops!DQ673","v":0},{"$f":"Ops!DR673","v":0},{"$f":"Ops!DS673","v":0},{"$f":"Ops!DT673","v":0},{"$f":"Ops!DU673","v":0},{"$f":"Ops!DV673","v":0},{"$f":"Ops!DW673","v":0},{"$f":"Ops!DX673","v":0},{"$f":"Ops!DY673","v":0},{"$f":"Ops!DZ673","v":0},{"$f":"Ops!EA673","v":0},{"$f":"Ops!EB673","v":0},{"$f":"Ops!EC673","v":0},{"$f":"Ops!ED673","v":0},{"$f":"Ops!EE673","v":0},{"$f":"Ops!EF673","v":0},{"$f":"Ops!EG673","v":0},{"$f":"Ops!EH673","v":0},{"$f":"Ops!EI673","v":0},{"$f":"Ops!EJ673","v":0},{"$f":"Ops!EK673","v":0},{"$f":"Ops!EL673","v":0},{"$f":"Ops!EM673","v":0},{"$f":"Ops!EN673","v":0},{"$f":"Ops!EO673","v":0},{"$f":"Ops!EP673","v":0},{"$f":"Ops!EQ673","v":0},{"$f":"Ops!ER673","v":0},{"$f":"Ops!ES673","v":0},{"$f":"Ops!ET673","v":0},{"$f":"Ops!EU673","v":0},{"$f":"Ops!EV673","v":0},{"$f":"Ops!EW673","v":0},{"$f":"Ops!EX673","v":0},{"$f":"Ops!EY673","v":0},{"$f":"Ops!EZ673","v":0},{"$f":"Ops!FA673","v":0},{"$f":"Ops!FB673","v":0},{"$f":"Ops!FC673","v":0},{"$f":"Ops!FD673","v":0},{"$f":"Ops!FE673","v":0},{"$f":"Ops!FF673","v":0},{"$f":"Ops!FG673","v":0},{"$f":"Ops!FH673","v":0},{"$f":"Ops!FI673","v":0},{"$f":"Ops!FJ673","v":0},{"$f":"Ops!FK673","v":0},{"$f":"Ops!FL673","v":0},{"$f":"Ops!FM673","v":0},{"$f":"Ops!FN673","v":0},{"$f":"Ops!FO673","v":0},{"$f":"Ops!FP673","v":0},{"$f":"Ops!FQ673","v":0},{"$f":"Ops!FR673","v":0},{"$f":"Ops!FS673","v":0},{"$f":"Ops!FT673","v":0},{"$f":"Ops!FU673","v":0},{"$f":"Ops!FV673","v":0},{"$f":"Ops!FW673","v":0},{"$f":"Ops!FX673","v":0},{"$f":"Ops!FY673","v":0},{"$f":"Ops!FZ673","v":0},{"$f":"Ops!GA673","v":0},{"$f":"Ops!GB673","v":0},{"$f":"Ops!GC673","v":0},{"$f":"Ops!GD673","v":0},{"$f":"Ops!GE673","v":0},{"$f":"Ops!GF673","v":0},{"$f":"Ops!GG673","v":0},{"$f":"Ops!GH673","v":0},{"$f":"Ops!GI673","v":0},{"$f":"Ops!GJ673","v":0},{"$f":"Ops!GK673","v":0},{"$f":"Ops!GL673","v":0},{"$f":"Ops!GM673","v":0},{"$f":"Ops!GN673","v":0},{"$f":"Ops!GO673","v":0},{"$f":"Ops!GP673","v":0},{"$f":"Ops!GQ673","v":0},{"$f":"Ops!GR673","v":0},{"$f":"Ops!GS673","v":0},{"$f":"Ops!GT673","v":0},{"$f":"Ops!GU673","v":0},{"$f":"Ops!GV673","v":0},{"$f":"Ops!GW673","v":0},{"$f":"Ops!GX673","v":0},{"$f":"Ops!GY673","v":0},{"$f":"Ops!GZ673","v":0},{"$f":"Ops!HA673","v":0},{"$f":"Ops!HB673","v":0},{"$f":"Ops!HC673","v":0},{"$f":"Ops!HD673","v":0},{"$f":"Ops!HE673","v":0},{"$f":"Ops!HF673","v":0},{"$f":"Ops!HG673","v":0},{"$f":"Ops!HH673","v":0},{"$f":"Ops!HI673","v":0},{"$f":"Ops!HJ673","v":0},{"$f":"Ops!HK673","v":0},{"$f":"Ops!HL673","v":0},{"$f":"Ops!HM673","v":0},{"$f":"Ops!HN673","v":0},{"$f":"Ops!HO673","v":0},{"$f":"Ops!HP673","v":0},{"$f":"Ops!HQ673","v":0},{"$f":"Ops!HR673","v":0},{"$f":"Ops!HS673","v":0},{"$f":"Ops!HT673","v":0},{"$f":"Ops!HU673","v":0},{"$f":"Ops!HV673","v":0},{"$f":"Ops!HW673","v":0},{"$f":"Ops!HX673","v":0},{"$f":"Ops!HY673","v":0},{"$f":"Ops!HZ673","v":0},{"$f":"Ops!IA673","v":0},{"$f":"Ops!IB673","v":0},{"$f":"Ops!IC673","v":0},{"$f":"Ops!ID673","v":0},{"$f":"Ops!IE673","v":0},{"$f":"Ops!IF673","v":0},{"$f":"Ops!IG673","v":0},{"$f":"Ops!IH673","v":0},{"$f":"Ops!II673","v":0},{"$f":"Ops!IJ673","v":0},{"$f":"Ops!IK673","v":0},{"$f":"Ops!IL673","v":0},{"$f":"Ops!IM673","v":0},{"$f":"Ops!IN673","v":0},{"$f":"Ops!IO673","v":0},{"$f":"Ops!IP673","v":0},{"$f":"Ops!IQ673","v":0},{"$f":"Ops!IR673","v":0},{"$f":"Ops!IS673","v":0},{"$f":"Ops!IT673","v":0},{"$f":"Ops!IU673","v":0}]
[null,null,"Commercial and retail lease revenue","AUD M",null,null,null,null,346.53941325533782,{"$f":"Ops!J674","v":0},{"$f":"Ops!K674","v":0},{"$f":"Ops!L674","v":0},{"$f":"Ops!M674","v":0},{"$f":"Ops!N674","v":0},{"$f":"Ops!O674","v":0},{"$f":"Ops!P674","v":0},{"$f":"Ops!Q674","v":0},{"$f":"Ops!R674","v":0},{"$f":"Ops!S674","v":0},{"$f":"Ops!T674","v":0},{"$f":"Ops!U674","v":0},{"$f":"Ops!V674","v":0},{"$f":"Ops!W674","v":0},{"$f":"Ops!X674","v":1.0394067087500001},{"$f":"Ops!Y674","v":1.0394067087500001},{"$f":"Ops!Z674","v":1.0394067087500001},{"$f":"Ops!AA674","v":1.0394067087500001},{"$f":"Ops!AB674","v":1.0394067087500001},{"$f":"Ops!AC674","v":1.0394067087500001},{"$f":"Ops!AD674","v":1.0394067087500001},{"$f":"Ops!AE674","v":1.0601948429250001},{"$f":"Ops!AF674","v":1.0601948429250001},{"$f":"Ops!AG674","v":1.0601948429250001},{"$f":"Ops!AH674","v":1.0601948429250001},{"$f":"Ops!AI674","v":1.0813987397835001},{"$f":"Ops!AJ674","v":1.0813987397835001},{"$f":"Ops!AK674","v":1.0813987397835001},{"$f":"Ops!AL674","v":1.0813987397835001},{"$f":"Ops!AM674","v":1.1030267145791699},{"$f":"Ops!AN674","v":1.1030267145791699},{"$f":"Ops!AO674","v":1.1030267145791699},{"$f":"Ops!AP674","v":1.1030267145791699},{"$f":"Ops!AQ674","v":1.1250872488707535},{"$f":"Ops!AR674","v":1.1250872488707535},{"$f":"Ops!AS674","v":1.1250872488707535},{"$f":"Ops!AT674","v":1.1250872488707535},{"$f":"Ops!AU674","v":1.1475889938481685},{"$f":"Ops!AV674","v":1.1475889938481685},{"$f":"Ops!AW674","v":1.1475889938481685},{"$f":"Ops!AX674","v":1.1475889938481685},{"$f":"Ops!AY674","v":1.1705407737251319},{"$f":"Ops!AZ674","v":1.1705407737251319},{"$f":"Ops!BA674","v":1.1705407737251319},{"$f":"Ops!BB674","v":1.1705407737251319},{"$f":"Ops!BC674","v":1.1939515891996346},{"$f":"Ops!BD674","v":1.1939515891996346},{"$f":"Ops!BE674","v":1.1939515891996346},{"$f":"Ops!BF674","v":1.1939515891996346},{"$f":"Ops!BG674","v":1.2178306209836274},{"$f":"Ops!BH674","v":1.2178306209836274},{"$f":"Ops!BI674","v":1.2178306209836274},{"$f":"Ops!BJ674","v":1.2178306209836274},{"$f":"Ops!BK674","v":1.2421872334033},{"$f":"Ops!BL674","v":1.2421872334033},{"$f":"Ops!BM674","v":1.2421872334033},{"$f":"Ops!BN674","v":1.2421872334033},{"$f":"Ops!BO674","v":1.267030978071366},{"$f":"Ops!BP674","v":1.267030978071366},{"$f":"Ops!BQ674","v":1.267030978071366},{"$f":"Ops!BR674","v":1.267030978071366},{"$f":"Ops!BS674","v":1.2923715976327934},{"$f":"Ops!BT674","v":1.2923715976327934},{"$f":"Ops!BU674","v":1.2923715976327934},{"$f":"Ops!BV674","v":1.2923715976327934},{"$f":"Ops!BW674","v":1.318219029585449},{"$f":"Ops!BX674","v":1.318219029585449},{"$f":"Ops!BY674","v":1.318219029585449},{"$f":"Ops!BZ674","v":1.318219029585449},{"$f":"Ops!CA674","v":1.3445834101771581},{"$f":"Ops!CB674","v":1.3445834101771581},{"$f":"Ops!CC674","v":1.3445834101771581},{"$f":"Ops!CD674","v":1.3445834101771581},{"$f":"Ops!CE674","v":1.3714750783807013},{"$f":"Ops!CF674","v":1.3714750783807013},{"$f":"Ops!CG674","v":1.3714750783807013},{"$f":"Ops!CH674","v":1.3714750783807013},{"$f":"Ops!CI674","v":1.3989045799483155},{"$f":"Ops!CJ674","v":1.3989045799483155},{"$f":"Ops!CK674","v":1.3989045799483155},{"$f":"Ops!CL674","v":1.3989045799483155},{"$f":"Ops!CM674","v":1.4268826715472818},{"$f":"Ops!CN674","v":1.4268826715472818},{"$f":"Ops!CO674","v":1.4268826715472818},{"$f":"Ops!CP674","v":1.4268826715472818},{"$f":"Ops!CQ674","v":1.4554203249782274},{"$f":"Ops!CR674","v":1.4554203249782274},{"$f":"Ops!CS674","v":1.4554203249782274},{"$f":"Ops!CT674","v":1.4554203249782274},{"$f":"Ops!CU674","v":1.4845287314777922},{"$f":"Ops!CV674","v":1.4845287314777922},{"$f":"Ops!CW674","v":1.4845287314777922},{"$f":"Ops!CX674","v":1.4845287314777922},{"$f":"Ops!CY674","v":1.5142193061073479},{"$f":"Ops!CZ674","v":1.5142193061073479},{"$f":"Ops!DA674","v":1.5142193061073479},{"$f":"Ops!DB674","v":1.5142193061073479},{"$f":"Ops!DC674","v":1.5445036922294948},{"$f":"Ops!DD674","v":1.5445036922294948},{"$f":"Ops!DE674","v":1.5445036922294948},{"$f":"Ops!DF674","v":1.5445036922294948},{"$f":"Ops!DG674","v":1.5753937660740851},{"$f":"Ops!DH674","v":1.5753937660740851},{"$f":"Ops!DI674","v":1.5753937660740851},{"$f":"Ops!DJ674","v":1.5753937660740851},{"$f":"Ops!DK674","v":1.6069016413955666},{"$f":"Ops!DL674","v":1.6069016413955666},{"$f":"Ops!DM674","v":1.6069016413955666},{"$f":"Ops!DN674","v":1.6069016413955666},{"$f":"Ops!DO674","v":1.6390396742234778},{"$f":"Ops!DP674","v":1.6390396742234778},{"$f":"Ops!DQ674","v":1.6390396742234778},{"$f":"Ops!DR674","v":1.6390396742234778},{"$f":"Ops!DS674","v":1.6718204677079476},{"$f":"Ops!DT674","v":1.6718204677079476},{"$f":"Ops!DU674","v":1.6718204677079476},{"$f":"Ops!DV674","v":1.6718204677079476},{"$f":"Ops!DW674","v":1.7052568770621064},{"$f":"Ops!DX674","v":1.7052568770621064},{"$f":"Ops!DY674","v":1.7052568770621064},{"$f":"Ops!DZ674","v":1.7052568770621064},{"$f":"Ops!EA674","v":1.7393620146033486},{"$f":"Ops!EB674","v":1.7393620146033486},{"$f":"Ops!EC674","v":1.7393620146033486},{"$f":"Ops!ED674","v":1.7393620146033486},{"$f":"Ops!EE674","v":1.7741492548954156},{"$f":"Ops!EF674","v":1.7741492548954156},{"$f":"Ops!EG674","v":1.7741492548954156},{"$f":"Ops!EH674","v":1.7741492548954156},{"$f":"Ops!EI674","v":1.809632239993324},{"$f":"Ops!EJ674","v":1.809632239993324},{"$f":"Ops!EK674","v":1.809632239993324},{"$f":"Ops!EL674","v":1.809632239993324},{"$f":"Ops!EM674","v":1.8458248847931906},{"$f":"Ops!EN674","v":1.8458248847931906},{"$f":"Ops!EO674","v":1.8458248847931906},{"$f":"Ops!EP674","v":1.8458248847931906},{"$f":"Ops!EQ674","v":1.8827413824890544},{"$f":"Ops!ER674","v":1.8827413824890544},{"$f":"Ops!ES674","v":1.8827413824890544},{"$f":"Ops!ET674","v":1.8827413824890544},{"$f":"Ops!EU674","v":1.9203962101388354},{"$f":"Ops!EV674","v":1.9203962101388354},{"$f":"Ops!EW674","v":1.9203962101388354},{"$f":"Ops!EX674","v":1.9203962101388354},{"$f":"Ops!EY674","v":1.9588041343416123},{"$f":"Ops!EZ674","v":1.9588041343416123},{"$f":"Ops!FA674","v":1.9588041343416123},{"$f":"Ops!FB674","v":1.9588041343416123},{"$f":"Ops!FC674","v":1.9979802170284444},{"$f":"Ops!FD674","v":1.9979802170284444},{"$f":"Ops!FE674","v":1.9979802170284444},{"$f":"Ops!FF674","v":1.9979802170284444},{"$f":"Ops!FG674","v":2.0379398213690134},{"$f":"Ops!FH674","v":2.0379398213690134},{"$f":"Ops!FI674","v":2.0379398213690134},{"$f":"Ops!FJ674","v":2.0379398213690134},{"$f":"Ops!FK674","v":2.0786986177963938},{"$f":"Ops!FL674","v":2.0786986177963938},{"$f":"Ops!FM674","v":2.0786986177963938},{"$f":"Ops!FN674","v":2.0786986177963938},{"$f":"Ops!FO674","v":2.1202725901523216},{"$f":"Ops!FP674","v":2.1202725901523216},{"$f":"Ops!FQ674","v":2.1202725901523216},{"$f":"Ops!FR674","v":2.1202725901523216},{"$f":"Ops!FS674","v":2.1626780419553686},{"$f":"Ops!FT674","v":2.1626780419553686},{"$f":"Ops!FU674","v":2.1626780419553686},{"$f":"Ops!FV674","v":2.1626780419553686},{"$f":"Ops!FW674","v":2.2059316027944758},{"$f":"Ops!FX674","v":2.2059316027944758},{"$f":"Ops!FY674","v":2.2059316027944758},{"$f":"Ops!FZ674","v":2.2059316027944758},{"$f":"Ops!GA674","v":2.2500502348503653},{"$f":"Ops!GB674","v":2.2500502348503653},{"$f":"Ops!GC674","v":2.2500502348503653},{"$f":"Ops!GD674","v":2.2500502348503653},{"$f":"Ops!GE674","v":2.2950512395473726},{"$f":"Ops!GF674","v":2.2950512395473726},{"$f":"Ops!GG674","v":2.2950512395473726},{"$f":"Ops!GH674","v":2.2950512395473726},{"$f":"Ops!GI674","v":2.3409522643383198},{"$f":"Ops!GJ674","v":2.3409522643383198},{"$f":"Ops!GK674","v":2.3409522643383198},{"$f":"Ops!GL674","v":2.3409522643383198},{"$f":"Ops!GM674","v":2.3877713096250863},{"$f":"Ops!GN674","v":2.3877713096250863},{"$f":"Ops!GO674","v":2.3877713096250863},{"$f":"Ops!GP674","v":2.3877713096250863},{"$f":"Ops!GQ674","v":2.4355267358175881},{"$f":"Ops!GR674","v":2.4355267358175881},{"$f":"Ops!GS674","v":2.4355267358175881},{"$f":"Ops!GT674","v":2.4355267358175881},{"$f":"Ops!GU674","v":2.4842372705339395},{"$f":"Ops!GV674","v":2.4842372705339395},{"$f":"Ops!GW674","v":2.4842372705339395},{"$f":"Ops!GX674","v":2.4842372705339395},{"$f":"Ops!GY674","v":2.5339220159446185},{"$f":"Ops!GZ674","v":2.5339220159446185},{"$f":"Ops!HA674","v":2.5339220159446185},{"$f":"Ops!HB674","v":2.5339220159446185},{"$f":"Ops!HC674","v":2.584600456263511},{"$f":"Ops!HD674","v":2.584600456263511},{"$f":"Ops!HE674","v":2.584600456263511},{"$f":"Ops!HF674","v":2.584600456263511},{"$f":"Ops!HG674","v":2.6362924653887809},{"$f":"Ops!HH674","v":2.6362924653887809},{"$f":"Ops!HI674","v":2.6362924653887809},{"$f":"Ops!HJ674","v":2.6362924653887809},{"$f":"Ops!HK674","v":2.6890183146965567},{"$f":"Ops!HL674","v":2.6890183146965567},{"$f":"Ops!HM674","v":2.6890183146965567},{"$f":"Ops!HN674","v":2.6890183146965567},{"$f":"Ops!HO674","v":2.7427986809904876},{"$f":"Ops!HP674","v":0},{"$f":"Ops!HQ674","v":0},{"$f":"Ops!HR674","v":0},{"$f":"Ops!HS674","v":0},{"$f":"Ops!HT674","v":0},{"$f":"Ops!HU674","v":0},{"$f":"Ops!HV674","v":0},{"$f":"Ops!HW674","v":0},{"$f":"Ops!HX674","v":0},{"$f":"Ops!HY674","v":0},{"$f":"Ops!HZ674","v":0},{"$f":"Ops!IA674","v":0},{"$f":"Ops!IB674","v":0},{"$f":"Ops!IC674","v":0},{"$f":"Ops!ID674","v":0},{"$f":"Ops!IE674","v":0},{"$f":"Ops!IF674","v":0},{"$f":"Ops!IG674","v":0},{"$f":"Ops!IH674","v":0},{"$f":"Ops!II674","v":0},{"$f":"Ops!IJ674","v":0},{"$f":"Ops!IK674","v":0},{"$f":"Ops!IL674","v":0},{"$f":"Ops!IM674","v":0},{"$f":"Ops!IN674","v":0},{"$f":"Ops!IO674","v":0},{"$f":"Ops!IP674","v":0},{"$f":"Ops!IQ674","v":0},{"$f":"Ops!IR674","v":0},{"$f":"Ops!IS674","v":0},{"$f":"Ops!IT674","v":0},{"$f":"Ops!IU674","v":0}]
[null,null,"Interest income","AUD M",null,null,null,null,1.0773933561555751,{"$f":"Ops!J728","v":0},{"$f":"Ops!K728","v":0},{"$f":"Ops!L728","v":0},{"$f":"Ops!M728","v":0},{"$f":"Ops!N728","v":0},{"$f":"Ops!O728","v":0},{"$f":"Ops!P728","v":0},{"$f":"Ops!Q728","v":0},{"$f":"Ops!R728","v":0},{"$f":"Ops!S728","v":-6.2005892821918364E-4},{"$f":"Ops!T728","v":-1.6518934222839034E-3},{"$f":"Ops!U728","v":-3.5014239315977864E-3},{"$f":"Ops!V728","v":-4.9974230673543937E-3},{"$f":"Ops!W728","v":-5.1349603199126294E-3},{"$f":"Ops!X728","v":1.134934172905766E-2},{"$f":"Ops!Y728","v":1.135453671020099E-2},{"$f":"Ops!Z728","v":9.2778157936703343E-3},{"$f":"Ops!AA728","v":7.2484162385987863E-3},{"$f":"Ops!AB728","v":5.1601291258237597E-3},{"$f":"Ops!AC728","v":3.3662222458653653E-3},{"$f":"Ops!AD728","v":1.5876746535855527E-3},{"$f":"Ops!AE728","v":-5.8797277695397655E-5},{"$f":"Ops!AF728","v":-1.6325321603372531E-3},{"$f":"Ops!AG728","v":-3.2484695647907297E-3},{"$f":"Ops!AH728","v":-4.8377554317121426E-3},{"$f":"Ops!AI728","v":-4.6740601884706096E-3},{"$f":"Ops!AJ728","v":-4.368636387395263E-3},{"$f":"Ops!AK728","v":-4.2286377679579398E-3},{"$f":"Ops!AL728","v":-4.2427575934310766E-3},{"$f":"Ops!AM728","v":-4.2420600361215725E-3},{"$f":"Ops!AN728","v":-4.095679348175809E-3},{"$f":"Ops!AO728","v":-4.1104811508236357E-3},{"$f":"Ops!AP728","v":-4.1238456017384404E-3},{"$f":"Ops!AQ728","v":-4.1235010411506444E-3},{"$f":"Ops!AR728","v":-4.0217068661552134E-3},{"$f":"Ops!AS728","v":-3.9819577517336627E-3},{"$f":"Ops!AT728","v":-3.9939285173614556E-3},{"$f":"Ops!AU728","v":-3.9936310278836928E-3},{"$f":"Ops!AV728","v":-3.8570388291719149E-3},{"$f":"Ops!AW728","v":-3.8691310774158481E-3},{"$f":"Ops!AX728","v":-3.8797644891446544E-3},{"$f":"Ops!AY728","v":-3.8794000569471465E-3},{"$f":"Ops!AZ728","v":-3.7338789635470875E-3},{"$f":"Ops!BA728","v":-3.9923820917286915E-3},{"$f":"Ops!BB728","v":-4.2551279555220504E-3},{"$f":"Ops!BC728","v":-4.5058339140136572E-3},{"$f":"Ops!BD728","v":-4.351144266669083E-3},{"$f":"Ops!BE728","v":-4.3753897629208545E-3},{"$f":"Ops!BF728","v":-4.3980525611228187E-3},{"$f":"Ops!BG728","v":-4.3977161431107518E-3},{"$f":"Ops!BH728","v":-4.2894098506568879E-3},{"$f":"Ops!BI728","v":-4.2526353621379666E-3},{"$f":"Ops!BJ728","v":-4.2738586322949666E-3},{"$f":"Ops!BK728","v":-4.2735806892589389E-3},{"$f":"Ops!BL728","v":-4.1306376911204347E-3},{"$f":"Ops!BM728","v":-4.1687919838180546E-3},{"$f":"Ops!BN728","v":-4.2060424981806479E-3},{"$f":"Ops!BO728","v":-4.2226908479278463E-3},{"$f":"Ops!BP728","v":-4.0663684205843927E-3},{"$f":"Ops!BQ728","v":-4.0872124744714203E-3},{"$f":"Ops!BR728","v":-4.1066525267243722E-3},{"$f":"Ops!BS728","v":-4.106247061168574E-3},{"$f":"Ops!BT728","v":-3.9498943976763873E-3},{"$f":"Ops!BU728","v":-3.9695541945029634E-3},{"$f":"Ops!BV728","v":-3.9878343125680227E-3},{"$f":"Ops!BW728","v":-3.9874634703422861E-3},{"$f":"Ops!BX728","v":-3.8737375180930454E-3},{"$f":"Ops!BY728","v":-3.8339066891022958E-3},{"$f":"Ops!BZ728","v":-3.8508679120018495E-3},{"$f":"Ops!CA728","v":-3.850554954510174E-3},{"$f":"Ops!CB728","v":-3.7102660200139669E-3},{"$f":"Ops!CC728","v":-3.7275266505946265E-3},{"$f":"Ops!CD728","v":-3.743380511624777E-3},{"$f":"Ops!CE728","v":-3.743017224377494E-3},{"$f":"Ops!CF728","v":-3.5868123258967124E-3},{"$f":"Ops!CG728","v":-3.6028031760546417E-3},{"$f":"Ops!CH728","v":-3.6173742159663251E-3},{"$f":"Ops!CI728","v":-3.6169844213167737E-3},{"$f":"Ops!CJ728","v":-3.4608316278517933E-3},{"$f":"Ops!CK728","v":-3.475535019733023E-3},{"$f":"Ops!CL728","v":-3.4888060522057238E-3},{"$f":"Ops!CM728","v":-3.4884019372096314E-3},{"$f":"Ops!CN728","v":-3.3693295457059339E-3},{"$f":"Ops!CO728","v":-3.3261904010429603E-3},{"$f":"Ops!CP728","v":-3.3379772323681904E-3},{"$f":"Ops!CQ728","v":-3.3376192289016294E-3},{"$f":"Ops!CR728","v":-3.2013519911938781E-3},{"$f":"Ops!CS728","v":-3.2134074510168104E-3},{"$f":"Ops!CT728","v":-3.2240076009853358E-3},{"$f":"Ops!CU728","v":-3.2235929474242063E-3},{"$f":"Ops!CV728","v":-3.0676220643414413E-3},{"$f":"Ops!CW728","v":-3.0782765476169882E-3},{"$f":"Ops!CX728","v":-3.0874627493414314E-3},{"$f":"Ops!CY728","v":-3.0870101146268569E-3},{"$f":"Ops!CZ728","v":-2.9311178301800905E-3},{"$f":"Ops!DA728","v":-2.9604137036896854E-3},{"$f":"Ops!DB728","v":-2.9887859736555319E-3},{"$f":"Ops!DC728","v":-3.0088118370236632E-3},{"$f":"Ops!DD728","v":-2.8836000443326387E-3},{"$f":"Ops!DE728","v":-2.8368873043329375E-3},{"$f":"Ops!DF728","v":-2.8435812141952171E-3},{"$f":"Ops!DG728","v":-2.8431248170300285E-3},{"$f":"Ops!DH728","v":-2.7099850150863044E-3},{"$f":"Ops!DI728","v":-2.7169395669240089E-3},{"$f":"Ops!DJ728","v":-2.7223924787017758E-3},{"$f":"Ops!DK728","v":-2.7219272388815025E-3},{"$f":"Ops!DL728","v":-2.5651374857093507E-3},{"$f":"Ops!DM728","v":-2.5710481448864529E-3},{"$f":"Ops!DN728","v":-2.4621743772313596E-3},{"$f":"Ops!DO728","v":-2.2186482823539997E-3},{"$f":"Ops!DP728","v":-1.7062001728879719E-3},{"$f":"Ops!DQ728","v":-1.5640162931566063E-3},{"$f":"Ops!DR728","v":-1.4866752320099365E-3},{"$f":"Ops!DS728","v":-1.4832842838841654E-3},{"$f":"Ops!DT728","v":-1.1136808369869059E-3},{"$f":"Ops!DU728","v":-9.353854083508598E-4},{"$f":"Ops!DV728","v":-8.5256627026437286E-4},{"$f":"Ops!DW728","v":-8.4976186475907358E-4},{"$f":"Ops!DX728","v":-5.600635850166783E-4},{"$f":"Ops!DY728","v":-4.7788010464671916E-4},{"$f":"Ops!DZ728","v":-3.9039025326813038E-4},{"$f":"Ops!EA728","v":-3.880169479061817E-4},{"$f":"Ops!EB728","v":-9.2829362808835155E-6},{"$f":"Ops!EC728","v":7.9421781206661694E-5},{"$f":"Ops!ED728","v":1.7350609705540836E-4},{"$f":"Ops!EE728","v":3.3070588974506374E-4},{"$f":"Ops!EF728","v":6.6641481547221389E-4},{"$f":"Ops!EG728","v":8.2118547370964225E-4},{"$f":"Ops!EH728","v":1.0814146247348534E-3},{"$f":"Ops!EI728","v":1.435420432009655E-3},{"$f":"Ops!EJ728","v":1.9657417818615486E-3},{"$f":"Ops!EK728","v":2.4096834670603844E-3},{"$f":"Ops!EL728","v":2.8866622107709084E-3},{"$f":"Ops!EM728","v":3.44450923721206E-3},{"$f":"Ops!EN728","v":4.1135630069554178E-3},{"$f":"Ops!EO728","v":4.3127910557262481E-3},{"$f":"Ops!EP728","v":4.6209343150310387E-3},{"$f":"Ops!EQ728","v":4.9878416485890807E-3},{"$f":"Ops!ER728","v":5.4397726715468501E-3},{"$f":"Ops!ES728","v":5.8539330527701047E-3},{"$f":"Ops!ET728","v":6.3861485111341171E-3},{"$f":"Ops!EU728","v":6.9649726549862179E-3},{"$f":"Ops!EV728","v":7.5860179255916281E-3},{"$f":"Ops!EW728","v":8.2312046189327633E-3},{"$f":"Ops!EX728","v":9.0038706585519254E-3},{"$f":"Ops!EY728","v":9.8019331892082989E-3},{"$f":"Ops!EZ728","v":1.0698233038375153E-2},{"$f":"Ops!FA728","v":1.1589184757151962E-2},{"$f":"Ops!FB728","v":1.2620649519975595E-2},{"$f":"Ops!FC728","v":1.3645661338745591E-2},{"$f":"Ops!FD728","v":1.4567856936053482E-2},{"$f":"Ops!FE728","v":1.5726854844725548E-2},{"$f":"Ops!FF728","v":1.7033070637387009E-2},{"$f":"Ops!FG728","v":1.8292549422738412E-2},{"$f":"Ops!FH728","v":1.9203053063072833E-2},{"$f":"Ops!FI728","v":1.9493311774362455E-2},{"$f":"Ops!FJ728","v":1.9746276552391782E-2},{"$f":"Ops!FK728","v":1.9669797589668449E-2},{"$f":"Ops!FL728","v":1.9204528186326526E-2},{"$f":"Ops!FM728","v":1.9492806356946692E-2},{"$f":"Ops!FN728","v":1.9744753915983432E-2},{"$f":"Ops!FO728","v":1.9707522483721589E-2},{"$f":"Ops!FP728","v":1.9456483524790985E-2},{"$f":"Ops!FQ728","v":1.949280336976424E-2},{"$f":"Ops!FR728","v":1.9743728857916948E-2},{"$f":"Ops!FS728","v":1.9671333831295955E-2},{"$f":"Ops!FT728","v":1.9208025750577902E-2},{"$f":"Ops!FU728","v":1.9492287802788801E-2},{"$f":"Ops!FV728","v":1.974217476269088E-2},{"$f":"Ops!FW728","v":1.9671853583314219E-2},{"$f":"Ops!FX728","v":1.9209547014923483E-2},{"$f":"Ops!FY728","v":1.9491766983204255E-2},{"$f":"Ops!FZ728","v":1.9740605151172302E-2},{"$f":"Ops!GA728","v":1.9756263279847495E-2},{"$f":"Ops!GB728","v":1.937593284886626E-2},{"$f":"Ops!GC728","v":1.9659387936319054E-2},{"$f":"Ops!GD728","v":1.9909753542197043E-2},{"$f":"Ops!GE728","v":1.9875964586354277E-2},{"$f":"Ops!GF728","v":1.9626499823088048E-2},{"$f":"Ops!GG728","v":1.9659384420536032E-2},{"$f":"Ops!GH728","v":1.9908667619872145E-2},{"$f":"Ops!GI728","v":1.984327241869701E-2},{"$f":"Ops!GJ728","v":1.9379639065037087E-2},{"$f":"Ops!GK728","v":1.9658839470700167E-2},{"$f":"Ops!GL728","v":1.9907023156256119E-2},{"$f":"Ops!GM728","v":1.9843824608211418E-2},{"$f":"Ops!GN728","v":1.9381251735352871E-2},{"$f":"Ops!GO728","v":1.9658289040219441E-2},{"$f":"Ops!GP728","v":1.9905361902724107E-2},{"$f":"Ops!GQ728","v":1.9844381949010236E-2},{"$f":"Ops!GR728","v":1.9382880279678338E-2},{"$f":"Ops!GS728","v":1.9657733196287795E-2},{"$f":"Ops!GT728","v":1.9903684782424227E-2},{"$f":"Ops!GU728","v":1.9874313911744979E-2},{"$f":"Ops!GV728","v":1.9629236976147046E-2},{"$f":"Ops!GW728","v":1.9657730201164274E-2},{"$f":"Ops!GX728","v":1.99025555434157E-2},{"$f":"Ops!GY728","v":1.9846078741527991E-2},{"$f":"Ops!GZ728","v":1.9386738461839536E-2},{"$f":"Ops!HA728","v":1.9657163887931577E-2},{"$f":"Ops!HB728","v":1.9900845549564585E-2},{"$f":"Ops!HC728","v":1.9846653512537966E-2},{"$f":"Ops!HD728","v":1.9388415906645706E-2},{"$f":"Ops!HE728","v":1.9656591875980772E-2},{"$f":"Ops!HF728","v":1.9899119105375875E-2},{"$f":"Ops!HG728","v":1.9847234239080306E-2},{"$f":"Ops!HH728","v":1.9390110113049714E-2},{"$f":"Ops!HI728","v":1.9656014799800781E-2},{"$f":"Ops!HJ728","v":1.9897376475312742E-2},{"$f":"Ops!HK728","v":1.9872598650932181E-2},{"$f":"Ops!HL728","v":1.9632083553941214E-2},{"$f":"Ops!HM728","v":1.9656012109513617E-2},{"$f":"Ops!HN728","v":1.9896203814964632E-2},{"$f":"Ops!HO728","v":9.9481019384963388E-3},{"$f":"Ops!HP728","v":0},{"$f":"Ops!HQ728","v":0},{"$f":"Ops!HR728","v":0},{"$f":"Ops!HS728","v":0},{"$f":"Ops!HT728","v":0},{"$f":"Ops!HU728","v":0},{"$f":"Ops!HV728","v":0},{"$f":"Ops!HW728","v":0},{"$f":"Ops!HX728","v":0},{"$f":"Ops!HY728","v":0},{"$f":"Ops!HZ728","v":0},{"$f":"Ops!IA728","v":0},{"$f":"Ops!IB728","v":0},{"$f":"Ops!IC728","v":0},{"$f":"Ops!ID728","v":0},{"$f":"Ops!IE728","v":0},{"$f":"Ops!IF728","v":0},{"$f":"Ops!IG728","v":0},{"$f":"Ops!IH728","v":0},{"$f":"Ops!II728","v":0},{"$f":"Ops!IJ728","v":0},{"$f":"Ops!IK728","v":0},{"$f":"Ops!IL728","v":0},{"$f":"Ops!IM728","v":0},{"$f":"Ops!IN728","v":0},{"$f":"Ops!IO728","v":0},{"$f":"Ops!IP728","v":0},{"$f":"Ops!IQ728","v":0},{"$f":"Ops!IR728","v":0},{"$f":"Ops!IS728","v":0},{"$f":"Ops!IT728","v":0},{"$f":"Ops!IU728","v":0}]
[null,null,"Total revenue","AUD M",null,null,null,null,1021.4208724008438,{"$f":"SUM(J30:J34)","v":0},{"$f":"SUM(K30:K34)","v":0},0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,3.0028133004790578,3.0245080204602011,3.0441208245436702,3.0420914249885986,3.0387775628758238,3.0369836559958654,3.0571195119750141,3.1165836767901611,3.0909484114789487,3.1119145418602097,3.1329073237790022,3.1958259206064579,3.1500639261246772,3.1732376338855426,3.1962572232014974,3.2602679203747051,3.2134255344141365,3.236905115935746,3.2603861348090883,3.3256766789778931,3.3018142021621464,3.3018539512765681,3.3258062515016822,3.3924025525915407,3.3436520319691385,3.3680834961314519,3.3925164191302795,3.4604447072348661,3.4107253732507297,3.4353992976613164,3.4600689793362913,3.5291047555236355,3.4783972929918932,3.5038041235851849,3.5292125368765266,3.5998850850832924,3.5740536937644114,3.5740904682529302,3.600008942594108,3.6720948765616717,3.6193208364326885,3.6457411737035521,3.6721624147527501,3.7456731355480217,3.691854135185701,3.7188209525266456,3.7457891738692251,3.8207874958626999,3.7658890192807339,3.7933967741066366,3.8209059086113006,{"$f":"SUM(BW30:BW34)","v":3.8974041543120035},3.869439917349069,3.8694797481780596,3.8975407498703438,3.9755688951834824,3.918430139771004,3.9470524013139103,3.9756760696263678,4.0552648219163752,3.996996401580942,4.0261927233477408,4.0553904649247867,4.1365710115022516,4.0771340465571253,4.1069159020345385,4.1366991898713632,4.2195033539048303,4.1892299362496512,4.1892730753943139,4.2196537786096719,4.3041139717299792,4.2422495592724552,4.2732378436602483,4.3042275833578953,4.3903770298306348,4.3272923074245808,4.3589019995858731,4.3905131600287168,4.4783856251189924,4.4140360102485197,4.4462594679524692,4.4784838492599643,4.5680932761012683,4.5353206792449505,4.5353673919849511,4.5682585067240966,4.6596810048800279,4.5927026150379939,4.626251425308145,4.6598017372183564,4.7530526850521175,4.6847557145684329,4.7189766840276839,4.7533124379137677,4.8486714562544657,4.7793610689223369,4.8144146705228659,4.8494034293048101,4.9464246223436721,4.9111845797153562,4.9113628751439924,4.9470553403572914,5.0460163028953469,4.9736623231816557,5.0100663456587426,5.046475674506838,5.1474153691074021,5.0736975515657248,5.1108345320598643,5.1479768921523634,5.2510901596661599,5.1758473860075176,5.21379139795794,5.2518408684011497,{"$f":"SUM(EI30:EI34)","v":5.3572100632839543},5.3191953585157767,5.3196393002009748,5.3586613050627152,5.466334644946194,5.3883718454351595,5.4278870001243202,5.4675110700240124,5.5771357800717514,5.4973832207483166,5.5378996263027362,5.5785340869342965,5.6905558698466105,5.6093683349638965,5.6509178117338976,5.6925947678501769,5.8070646483246664,5.7662385722956397,5.7671295240144165,5.809883364655434,5.9268536307769137,5.8426621795827058,5.8863780008871354,5.930241040075555,6.0497646782496703,5.9638592621626589,6.0075574807376215,6.0512184053793243,6.1717713689931388,6.0827538614679035,6.1273182586994706,6.1718463253194535,6.2948511253152608,6.2494384449141647,6.249474764759138,6.2948873316894565,6.4203178087194663,6.3277247520967315,6.3740738884199519,6.4203886496508611,6.5483312579692479,6.4538966078880007,6.5011649996127101,6.5484000095371062,6.6789888557535013,6.5827567349394043,6.6309660852184154,6.6791423460158503,6.8122932089094821,6.7631593310508276,6.7631922156482753,6.8123259119429997,6.9481088616282847,{"$f":"SUM(GJ30:GJ34)","v":6.8479210255600327},6.8980623273229913,6.9481726123658438,7.0866747256019922,6.9844934659602487,7.0356298466495568,7.0867362628965047,7.2280119009626667,7.123797338789073,7.1759487219578126,7.2280712037960804,7.3722051833056739,7.3190460455129029,7.3190745387379197,7.3722334249373445,7.5192235655233359,7.4108195410950124,7.4650623085954217,7.5192783323313721,7.6692116900299805,7.5586498745924811,7.6139698394776207,7.6692641556228187,7.8221995714868715,7.7094367979726028,7.7658555273534731,7.822249713723104,7.9782719826436796,7.9207555863586876,7.9207795149142601,7.9782955878077129,8.1275154736110995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operational Expenditure"]
[null,null,{"$f":"Ops!C697","v":"Planned & Preventative Maintenance/Upgrades"},"AUD M",null,null,null,null,{"$f":"SUM(J38:IU38)","v":-113.76734073679721},{"$f":"Ops!J697","v":0},{"$f":"Ops!K697","v":0},{"$f":"Ops!L697","v":0},{"$f":"Ops!M697","v":0},{"$f":"Ops!N697","v":0},{"$f":"Ops!O697","v":0},{"$f":"Ops!P697","v":0},{"$f":"Ops!Q697","v":0},{"$f":"Ops!R697","v":0},{"$f":"Ops!S697","v":0},{"$f":"Ops!T697","v":0},{"$f":"Ops!U697","v":0},{"$f":"Ops!V697","v":0},{"$f":"Ops!W697","v":0},{"$f":"Ops!X697","v":-0.33442749999999993},{"$f":"Ops!Y697","v":-0.33442749999999993},{"$f":"Ops!Z697","v":-0.33442749999999993},{"$f":"Ops!AA697","v":-0.33442749999999993},{"$f":"Ops!AB697","v":-0.33789249999999998},{"$f":"Ops!AC697","v":-0.33789249999999998},{"$f":"Ops!AD697","v":-0.33789249999999998},{"$f":"Ops!AE697","v":-0.34465034999999999},{"$f":"Ops!AF697","v":-0.34818464999999998},{"$f":"Ops!AG697","v":-0.34818464999999998},{"$f":"Ops!AH697","v":-0.34818464999999998},{"$f":"Ops!AI697","v":-0.35514834299999998},{"$f":"Ops!AJ697","v":-0.35514834299999998},{"$f":"Ops!AK697","v":-0.35514834299999998},{"$f":"Ops!AL697","v":-0.35514834299999998},{"$f":"Ops!AM697","v":-0.36225130985999993},{"$f":"Ops!AN697","v":-0.36225130985999993},{"$f":"Ops!AO697","v":-0.36225130985999993},{"$f":"Ops!AP697","v":-0.36225130985999993},{"$f":"Ops!AQ697","v":-0.3694963360572},{"$f":"Ops!AR697","v":-0.3694963360572},{"$f":"Ops!AS697","v":-0.3694963360572},{"$f":"Ops!AT697","v":-0.3694963360572},{"$f":"Ops!AU697","v":-0.37688626277834392},{"$f":"Ops!AV697","v":-0.37688626277834392},{"$f":"Ops!AW697","v":-0.37688626277834392},{"$f":"Ops!AX697","v":-0.37688626277834392},{"$f":"Ops!AY697","v":-0.38442398803391087},{"$f":"Ops!AZ697","v":-0.38442398803391087},{"$f":"Ops!BA697","v":-0.38442398803391087},{"$f":"Ops!BB697","v":-0.38442398803391087},{"$f":"Ops!BC697","v":-0.39211246779458908},{"$f":"Ops!BD697","v":-0.39211246779458908},{"$f":"Ops!BE697","v":-0.39211246779458908},{"$f":"Ops!BF697","v":-0.39211246779458908},{"$f":"Ops!BG697","v":-0.39995471715048092},{"$f":"Ops!BH697","v":-0.39995471715048092},{"$f":"Ops!BI697","v":-0.39995471715048092},{"$f":"Ops!BJ697","v":-0.39995471715048092},{"$f":"Ops!BK697","v":-0.40795381149349053},{"$f":"Ops!BL697","v":-0.40795381149349053},{"$f":"Ops!BM697","v":-0.40795381149349053},{"$f":"Ops!BN697","v":-0.40795381149349053},{"$f":"Ops!BO697","v":-0.41611288772336036},{"$f":"Ops!BP697","v":-0.41611288772336036},{"$f":"Ops!BQ697","v":-0.41611288772336036},{"$f":"Ops!BR697","v":-0.41611288772336036},{"$f":"Ops!BS697","v":-0.42443514547782751},{"$f":"Ops!BT697","v":-0.42443514547782751},{"$f":"Ops!BU697","v":-0.42443514547782751},{"$f":"Ops!BV697","v":-0.42443514547782751},{"$f":"Ops!BW697","v":-0.43292384838738407},{"$f":"Ops!BX697","v":-0.43292384838738407},{"$f":"Ops!BY697","v":-0.43292384838738407},{"$f":"Ops!BZ697","v":-0.43292384838738407},{"$f":"Ops!CA697","v":-0.4415823253551317},{"$f":"Ops!CB697","v":-0.4415823253551317},{"$f":"Ops!CC697","v":-0.4415823253551317},{"$f":"Ops!CD697","v":-0.4415823253551317},{"$f":"Ops!CE697","v":-0.45041397186223436},{"$f":"Ops!CF697","v":-0.45041397186223436},{"$f":"Ops!CG697","v":-0.45041397186223436},{"$f":"Ops!CH697","v":-0.45041397186223436},{"$f":"Ops!CI697","v":-0.45942225129947911},{"$f":"Ops!CJ697","v":-0.45942225129947911},{"$f":"Ops!CK697","v":-0.45942225129947911},{"$f":"Ops!CL697","v":-0.45942225129947911},{"$f":"Ops!CM697","v":-0.4686106963254687},{"$f":"Ops!CN697","v":-0.4686106963254687},{"$f":"Ops!CO697","v":-0.4686106963254687},{"$f":"Ops!CP697","v":-0.4686106963254687},{"$f":"Ops!CQ697","v":-0.47798291025197814},{"$f":"Ops!CR697","v":-0.47798291025197814},{"$f":"Ops!CS697","v":-0.47798291025197814},{"$f":"Ops!CT697","v":-0.47798291025197814},{"$f":"Ops!CU697","v":-0.48754256845701771},{"$f":"Ops!CV697","v":-0.48754256845701771},{"$f":"Ops!CW697","v":-0.48754256845701771},{"$f":"Ops!CX697","v":-0.48754256845701771},{"$f":"Ops!CY697","v":-0.49729341982615805},{"$f":"Ops!CZ697","v":-0.49729341982615805},{"$f":"Ops!DA697","v":-0.49729341982615805},{"$f":"Ops!DB697","v":-0.49729341982615805},{"$f":"Ops!DC697","v":-0.50723928822268127},{"$f":"Ops!DD697","v":-0.50723928822268127},{"$f":"Ops!DE697","v":-0.50723928822268127},{"$f":"Ops!DF697","v":-0.50723928822268127},{"$f":"Ops!DG697","v":-0.51738407398713493},{"$f":"Ops!DH697","v":-0.51738407398713493},{"$f":"Ops!DI697","v":-0.51738407398713493},{"$f":"Ops!DJ697","v":-0.51738407398713493},{"$f":"Ops!DK697","v":-0.52773175546687756},{"$f":"Ops!DL697","v":-0.52773175546687756},{"$f":"Ops!DM697","v":-0.52773175546687756},{"$f":"Ops!DN697","v":-0.52773175546687756},{"$f":"Ops!DO697","v":-0.53828639057621508},{"$f":"Ops!DP697","v":-0.53828639057621508},{"$f":"Ops!DQ697","v":-0.53828639057621508},{"$f":"Ops!DR697","v":-0.53828639057621508},{"$f":"Ops!DS697","v":-0.54905211838773937},{"$f":"Ops!DT697","v":-0.54905211838773937},{"$f":"Ops!DU697","v":-0.54905211838773937},{"$f":"Ops!DV697","v":-0.54905211838773937},{"$f":"Ops!DW697","v":-0.56003316075549425},{"$f":"Ops!DX697","v":-0.56003316075549425},{"$f":"Ops!DY697","v":-0.56003316075549425},{"$f":"Ops!DZ697","v":-0.56003316075549425},{"$f":"Ops!EA697","v":-0.57123382397060407},{"$f":"Ops!EB697","v":-0.57123382397060407},{"$f":"Ops!EC697","v":-0.57123382397060407},{"$f":"Ops!ED697","v":-0.57123382397060407},{"$f":"Ops!EE697","v":-0.58265850045001621},{"$f":"Ops!EF697","v":-0.58265850045001621},{"$f":"Ops!EG697","v":-0.58265850045001621},{"$f":"Ops!EH697","v":-0.58265850045001621},{"$f":"Ops!EI697","v":-0.59431167045901656},{"$f":"Ops!EJ697","v":-0.59431167045901656},{"$f":"Ops!EK697","v":-0.59431167045901656},{"$f":"Ops!EL697","v":-0.59431167045901656},{"$f":"Ops!EM697","v":-0.60619790386819683},{"$f":"Ops!EN697","v":-0.60619790386819683},{"$f":"Ops!EO697","v":-0.60619790386819683},{"$f":"Ops!EP697","v":-0.60619790386819683},{"$f":"Ops!EQ697","v":-0.61832186194556094},{"$f":"Ops!ER697","v":-0.61832186194556094},{"$f":"Ops!ES697","v":-0.61832186194556094},{"$f":"Ops!ET697","v":-0.61832186194556094},{"$f":"Ops!EU697","v":-0.63068829918447211},{"$f":"Ops!EV697","v":-0.63068829918447211},{"$f":"Ops!EW697","v":-0.63068829918447211},{"$f":"Ops!EX697","v":-0.63068829918447211},{"$f":"Ops!EY697","v":-0.64330206516816157},{"$f":"Ops!EZ697","v":-0.64330206516816157},{"$f":"Ops!FA697","v":-0.64330206516816157},{"$f":"Ops!FB697","v":-0.64330206516816157},{"$f":"Ops!FC697","v":-0.6561681064715249},{"$f":"Ops!FD697","v":-0.6561681064715249},{"$f":"Ops!FE697","v":-0.6561681064715249},{"$f":"Ops!FF697","v":-0.6561681064715249},{"$f":"Ops!FG697","v":-0.66929146860095534},{"$f":"Ops!FH697","v":-0.66929146860095534},{"$f":"Ops!FI697","v":-0.66929146860095534},{"$f":"Ops!FJ697","v":-0.66929146860095534},{"$f":"Ops!FK697","v":-0.68267729797297438},{"$f":"Ops!FL697","v":-0.68267729797297438},{"$f":"Ops!FM697","v":-0.68267729797297438},{"$f":"Ops!FN697","v":-0.68267729797297438},{"$f":"Ops!FO697","v":-0.69633084393243372},{"$f":"Ops!FP697","v":-0.69633084393243372},{"$f":"Ops!FQ697","v":-0.69633084393243372},{"$f":"Ops!FR697","v":-0.69633084393243372},{"$f":"Ops!FS697","v":-0.71025746081108254},{"$f":"Ops!FT697","v":-0.71025746081108254},{"$f":"Ops!FU697","v":-0.71025746081108254},{"$f":"Ops!FV697","v":-0.71025746081108254},{"$f":"Ops!FW697","v":-0.72446261002730428},{"$f":"Ops!FX697","v":-0.72446261002730428},{"$f":"Ops!FY697","v":-0.72446261002730428},{"$f":"Ops!FZ697","v":-0.72446261002730428},{"$f":"Ops!GA697","v":-0.73895186222785048},{"$f":"Ops!GB697","v":-0.73895186222785048},{"$f":"Ops!GC697","v":-0.73895186222785048},{"$f":"Ops!GD697","v":-0.73895186222785048},{"$f":"Ops!GE697","v":-0.75373089947240746},{"$f":"Ops!GF697","v":-0.75373089947240746},{"$f":"Ops!GG697","v":-0.75373089947240746},{"$f":"Ops!GH697","v":-0.75373089947240746},{"$f":"Ops!GI697","v":-0.76880551746185566},{"$f":"Ops!GJ697","v":-0.76880551746185566},{"$f":"Ops!GK697","v":-0.76880551746185566},{"$f":"Ops!GL697","v":-0.76880551746185566},{"$f":"Ops!GM697","v":-0.78418162781109269},{"$f":"Ops!GN697","v":-0.78418162781109269},{"$f":"Ops!GO697","v":-0.78418162781109269},{"$f":"Ops!GP697","v":-0.78418162781109269},{"$f":"Ops!GQ697","v":-0.79986526036731453},{"$f":"Ops!GR697","v":-0.79986526036731453},{"$f":"Ops!GS697","v":-0.79986526036731453},{"$f":"Ops!GT697","v":-0.79986526036731453},{"$f":"Ops!GU697","v":-0.81586256557466075},{"$f":"Ops!GV697","v":-0.81586256557466075},{"$f":"Ops!GW697","v":-0.81586256557466075},{"$f":"Ops!GX697","v":-0.81586256557466075},{"$f":"Ops!GY697","v":-0.83217981688615406},{"$f":"Ops!GZ697","v":-0.83217981688615406},{"$f":"Ops!HA697","v":-0.83217981688615406},{"$f":"Ops!HB697","v":-0.83217981688615406},{"$f":"Ops!HC697","v":-0.84882341322387711},{"$f":"Ops!HD697","v":-0.84882341322387711},{"$f":"Ops!HE697","v":-0.84882341322387711},{"$f":"Ops!HF697","v":-0.84882341322387711},{"$f":"Ops!HG697","v":-0.86579988148835463},{"$f":"Ops!HH697","v":-0.86579988148835463},{"$f":"Ops!HI697","v":-0.86579988148835463},{"$f":"Ops!HJ697","v":-0.86579988148835463},{"$f":"Ops!HK697","v":-0.88311587911812173},{"$f":"Ops!HL697","v":-0.88311587911812173},{"$f":"Ops!HM697","v":-0.88311587911812173},{"$f":"Ops!HN697","v":-0.88311587911812173},{"$f":"Ops!HO697","v":-0.90077819670048431},{"$f":"Ops!HP697","v":0},{"$f":"Ops!HQ697","v":0},{"$f":"Ops!HR697","v":0},{"$f":"Ops!HS697","v":0},{"$f":"Ops!HT697","v":0},{"$f":"Ops!HU697","v":0},{"$f":"Ops!HV697","v":0},{"$f":"Ops!HW697","v":0},{"$f":"Ops!HX697","v":0},{"$f":"Ops!HY697","v":0},{"$f":"Ops!HZ697","v":0},{"$f":"Ops!IA697","v":0},{"$f":"Ops!IB697","v":0},{"$f":"Ops!IC697","v":0},{"$f":"Ops!ID697","v":0},{"$f":"Ops!IE697","v":0},{"$f":"Ops!IF697","v":0},{"$f":"Ops!IG697","v":0},{"$f":"Ops!IH697","v":0},{"$f":"Ops!II697","v":0},{"$f":"Ops!IJ697","v":0},{"$f":"Ops!IK697","v":0},{"$f":"Ops!IL697","v":0},{"$f":"Ops!IM697","v":0},{"$f":"Ops!IN697","v":0},{"$f":"Ops!IO697","v":0},{"$f":"Ops!IP697","v":0},{"$f":"Ops!IQ697","v":0},{"$f":"Ops!IR697","v":0},{"$f":"Ops!IS697","v":0},{"$f":"Ops!IT697","v":0},{"$f":"Ops!IU697","v":0}]
[null,null,{"$f":"Ops!C698","v":"Property Management Fees"},"AUD M",null,null,null,null,-28.441835184199302,{"$f":"Ops!J698","v":0},{"$f":"Ops!K698","v":0},{"$f":"Ops!L698","v":0},{"$f":"Ops!M698","v":0},{"$f":"Ops!N698","v":0},{"$f":"Ops!O698","v":0},{"$f":"Ops!P698","v":0},{"$f":"Ops!Q698","v":0},{"$f":"Ops!R698","v":0},{"$f":"Ops!S698","v":0},{"$f":"Ops!T698","v":0},{"$f":"Ops!U698","v":0},{"$f":"Ops!V698","v":0},{"$f":"Ops!W698","v":0},{"$f":"Ops!X698","v":-8.3606874999999983E-2},{"$f":"Ops!Y698","v":-8.3606874999999983E-2},{"$f":"Ops!Z698","v":-8.3606874999999983E-2},{"$f":"Ops!AA698","v":-8.3606874999999983E-2},{"$f":"Ops!AB698","v":-8.4473124999999996E-2},{"$f":"Ops!AC698","v":-8.4473124999999996E-2},{"$f":"Ops!AD698","v":-8.4473124999999996E-2},{"$f":"Ops!AE698","v":-8.6162587499999999E-2},{"$f":"Ops!AF698","v":-8.7046162499999996E-2},{"$f":"Ops!AG698","v":-8.7046162499999996E-2},{"$f":"Ops!AH698","v":-8.7046162499999996E-2},{"$f":"Ops!AI698","v":-8.8787085749999994E-2},{"$f":"Ops!AJ698","v":-8.8787085749999994E-2},{"$f":"Ops!AK698","v":-8.8787085749999994E-2},{"$f":"Ops!AL698","v":-8.8787085749999994E-2},{"$f":"Ops!AM698","v":-9.0562827464999981E-2},{"$f":"Ops!AN698","v":-9.0562827464999981E-2},{"$f":"Ops!AO698","v":-9.0562827464999981E-2},{"$f":"Ops!AP698","v":-9.0562827464999981E-2},{"$f":"Ops!AQ698","v":-9.2374084014300001E-2},{"$f":"Ops!AR698","v":-9.2374084014300001E-2},{"$f":"Ops!AS698","v":-9.2374084014300001E-2},{"$f":"Ops!AT698","v":-9.2374084014300001E-2},{"$f":"Ops!AU698","v":-9.4221565694585979E-2},{"$f":"Ops!AV698","v":-9.4221565694585979E-2},{"$f":"Ops!AW698","v":-9.4221565694585979E-2},{"$f":"Ops!AX698","v":-9.4221565694585979E-2},{"$f":"Ops!AY698","v":-9.6105997008477717E-2},{"$f":"Ops!AZ698","v":-9.6105997008477717E-2},{"$f":"Ops!BA698","v":-9.6105997008477717E-2},{"$f":"Ops!BB698","v":-9.6105997008477717E-2},{"$f":"Ops!BC698","v":-9.802811694864727E-2},{"$f":"Ops!BD698","v":-9.802811694864727E-2},{"$f":"Ops!BE698","v":-9.802811694864727E-2},{"$f":"Ops!BF698","v":-9.802811694864727E-2},{"$f":"Ops!BG698","v":-9.998867928762023E-2},{"$f":"Ops!BH698","v":-9.998867928762023E-2},{"$f":"Ops!BI698","v":-9.998867928762023E-2},{"$f":"Ops!BJ698","v":-9.998867928762023E-2},{"$f":"Ops!BK698","v":-0.10198845287337263},{"$f":"Ops!BL698","v":-0.10198845287337263},{"$f":"Ops!BM698","v":-0.10198845287337263},{"$f":"Ops!BN698","v":-0.10198845287337263},{"$f":"Ops!BO698","v":-0.10402822193084009},{"$f":"Ops!BP698","v":-0.10402822193084009},{"$f":"Ops!BQ698","v":-0.10402822193084009},{"$f":"Ops!BR698","v":-0.10402822193084009},{"$f":"Ops!BS698","v":-0.10610878636945688},{"$f":"Ops!BT698","v":-0.10610878636945688},{"$f":"Ops!BU698","v":-0.10610878636945688},{"$f":"Ops!BV698","v":-0.10610878636945688},{"$f":"Ops!BW698","v":-0.10823096209684602},{"$f":"Ops!BX698","v":-0.10823096209684602},{"$f":"Ops!BY698","v":-0.10823096209684602},{"$f":"Ops!BZ698","v":-0.10823096209684602},{"$f":"Ops!CA698","v":-0.11039558133878292},{"$f":"Ops!CB698","v":-0.11039558133878292},{"$f":"Ops!CC698","v":-0.11039558133878292},{"$f":"Ops!CD698","v":-0.11039558133878292},{"$f":"Ops!CE698","v":-0.11260349296555859},{"$f":"Ops!CF698","v":-0.11260349296555859},{"$f":"Ops!CG698","v":-0.11260349296555859},{"$f":"Ops!CH698","v":-0.11260349296555859},{"$f":"Ops!CI698","v":-0.11485556282486978},{"$f":"Ops!CJ698","v":-0.11485556282486978},{"$f":"Ops!CK698","v":-0.11485556282486978},{"$f":"Ops!CL698","v":-0.11485556282486978},{"$f":"Ops!CM698","v":-0.11715267408136718},{"$f":"Ops!CN698","v":-0.11715267408136718},{"$f":"Ops!CO698","v":-0.11715267408136718},{"$f":"Ops!CP698","v":-0.11715267408136718},{"$f":"Ops!CQ698","v":-0.11949572756299454},{"$f":"Ops!CR698","v":-0.11949572756299454},{"$f":"Ops!CS698","v":-0.11949572756299454},{"$f":"Ops!CT698","v":-0.11949572756299454},{"$f":"Ops!CU698","v":-0.12188564211425443},{"$f":"Ops!CV698","v":-0.12188564211425443},{"$f":"Ops!CW698","v":-0.12188564211425443},{"$f":"Ops!CX698","v":-0.12188564211425443},{"$f":"Ops!CY698","v":-0.12432335495653951},{"$f":"Ops!CZ698","v":-0.12432335495653951},{"$f":"Ops!DA698","v":-0.12432335495653951},{"$f":"Ops!DB698","v":-0.12432335495653951},{"$f":"Ops!DC698","v":-0.12680982205567032},{"$f":"Ops!DD698","v":-0.12680982205567032},{"$f":"Ops!DE698","v":-0.12680982205567032},{"$f":"Ops!DF698","v":-0.12680982205567032},{"$f":"Ops!DG698","v":-0.12934601849678373},{"$f":"Ops!DH698","v":-0.12934601849678373},{"$f":"Ops!DI698","v":-0.12934601849678373},{"$f":"Ops!DJ698","v":-0.12934601849678373},{"$f":"Ops!DK698","v":-0.13193293886671939},{"$f":"Ops!DL698","v":-0.13193293886671939},{"$f":"Ops!DM698","v":-0.13193293886671939},{"$f":"Ops!DN698","v":-0.13193293886671939},{"$f":"Ops!DO698","v":-0.13457159764405377},{"$f":"Ops!DP698","v":-0.13457159764405377},{"$f":"Ops!DQ698","v":-0.13457159764405377},{"$f":"Ops!DR698","v":-0.13457159764405377},{"$f":"Ops!DS698","v":-0.13726302959693484},{"$f":"Ops!DT698","v":-0.13726302959693484},{"$f":"Ops!DU698","v":-0.13726302959693484},{"$f":"Ops!DV698","v":-0.13726302959693484},{"$f":"Ops!DW698","v":-0.14000829018887356},{"$f":"Ops!DX698","v":-0.14000829018887356},{"$f":"Ops!DY698","v":-0.14000829018887356},{"$f":"Ops!DZ698","v":-0.14000829018887356},{"$f":"Ops!EA698","v":-0.14280845599265102},{"$f":"Ops!EB698","v":-0.14280845599265102},{"$f":"Ops!EC698","v":-0.14280845599265102},{"$f":"Ops!ED698","v":-0.14280845599265102},{"$f":"Ops!EE698","v":-0.14566462511250405},{"$f":"Ops!EF698","v":-0.14566462511250405},{"$f":"Ops!EG698","v":-0.14566462511250405},{"$f":"Ops!EH698","v":-0.14566462511250405},{"$f":"Ops!EI698","v":-0.14857791761475414},{"$f":"Ops!EJ698","v":-0.14857791761475414},{"$f":"Ops!EK698","v":-0.14857791761475414},{"$f":"Ops!EL698","v":-0.14857791761475414},{"$f":"Ops!EM698","v":-0.15154947596704921},{"$f":"Ops!EN698","v":-0.15154947596704921},{"$f":"Ops!EO698","v":-0.15154947596704921},{"$f":"Ops!EP698","v":-0.15154947596704921},{"$f":"Ops!EQ698","v":-0.15458046548639023},{"$f":"Ops!ER698","v":-0.15458046548639023},{"$f":"Ops!ES698","v":-0.15458046548639023},{"$f":"Ops!ET698","v":-0.15458046548639023},{"$f":"Ops!EU698","v":-0.15767207479611803},{"$f":"Ops!EV698","v":-0.15767207479611803},{"$f":"Ops!EW698","v":-0.15767207479611803},{"$f":"Ops!EX698","v":-0.15767207479611803},{"$f":"Ops!EY698","v":-0.16082551629204039},{"$f":"Ops!EZ698","v":-0.16082551629204039},{"$f":"Ops!FA698","v":-0.16082551629204039},{"$f":"Ops!FB698","v":-0.16082551629204039},{"$f":"Ops!FC698","v":-0.16404202661788123},{"$f":"Ops!FD698","v":-0.16404202661788123},{"$f":"Ops!FE698","v":-0.16404202661788123},{"$f":"Ops!FF698","v":-0.16404202661788123},{"$f":"Ops!FG698","v":-0.16732286715023884},{"$f":"Ops!FH698","v":-0.16732286715023884},{"$f":"Ops!FI698","v":-0.16732286715023884},{"$f":"Ops!FJ698","v":-0.16732286715023884},{"$f":"Ops!FK698","v":-0.1706693244932436},{"$f":"Ops!FL698","v":-0.1706693244932436},{"$f":"Ops!FM698","v":-0.1706693244932436},{"$f":"Ops!FN698","v":-0.1706693244932436},{"$f":"Ops!FO698","v":-0.17408271098310843},{"$f":"Ops!FP698","v":-0.17408271098310843},{"$f":"Ops!FQ698","v":-0.17408271098310843},{"$f":"Ops!FR698","v":-0.17408271098310843},{"$f":"Ops!FS698","v":-0.17756436520277064},{"$f":"Ops!FT698","v":-0.17756436520277064},{"$f":"Ops!FU698","v":-0.17756436520277064},{"$f":"Ops!FV698","v":-0.17756436520277064},{"$f":"Ops!FW698","v":-0.18111565250682607},{"$f":"Ops!FX698","v":-0.18111565250682607},{"$f":"Ops!FY698","v":-0.18111565250682607},{"$f":"Ops!FZ698","v":-0.18111565250682607},{"$f":"Ops!GA698","v":-0.18473796555696262},{"$f":"Ops!GB698","v":-0.18473796555696262},{"$f":"Ops!GC698","v":-0.18473796555696262},{"$f":"Ops!GD698","v":-0.18473796555696262},{"$f":"Ops!GE698","v":-0.18843272486810186},{"$f":"Ops!GF698","v":-0.18843272486810186},{"$f":"Ops!GG698","v":-0.18843272486810186},{"$f":"Ops!GH698","v":-0.18843272486810186},{"$f":"Ops!GI698","v":-0.19220137936546391},{"$f":"Ops!GJ698","v":-0.19220137936546391},{"$f":"Ops!GK698","v":-0.19220137936546391},{"$f":"Ops!GL698","v":-0.19220137936546391},{"$f":"Ops!GM698","v":-0.19604540695277317},{"$f":"Ops!GN698","v":-0.19604540695277317},{"$f":"Ops!GO698","v":-0.19604540695277317},{"$f":"Ops!GP698","v":-0.19604540695277317},{"$f":"Ops!GQ698","v":-0.19996631509182863},{"$f":"Ops!GR698","v":-0.19996631509182863},{"$f":"Ops!GS698","v":-0.19996631509182863},{"$f":"Ops!GT698","v":-0.19996631509182863},{"$f":"Ops!GU698","v":-0.20396564139366519},{"$f":"Ops!GV698","v":-0.20396564139366519},{"$f":"Ops!GW698","v":-0.20396564139366519},{"$f":"Ops!GX698","v":-0.20396564139366519},{"$f":"Ops!GY698","v":-0.20804495422153851},{"$f":"Ops!GZ698","v":-0.20804495422153851},{"$f":"Ops!HA698","v":-0.20804495422153851},{"$f":"Ops!HB698","v":-0.20804495422153851},{"$f":"Ops!HC698","v":-0.21220585330596928},{"$f":"Ops!HD698","v":-0.21220585330596928},{"$f":"Ops!HE698","v":-0.21220585330596928},{"$f":"Ops!HF698","v":-0.21220585330596928},{"$f":"Ops!HG698","v":-0.21644997037208866},{"$f":"Ops!HH698","v":-0.21644997037208866},{"$f":"Ops!HI698","v":-0.21644997037208866},{"$f":"Ops!HJ698","v":-0.21644997037208866},{"$f":"Ops!HK698","v":-0.22077896977953043},{"$f":"Ops!HL698","v":-0.22077896977953043},{"$f":"Ops!HM698","v":-0.22077896977953043},{"$f":"Ops!HN698","v":-0.22077896977953043},{"$f":"Ops!HO698","v":-0.22519454917512108},{"$f":"Ops!HP698","v":0},{"$f":"Ops!HQ698","v":0},{"$f":"Ops!HR698","v":0},{"$f":"Ops!HS698","v":0},{"$f":"Ops!HT698","v":0},{"$f":"Ops!HU698","v":0},{"$f":"Ops!HV698","v":0},{"$f":"Ops!HW698","v":0},{"$f":"Ops!HX698","v":0},{"$f":"Ops!HY698","v":0},{"$f":"Ops!HZ698","v":0},{"$f":"Ops!IA698","v":0},{"$f":"Ops!IB698","v":0},{"$f":"Ops!IC698","v":0},{"$f":"Ops!ID698","v":0},{"$f":"Ops!IE698","v":0},{"$f":"Ops!IF698","v":0},{"$f":"Ops!IG698","v":0},{"$f":"Ops!IH698","v":0},{"$f":"Ops!II698","v":0},{"$f":"Ops!IJ698","v":0},{"$f":"Ops!IK698","v":0},{"$f":"Ops!IL698","v":0},{"$f":"Ops!IM698","v":0},{"$f":"Ops!IN698","v":0},{"$f":"Ops!IO698","v":0},{"$f":"Ops!IP698","v":0},{"$f":"Ops!IQ698","v":0},{"$f":"Ops!IR698","v":0},{"$f":"Ops!IS698","v":0},{"$f":"Ops!IT698","v":0},{"$f":"Ops!IU698","v":0}]
[null,null,{"$f":"Ops!C699","v":"Lettings Costs / Marketing"},"AUD M",null,null,null,null,-28.441835184199302,{"$f":"Ops!J699","v":0},{"$f":"Ops!K699","v":0},{"$f":"Ops!L699","v":0},{"$f":"Ops!M699","v":0},{"$f":"Ops!N699","v":0},{"$f":"Ops!O699","v":0},{"$f":"Ops!P699","v":0},{"$f":"Ops!Q699","v":0},{"$f":"Ops!R699","v":0},{"$f":"Ops!S699","v":0},{"$f":"Ops!T699","v":0},{"$f":"Ops!U699","v":0},{"$f":"Ops!V699","v":0},{"$f":"Ops!W699","v":0},{"$f":"Ops!X699","v":-8.3606874999999983E-2},{"$f":"Ops!Y699","v":-8.3606874999999983E-2},{"$f":"Ops!Z699","v":-8.3606874999999983E-2},{"$f":"Ops!AA699","v":-8.3606874999999983E-2},{"$f":"Ops!AB699","v":-8.4473124999999996E-2},{"$f":"Ops!AC699","v":-8.4473124999999996E-2},{"$f":"Ops!AD699","v":-8.4473124999999996E-2},{"$f":"Ops!AE699","v":-8.6162587499999999E-2},{"$f":"Ops!AF699","v":-8.7046162499999996E-2},{"$f":"Ops!AG699","v":-8.7046162499999996E-2},{"$f":"Ops!AH699","v":-8.7046162499999996E-2},{"$f":"Ops!AI699","v":-8.8787085749999994E-2},{"$f":"Ops!AJ699","v":-8.8787085749999994E-2},{"$f":"Ops!AK699","v":-8.8787085749999994E-2},{"$f":"Ops!AL699","v":-8.8787085749999994E-2},{"$f":"Ops!AM699","v":-9.0562827464999981E-2},{"$f":"Ops!AN699","v":-9.0562827464999981E-2},{"$f":"Ops!AO699","v":-9.0562827464999981E-2},{"$f":"Ops!AP699","v":-9.0562827464999981E-2},{"$f":"Ops!AQ699","v":-9.2374084014300001E-2},{"$f":"Ops!AR699","v":-9.2374084014300001E-2},{"$f":"Ops!AS699","v":-9.2374084014300001E-2},{"$f":"Ops!AT699","v":-9.2374084014300001E-2},{"$f":"Ops!AU699","v":-9.4221565694585979E-2},{"$f":"Ops!AV699","v":-9.4221565694585979E-2},{"$f":"Ops!AW699","v":-9.4221565694585979E-2},{"$f":"Ops!AX699","v":-9.4221565694585979E-2},{"$f":"Ops!AY699","v":-9.6105997008477717E-2},{"$f":"Ops!AZ699","v":-9.6105997008477717E-2},{"$f":"Ops!BA699","v":-9.6105997008477717E-2},{"$f":"Ops!BB699","v":-9.6105997008477717E-2},{"$f":"Ops!BC699","v":-9.802811694864727E-2},{"$f":"Ops!BD699","v":-9.802811694864727E-2},{"$f":"Ops!BE699","v":-9.802811694864727E-2},{"$f":"Ops!BF699","v":-9.802811694864727E-2},{"$f":"Ops!BG699","v":-9.998867928762023E-2},{"$f":"Ops!BH699","v":-9.998867928762023E-2},{"$f":"Ops!BI699","v":-9.998867928762023E-2},{"$f":"Ops!BJ699","v":-9.998867928762023E-2},{"$f":"Ops!BK699","v":-0.10198845287337263},{"$f":"Ops!BL699","v":-0.10198845287337263},{"$f":"Ops!BM699","v":-0.10198845287337263},{"$f":"Ops!BN699","v":-0.10198845287337263},{"$f":"Ops!BO699","v":-0.10402822193084009},{"$f":"Ops!BP699","v":-0.10402822193084009},{"$f":"Ops!BQ699","v":-0.10402822193084009},{"$f":"Ops!BR699","v":-0.10402822193084009},{"$f":"Ops!BS699","v":-0.10610878636945688},{"$f":"Ops!BT699","v":-0.10610878636945688},{"$f":"Ops!BU699","v":-0.10610878636945688},{"$f":"Ops!BV699","v":-0.10610878636945688},{"$f":"Ops!BW699","v":-0.10823096209684602},{"$f":"Ops!BX699","v":-0.10823096209684602},{"$f":"Ops!BY699","v":-0.10823096209684602},{"$f":"Ops!BZ699","v":-0.10823096209684602},{"$f":"Ops!CA699","v":-0.11039558133878292},{"$f":"Ops!CB699","v":-0.11039558133878292},{"$f":"Ops!CC699","v":-0.11039558133878292},{"$f":"Ops!CD699","v":-0.11039558133878292},{"$f":"Ops!CE699","v":-0.11260349296555859},{"$f":"Ops!CF699","v":-0.11260349296555859},{"$f":"Ops!CG699","v":-0.11260349296555859},{"$f":"Ops!CH699","v":-0.11260349296555859},{"$f":"Ops!CI699","v":-0.11485556282486978},{"$f":"Ops!CJ699","v":-0.11485556282486978},{"$f":"Ops!CK699","v":-0.11485556282486978},{"$f":"Ops!CL699","v":-0.11485556282486978},{"$f":"Ops!CM699","v":-0.11715267408136718},{"$f":"Ops!CN699","v":-0.11715267408136718},{"$f":"Ops!CO699","v":-0.11715267408136718},{"$f":"Ops!CP699","v":-0.11715267408136718},{"$f":"Ops!CQ699","v":-0.11949572756299454},{"$f":"Ops!CR699","v":-0.11949572756299454},{"$f":"Ops!CS699","v":-0.11949572756299454},{"$f":"Ops!CT699","v":-0.11949572756299454},{"$f":"Ops!CU699","v":-0.12188564211425443},{"$f":"Ops!CV699","v":-0.12188564211425443},{"$f":"Ops!CW699","v":-0.12188564211425443},{"$f":"Ops!CX699","v":-0.12188564211425443},{"$f":"Ops!CY699","v":-0.12432335495653951},{"$f":"Ops!CZ699","v":-0.12432335495653951},{"$f":"Ops!DA699","v":-0.12432335495653951},{"$f":"Ops!DB699","v":-0.12432335495653951},{"$f":"Ops!DC699","v":-0.12680982205567032},{"$f":"Ops!DD699","v":-0.12680982205567032},{"$f":"Ops!DE699","v":-0.12680982205567032},{"$f":"Ops!DF699","v":-0.12680982205567032},{"$f":"Ops!DG699","v":-0.12934601849678373},{"$f":"Ops!DH699","v":-0.12934601849678373},{"$f":"Ops!DI699","v":-0.12934601849678373},{"$f":"Ops!DJ699","v":-0.12934601849678373},{"$f":"Ops!DK699","v":-0.13193293886671939},{"$f":"Ops!DL699","v":-0.13193293886671939},{"$f":"Ops!DM699","v":-0.13193293886671939},{"$f":"Ops!DN699","v":-0.13193293886671939},{"$f":"Ops!DO699","v":-0.13457159764405377},{"$f":"Ops!DP699","v":-0.13457159764405377},{"$f":"Ops!DQ699","v":-0.13457159764405377},{"$f":"Ops!DR699","v":-0.13457159764405377},{"$f":"Ops!DS699","v":-0.13726302959693484},{"$f":"Ops!DT699","v":-0.13726302959693484},{"$f":"Ops!DU699","v":-0.13726302959693484},{"$f":"Ops!DV699","v":-0.13726302959693484},{"$f":"Ops!DW699","v":-0.14000829018887356},{"$f":"Ops!DX699","v":-0.14000829018887356},{"$f":"Ops!DY699","v":-0.14000829018887356},{"$f":"Ops!DZ699","v":-0.14000829018887356},{"$f":"Ops!EA699","v":-0.14280845599265102},{"$f":"Ops!EB699","v":-0.14280845599265102},{"$f":"Ops!EC699","v":-0.14280845599265102},{"$f":"Ops!ED699","v":-0.14280845599265102},{"$f":"Ops!EE699","v":-0.14566462511250405},{"$f":"Ops!EF699","v":-0.14566462511250405},{"$f":"Ops!EG699","v":-0.14566462511250405},{"$f":"Ops!EH699","v":-0.14566462511250405},{"$f":"Ops!EI699","v":-0.14857791761475414},{"$f":"Ops!EJ699","v":-0.14857791761475414},{"$f":"Ops!EK699","v":-0.14857791761475414},{"$f":"Ops!EL699","v":-0.14857791761475414},{"$f":"Ops!EM699","v":-0.15154947596704921},{"$f":"Ops!EN699","v":-0.15154947596704921},{"$f":"Ops!EO699","v":-0.15154947596704921},{"$f":"Ops!EP699","v":-0.15154947596704921},{"$f":"Ops!EQ699","v":-0.15458046548639023},{"$f":"Ops!ER699","v":-0.15458046548639023},{"$f":"Ops!ES699","v":-0.15458046548639023},{"$f":"Ops!ET699","v":-0.15458046548639023},{"$f":"Ops!EU699","v":-0.15767207479611803},{"$f":"Ops!EV699","v":-0.15767207479611803},{"$f":"Ops!EW699","v":-0.15767207479611803},{"$f":"Ops!EX699","v":-0.15767207479611803},{"$f":"Ops!EY699","v":-0.16082551629204039},{"$f":"Ops!EZ699","v":-0.16082551629204039},{"$f":"Ops!FA699","v":-0.16082551629204039},{"$f":"Ops!FB699","v":-0.16082551629204039},{"$f":"Ops!FC699","v":-0.16404202661788123},{"$f":"Ops!FD699","v":-0.16404202661788123},{"$f":"Ops!FE699","v":-0.16404202661788123},{"$f":"Ops!FF699","v":-0.16404202661788123},{"$f":"Ops!FG699","v":-0.16732286715023884},{"$f":"Ops!FH699","v":-0.16732286715023884},{"$f":"Ops!FI699","v":-0.16732286715023884},{"$f":"Ops!FJ699","v":-0.16732286715023884},{"$f":"Ops!FK699","v":-0.1706693244932436},{"$f":"Ops!FL699","v":-0.1706693244932436},{"$f":"Ops!FM699","v":-0.1706693244932436},{"$f":"Ops!FN699","v":-0.1706693244932436},{"$f":"Ops!FO699","v":-0.17408271098310843},{"$f":"Ops!FP699","v":-0.17408271098310843},{"$f":"Ops!FQ699","v":-0.17408271098310843},{"$f":"Ops!FR699","v":-0.17408271098310843},{"$f":"Ops!FS699","v":-0.17756436520277064},{"$f":"Ops!FT699","v":-0.17756436520277064},{"$f":"Ops!FU699","v":-0.17756436520277064},{"$f":"Ops!FV699","v":-0.17756436520277064},{"$f":"Ops!FW699","v":-0.18111565250682607},{"$f":"Ops!FX699","v":-0.18111565250682607},{"$f":"Ops!FY699","v":-0.18111565250682607},{"$f":"Ops!FZ699","v":-0.18111565250682607},{"$f":"Ops!GA699","v":-0.18473796555696262},{"$f":"Ops!GB699","v":-0.18473796555696262},{"$f":"Ops!GC699","v":-0.18473796555696262},{"$f":"Ops!GD699","v":-0.18473796555696262},{"$f":"Ops!GE699","v":-0.18843272486810186},{"$f":"Ops!GF699","v":-0.18843272486810186},{"$f":"Ops!GG699","v":-0.18843272486810186},{"$f":"Ops!GH699","v":-0.18843272486810186},{"$f":"Ops!GI699","v":-0.19220137936546391},{"$f":"Ops!GJ699","v":-0.19220137936546391},{"$f":"Ops!GK699","v":-0.19220137936546391},{"$f":"Ops!GL699","v":-0.19220137936546391},{"$f":"Ops!GM699","v":-0.19604540695277317},{"$f":"Ops!GN699","v":-0.19604540695277317},{"$f":"Ops!GO699","v":-0.19604540695277317},{"$f":"Ops!GP699","v":-0.19604540695277317},{"$f":"Ops!GQ699","v":-0.19996631509182863},{"$f":"Ops!GR699","v":-0.19996631509182863},{"$f":"Ops!GS699","v":-0.19996631509182863},{"$f":"Ops!GT699","v":-0.19996631509182863},{"$f":"Ops!GU699","v":-0.20396564139366519},{"$f":"Ops!GV699","v":-0.20396564139366519},{"$f":"Ops!GW699","v":-0.20396564139366519},{"$f":"Ops!GX699","v":-0.20396564139366519},{"$f":"Ops!GY699","v":-0.20804495422153851},{"$f":"Ops!GZ699","v":-0.20804495422153851},{"$f":"Ops!HA699","v":-0.20804495422153851},{"$f":"Ops!HB699","v":-0.20804495422153851},{"$f":"Ops!HC699","v":-0.21220585330596928},{"$f":"Ops!HD699","v":-0.21220585330596928},{"$f":"Ops!HE699","v":-0.21220585330596928},{"$f":"Ops!HF699","v":-0.21220585330596928},{"$f":"Ops!HG699","v":-0.21644997037208866},{"$f":"Ops!HH699","v":-0.21644997037208866},{"$f":"Ops!HI699","v":-0.21644997037208866},{"$f":"Ops!HJ699","v":-0.21644997037208866},{"$f":"Ops!HK699","v":-0.22077896977953043},{"$f":"Ops!HL699","v":-0.22077896977953043},{"$f":"Ops!HM699","v":-0.22077896977953043},{"$f":"Ops!HN699","v":-0.22077896977953043},{"$f":"Ops!HO699","v":-0.22519454917512108},{"$f":"Ops!HP699","v":0},{"$f":"Ops!HQ699","v":0},{"$f":"Ops!HR699","v":0},{"$f":"Ops!HS699","v":0},{"$f":"Ops!HT699","v":0},{"$f":"Ops!HU699","v":0},{"$f":"Ops!HV699","v":0},{"$f":"Ops!HW699","v":0},{"$f":"Ops!HX699","v":0},{"$f":"Ops!HY699","v":0},{"$f":"Ops!HZ699","v":0},{"$f":"Ops!IA699","v":0},{"$f":"Ops!IB699","v":0},{"$f":"Ops!IC699","v":0},{"$f":"Ops!ID699","v":0},{"$f":"Ops!IE699","v":0},{"$f":"Ops!IF699","v":0},{"$f":"Ops!IG699","v":0},{"$f":"Ops!IH699","v":0},{"$f":"Ops!II699","v":0},{"$f":"Ops!IJ699","v":0},{"$f":"Ops!IK699","v":0},{"$f":"Ops!IL699","v":0},{"$f":"Ops!IM699","v":0},{"$f":"Ops!IN699","v":0},{"$f":"Ops!IO699","v":0},{"$f":"Ops!IP699","v":0},{"$f":"Ops!IQ699","v":0},{"$f":"Ops!IR699","v":0},{"$f":"Ops!IS699","v":0},{"$f":"Ops!IT699","v":0},{"$f":"Ops!IU699","v":0}]
[null,null,{"$f":"Ops!C700","v":"Council Rates"},"AUD M",null,null,null,null,-62.572037405238547,{"$f":"Ops!J700","v":0},{"$f":"Ops!K700","v":0},{"$f":"Ops!L700","v":0},{"$f":"Ops!M700","v":0},{"$f":"Ops!N700","v":0},{"$f":"Ops!O700","v":0},{"$f":"Ops!P700","v":0},{"$f":"Ops!Q700","v":0},{"$f":"Ops!R700","v":0},{"$f":"Ops!S700","v":0},{"$f":"Ops!T700","v":0},{"$f":"Ops!U700","v":0},{"$f":"Ops!V700","v":0},{"$f":"Ops!W700","v":0},{"$f":"Ops!X700","v":-0.18393512499999998},{"$f":"Ops!Y700","v":-0.18393512499999998},{"$f":"Ops!Z700","v":-0.18393512499999998},{"$f":"Ops!AA700","v":-0.18393512499999998},{"$f":"Ops!AB700","v":-0.18584087499999999},{"$f":"Ops!AC700","v":-0.18584087499999999},{"$f":"Ops!AD700","v":-0.18584087499999999},{"$f":"Ops!AE700","v":-0.18955769250000001},{"$f":"Ops!AF700","v":-0.19150155749999997},{"$f":"Ops!AG700","v":-0.19150155749999997},{"$f":"Ops!AH700","v":-0.19150155749999997},{"$f":"Ops!AI700","v":-0.19533158865},{"$f":"Ops!AJ700","v":-0.19533158865},{"$f":"Ops!AK700","v":-0.19533158865},{"$f":"Ops!AL700","v":-0.19533158865},{"$f":"Ops!AM700","v":-0.19923822042299996},{"$f":"Ops!AN700","v":-0.19923822042299996},{"$f":"Ops!AO700","v":-0.19923822042299996},{"$f":"Ops!AP700","v":-0.19923822042299996},{"$f":"Ops!AQ700","v":-0.20322298483145998},{"$f":"Ops!AR700","v":-0.20322298483145998},{"$f":"Ops!AS700","v":-0.20322298483145998},{"$f":"Ops!AT700","v":-0.20322298483145998},{"$f":"Ops!AU700","v":-0.20728744452808917},{"$f":"Ops!AV700","v":-0.20728744452808917},{"$f":"Ops!AW700","v":-0.20728744452808917},{"$f":"Ops!AX700","v":-0.20728744452808917},{"$f":"Ops!AY700","v":-0.21143319341865097},{"$f":"Ops!AZ700","v":-0.21143319341865097},{"$f":"Ops!BA700","v":-0.21143319341865097},{"$f":"Ops!BB700","v":-0.21143319341865097},{"$f":"Ops!BC700","v":-0.21566185728702397},{"$f":"Ops!BD700","v":-0.21566185728702397},{"$f":"Ops!BE700","v":-0.21566185728702397},{"$f":"Ops!BF700","v":-0.21566185728702397},{"$f":"Ops!BG700","v":-0.21997509443276447},{"$f":"Ops!BH700","v":-0.21997509443276447},{"$f":"Ops!BI700","v":-0.21997509443276447},{"$f":"Ops!BJ700","v":-0.21997509443276447},{"$f":"Ops!BK700","v":-0.22437459632141976},{"$f":"Ops!BL700","v":-0.22437459632141976},{"$f":"Ops!BM700","v":-0.22437459632141976},{"$f":"Ops!BN700","v":-0.22437459632141976},{"$f":"Ops!BO700","v":-0.22886208824784818},{"$f":"Ops!BP700","v":-0.22886208824784818},{"$f":"Ops!BQ700","v":-0.22886208824784818},{"$f":"Ops!BR700","v":-0.22886208824784818},{"$f":"Ops!BS700","v":-0.23343933001280512},{"$f":"Ops!BT700","v":-0.23343933001280512},{"$f":"Ops!BU700","v":-0.23343933001280512},{"$f":"Ops!BV700","v":-0.23343933001280512},{"$f":"Ops!BW700","v":-0.23810811661306122},{"$f":"Ops!BX700","v":-0.23810811661306122},{"$f":"Ops!BY700","v":-0.23810811661306122},{"$f":"Ops!BZ700","v":-0.23810811661306122},{"$f":"Ops!CA700","v":-0.24287027894532243},{"$f":"Ops!CB700","v":-0.24287027894532243},{"$f":"Ops!CC700","v":-0.24287027894532243},{"$f":"Ops!CD700","v":-0.24287027894532243},{"$f":"Ops!CE700","v":-0.24772768452422891},{"$f":"Ops!CF700","v":-0.24772768452422891},{"$f":"Ops!CG700","v":-0.24772768452422891},{"$f":"Ops!CH700","v":-0.24772768452422891},{"$f":"Ops!CI700","v":-0.25268223821471353},{"$f":"Ops!CJ700","v":-0.25268223821471353},{"$f":"Ops!CK700","v":-0.25268223821471353},{"$f":"Ops!CL700","v":-0.25268223821471353},{"$f":"Ops!CM700","v":-0.25773588297900779},{"$f":"Ops!CN700","v":-0.25773588297900779},{"$f":"Ops!CO700","v":-0.25773588297900779},{"$f":"Ops!CP700","v":-0.25773588297900779},{"$f":"Ops!CQ700","v":-0.26289060063858793},{"$f":"Ops!CR700","v":-0.26289060063858793},{"$f":"Ops!CS700","v":-0.26289060063858793},{"$f":"Ops!CT700","v":-0.26289060063858793},{"$f":"Ops!CU700","v":-0.26814841265135975},{"$f":"Ops!CV700","v":-0.26814841265135975},{"$f":"Ops!CW700","v":-0.26814841265135975},{"$f":"Ops!CX700","v":-0.26814841265135975},{"$f":"Ops!CY700","v":-0.27351138090438692},{"$f":"Ops!CZ700","v":-0.27351138090438692},{"$f":"Ops!DA700","v":-0.27351138090438692},{"$f":"Ops!DB700","v":-0.27351138090438692},{"$f":"Ops!DC700","v":-0.27898160852247472},{"$f":"Ops!DD700","v":-0.27898160852247472},{"$f":"Ops!DE700","v":-0.27898160852247472},{"$f":"Ops!DF700","v":-0.27898160852247472},{"$f":"Ops!DG700","v":-0.28456124069292421},{"$f":"Ops!DH700","v":-0.28456124069292421},{"$f":"Ops!DI700","v":-0.28456124069292421},{"$f":"Ops!DJ700","v":-0.28456124069292421},{"$f":"Ops!DK700","v":-0.29025246550678263},{"$f":"Ops!DL700","v":-0.29025246550678263},{"$f":"Ops!DM700","v":-0.29025246550678263},{"$f":"Ops!DN700","v":-0.29025246550678263},{"$f":"Ops!DO700","v":-0.29605751481691833},{"$f":"Ops!DP700","v":-0.29605751481691833},{"$f":"Ops!DQ700","v":-0.29605751481691833},{"$f":"Ops!DR700","v":-0.29605751481691833},{"$f":"Ops!DS700","v":-0.30197866511325672},{"$f":"Ops!DT700","v":-0.30197866511325672},{"$f":"Ops!DU700","v":-0.30197866511325672},{"$f":"Ops!DV700","v":-0.30197866511325672},{"$f":"Ops!DW700","v":-0.30801823841552184},{"$f":"Ops!DX700","v":-0.30801823841552184},{"$f":"Ops!DY700","v":-0.30801823841552184},{"$f":"Ops!DZ700","v":-0.30801823841552184},{"$f":"Ops!EA700","v":-0.31417860318383223},{"$f":"Ops!EB700","v":-0.31417860318383223},{"$f":"Ops!EC700","v":-0.31417860318383223},{"$f":"Ops!ED700","v":-0.31417860318383223},{"$f":"Ops!EE700","v":-0.32046217524750892},{"$f":"Ops!EF700","v":-0.32046217524750892},{"$f":"Ops!EG700","v":-0.32046217524750892},{"$f":"Ops!EH700","v":-0.32046217524750892},{"$f":"Ops!EI700","v":-0.32687141875245912},{"$f":"Ops!EJ700","v":-0.32687141875245912},{"$f":"Ops!EK700","v":-0.32687141875245912},{"$f":"Ops!EL700","v":-0.32687141875245912},{"$f":"Ops!EM700","v":-0.33340884712750823},{"$f":"Ops!EN700","v":-0.33340884712750823},{"$f":"Ops!EO700","v":-0.33340884712750823},{"$f":"Ops!EP700","v":-0.33340884712750823},{"$f":"Ops!EQ700","v":-0.34007702407005846},{"$f":"Ops!ER700","v":-0.34007702407005846},{"$f":"Ops!ES700","v":-0.34007702407005846},{"$f":"Ops!ET700","v":-0.34007702407005846},{"$f":"Ops!EU700","v":-0.3468785645514596},{"$f":"Ops!EV700","v":-0.3468785645514596},{"$f":"Ops!EW700","v":-0.3468785645514596},{"$f":"Ops!EX700","v":-0.3468785645514596},{"$f":"Ops!EY700","v":-0.35381613584248889},{"$f":"Ops!EZ700","v":-0.35381613584248889},{"$f":"Ops!FA700","v":-0.35381613584248889},{"$f":"Ops!FB700","v":-0.35381613584248889},{"$f":"Ops!FC700","v":-0.36089245855933871},{"$f":"Ops!FD700","v":-0.36089245855933871},{"$f":"Ops!FE700","v":-0.36089245855933871},{"$f":"Ops!FF700","v":-0.36089245855933871},{"$f":"Ops!FG700","v":-0.36811030773052544},{"$f":"Ops!FH700","v":-0.36811030773052544},{"$f":"Ops!FI700","v":-0.36811030773052544},{"$f":"Ops!FJ700","v":-0.36811030773052544},{"$f":"Ops!FK700","v":-0.37547251388513592},{"$f":"Ops!FL700","v":-0.37547251388513592},{"$f":"Ops!FM700","v":-0.37547251388513592},{"$f":"Ops!FN700","v":-0.37547251388513592},{"$f":"Ops!FO700","v":-0.38298196416283858},{"$f":"Ops!FP700","v":-0.38298196416283858},{"$f":"Ops!FQ700","v":-0.38298196416283858},{"$f":"Ops!FR700","v":-0.38298196416283858},{"$f":"Ops!FS700","v":-0.39064160344609544},{"$f":"Ops!FT700","v":-0.39064160344609544},{"$f":"Ops!FU700","v":-0.39064160344609544},{"$f":"Ops!FV700","v":-0.39064160344609544},{"$f":"Ops!FW700","v":-0.39845443551501736},{"$f":"Ops!FX700","v":-0.39845443551501736},{"$f":"Ops!FY700","v":-0.39845443551501736},{"$f":"Ops!FZ700","v":-0.39845443551501736},{"$f":"Ops!GA700","v":-0.40642352422531774},{"$f":"Ops!GB700","v":-0.40642352422531774},{"$f":"Ops!GC700","v":-0.40642352422531774},{"$f":"Ops!GD700","v":-0.40642352422531774},{"$f":"Ops!GE700","v":-0.41455199470982412},{"$f":"Ops!GF700","v":-0.41455199470982412},{"$f":"Ops!GG700","v":-0.41455199470982412},{"$f":"Ops!GH700","v":-0.41455199470982412},{"$f":"Ops!GI700","v":-0.42284303460402051},{"$f":"Ops!GJ700","v":-0.42284303460402051},{"$f":"Ops!GK700","v":-0.42284303460402051},{"$f":"Ops!GL700","v":-0.42284303460402051},{"$f":"Ops!GM700","v":-0.43129989529610091},{"$f":"Ops!GN700","v":-0.43129989529610091},{"$f":"Ops!GO700","v":-0.43129989529610091},{"$f":"Ops!GP700","v":-0.43129989529610091},{"$f":"Ops!GQ700","v":-0.43992589320202308},{"$f":"Ops!GR700","v":-0.43992589320202308},{"$f":"Ops!GS700","v":-0.43992589320202308},{"$f":"Ops!GT700","v":-0.43992589320202308},{"$f":"Ops!GU700","v":-0.44872441106606348},{"$f":"Ops!GV700","v":-0.44872441106606348},{"$f":"Ops!GW700","v":-0.44872441106606348},{"$f":"Ops!GX700","v":-0.44872441106606348},{"$f":"Ops!GY700","v":-0.45769889928738472},{"$f":"Ops!GZ700","v":-0.45769889928738472},{"$f":"Ops!HA700","v":-0.45769889928738472},{"$f":"Ops!HB700","v":-0.45769889928738472},{"$f":"Ops!HC700","v":-0.46685287727313246},{"$f":"Ops!HD700","v":-0.46685287727313246},{"$f":"Ops!HE700","v":-0.46685287727313246},{"$f":"Ops!HF700","v":-0.46685287727313246},{"$f":"Ops!HG700","v":-0.47618993481859506},{"$f":"Ops!HH700","v":-0.47618993481859506},{"$f":"Ops!HI700","v":-0.47618993481859506},{"$f":"Ops!HJ700","v":-0.47618993481859506},{"$f":"Ops!HK700","v":-0.48571373351496699},{"$f":"Ops!HL700","v":-0.48571373351496699},{"$f":"Ops!HM700","v":-0.48571373351496699},{"$f":"Ops!HN700","v":-0.48571373351496699},{"$f":"Ops!HO700","v":-0.49542800818526622},{"$f":"Ops!HP700","v":0},{"$f":"Ops!HQ700","v":0},{"$f":"Ops!HR700","v":0},{"$f":"Ops!HS700","v":0},{"$f":"Ops!HT700","v":0},{"$f":"Ops!HU700","v":0},{"$f":"Ops!HV700","v":0},{"$f":"Ops!HW700","v":0},{"$f":"Ops!HX700","v":0},{"$f":"Ops!HY700","v":0},{"$f":"Ops!HZ700","v":0},{"$f":"Ops!IA700","v":0},{"$f":"Ops!IB700","v":0},{"$f":"Ops!IC700","v":0},{"$f":"Ops!ID700","v":0},{"$f":"Ops!IE700","v":0},{"$f":"Ops!IF700","v":0},{"$f":"Ops!IG700","v":0},{"$f":"Ops!IH700","v":0},{"$f":"Ops!II700","v":0},{"$f":"Ops!IJ700","v":0},{"$f":"Ops!IK700","v":0},{"$f":"Ops!IL700","v":0},{"$f":"Ops!IM700","v":0},{"$f":"Ops!IN700","v":0},{"$f":"Ops!IO700","v":0},{"$f":"Ops!IP700","v":0},{"$f":"Ops!IQ700","v":0},{"$f":"Ops!IR700","v":0},{"$f":"Ops!IS700","v":0},{"$f":"Ops!IT700","v":0},{"$f":"Ops!IU700","v":0}]
[null,null,{"$f":"Ops!C701","v":"Water Rates"},"AUD M",null,null,null,null,-45.50693629471894,{"$f":"Ops!J701","v":0},{"$f":"Ops!K701","v":0},{"$f":"Ops!L701","v":0},{"$f":"Ops!M701","v":0},{"$f":"Ops!N701","v":0},{"$f":"Ops!O701","v":0},{"$f":"Ops!P701","v":0},{"$f":"Ops!Q701","v":0},{"$f":"Ops!R701","v":0},{"$f":"Ops!S701","v":0},{"$f":"Ops!T701","v":0},{"$f":"Ops!U701","v":0},{"$f":"Ops!V701","v":0},{"$f":"Ops!W701","v":0},{"$f":"Ops!X701","v":-0.13377099999999997},{"$f":"Ops!Y701","v":-0.13377099999999997},{"$f":"Ops!Z701","v":-0.13377099999999997},{"$f":"Ops!AA701","v":-0.13377099999999997},{"$f":"Ops!AB701","v":-0.135157},{"$f":"Ops!AC701","v":-0.135157},{"$f":"Ops!AD701","v":-0.135157},{"$f":"Ops!AE701","v":-0.13786013999999999},{"$f":"Ops!AF701","v":-0.13927386},{"$f":"Ops!AG701","v":-0.13927386},{"$f":"Ops!AH701","v":-0.13927386},{"$f":"Ops!AI701","v":-0.14205933719999997},{"$f":"Ops!AJ701","v":-0.14205933719999997},{"$f":"Ops!AK701","v":-0.14205933719999997},{"$f":"Ops!AL701","v":-0.14205933719999997},{"$f":"Ops!AM701","v":-0.14490052394399996},{"$f":"Ops!AN701","v":-0.14490052394399996},{"$f":"Ops!AO701","v":-0.14490052394399996},{"$f":"Ops!AP701","v":-0.14490052394399996},{"$f":"Ops!AQ701","v":-0.14779853442287999},{"$f":"Ops!AR701","v":-0.14779853442287999},{"$f":"Ops!AS701","v":-0.14779853442287999},{"$f":"Ops!AT701","v":-0.14779853442287999},{"$f":"Ops!AU701","v":-0.15075450511133759},{"$f":"Ops!AV701","v":-0.15075450511133759},{"$f":"Ops!AW701","v":-0.15075450511133759},{"$f":"Ops!AX701","v":-0.15075450511133759},{"$f":"Ops!AY701","v":-0.15376959521356434},{"$f":"Ops!AZ701","v":-0.15376959521356434},{"$f":"Ops!BA701","v":-0.15376959521356434},{"$f":"Ops!BB701","v":-0.15376959521356434},{"$f":"Ops!BC701","v":-0.15684498711783565},{"$f":"Ops!BD701","v":-0.15684498711783565},{"$f":"Ops!BE701","v":-0.15684498711783565},{"$f":"Ops!BF701","v":-0.15684498711783565},{"$f":"Ops!BG701","v":-0.15998188686019235},{"$f":"Ops!BH701","v":-0.15998188686019235},{"$f":"Ops!BI701","v":-0.15998188686019235},{"$f":"Ops!BJ701","v":-0.15998188686019235},{"$f":"Ops!BK701","v":-0.16318152459739621},{"$f":"Ops!BL701","v":-0.16318152459739621},{"$f":"Ops!BM701","v":-0.16318152459739621},{"$f":"Ops!BN701","v":-0.16318152459739621},{"$f":"Ops!BO701","v":-0.16644515508934413},{"$f":"Ops!BP701","v":-0.16644515508934413},{"$f":"Ops!BQ701","v":-0.16644515508934413},{"$f":"Ops!BR701","v":-0.16644515508934413},{"$f":"Ops!BS701","v":-0.16977405819113101},{"$f":"Ops!BT701","v":-0.16977405819113101},{"$f":"Ops!BU701","v":-0.16977405819113101},{"$f":"Ops!BV701","v":-0.16977405819113101},{"$f":"Ops!BW701","v":-0.17316953935495363},{"$f":"Ops!BX701","v":-0.17316953935495363},{"$f":"Ops!BY701","v":-0.17316953935495363},{"$f":"Ops!BZ701","v":-0.17316953935495363},{"$f":"Ops!CA701","v":-0.17663293014205267},{"$f":"Ops!CB701","v":-0.17663293014205267},{"$f":"Ops!CC701","v":-0.17663293014205267},{"$f":"Ops!CD701","v":-0.17663293014205267},{"$f":"Ops!CE701","v":-0.18016558874489375},{"$f":"Ops!CF701","v":-0.18016558874489375},{"$f":"Ops!CG701","v":-0.18016558874489375},{"$f":"Ops!CH701","v":-0.18016558874489375},{"$f":"Ops!CI701","v":-0.18376890051979164},{"$f":"Ops!CJ701","v":-0.18376890051979164},{"$f":"Ops!CK701","v":-0.18376890051979164},{"$f":"Ops!CL701","v":-0.18376890051979164},{"$f":"Ops!CM701","v":-0.18744427853018747},{"$f":"Ops!CN701","v":-0.18744427853018747},{"$f":"Ops!CO701","v":-0.18744427853018747},{"$f":"Ops!CP701","v":-0.18744427853018747},{"$f":"Ops!CQ701","v":-0.19119316410079124},{"$f":"Ops!CR701","v":-0.19119316410079124},{"$f":"Ops!CS701","v":-0.19119316410079124},{"$f":"Ops!CT701","v":-0.19119316410079124},{"$f":"Ops!CU701","v":-0.19501702738280707},{"$f":"Ops!CV701","v":-0.19501702738280707},{"$f":"Ops!CW701","v":-0.19501702738280707},{"$f":"Ops!CX701","v":-0.19501702738280707},{"$f":"Ops!CY701","v":-0.19891736793046319},{"$f":"Ops!CZ701","v":-0.19891736793046319},{"$f":"Ops!DA701","v":-0.19891736793046319},{"$f":"Ops!DB701","v":-0.19891736793046319},{"$f":"Ops!DC701","v":-0.20289571528907249},{"$f":"Ops!DD701","v":-0.20289571528907249},{"$f":"Ops!DE701","v":-0.20289571528907249},{"$f":"Ops!DF701","v":-0.20289571528907249},{"$f":"Ops!DG701","v":-0.20695362959485394},{"$f":"Ops!DH701","v":-0.20695362959485394},{"$f":"Ops!DI701","v":-0.20695362959485394},{"$f":"Ops!DJ701","v":-0.20695362959485394},{"$f":"Ops!DK701","v":-0.21109270218675102},{"$f":"Ops!DL701","v":-0.21109270218675102},{"$f":"Ops!DM701","v":-0.21109270218675102},{"$f":"Ops!DN701","v":-0.21109270218675102},{"$f":"Ops!DO701","v":-0.21531455623048604},{"$f":"Ops!DP701","v":-0.21531455623048604},{"$f":"Ops!DQ701","v":-0.21531455623048604},{"$f":"Ops!DR701","v":-0.21531455623048604},{"$f":"Ops!DS701","v":-0.21962084735509579},{"$f":"Ops!DT701","v":-0.21962084735509579},{"$f":"Ops!DU701","v":-0.21962084735509579},{"$f":"Ops!DV701","v":-0.21962084735509579},{"$f":"Ops!DW701","v":-0.2240132643021977},{"$f":"Ops!DX701","v":-0.2240132643021977},{"$f":"Ops!DY701","v":-0.2240132643021977},{"$f":"Ops!DZ701","v":-0.2240132643021977},{"$f":"Ops!EA701","v":-0.22849352958824162},{"$f":"Ops!EB701","v":-0.22849352958824162},{"$f":"Ops!EC701","v":-0.22849352958824162},{"$f":"Ops!ED701","v":-0.22849352958824162},{"$f":"Ops!EE701","v":-0.23306340018000649},{"$f":"Ops!EF701","v":-0.23306340018000649},{"$f":"Ops!EG701","v":-0.23306340018000649},{"$f":"Ops!EH701","v":-0.23306340018000649},{"$f":"Ops!EI701","v":-0.2377246681836066},{"$f":"Ops!EJ701","v":-0.2377246681836066},{"$f":"Ops!EK701","v":-0.2377246681836066},{"$f":"Ops!EL701","v":-0.2377246681836066},{"$f":"Ops!EM701","v":-0.24247916154727875},{"$f":"Ops!EN701","v":-0.24247916154727875},{"$f":"Ops!EO701","v":-0.24247916154727875},{"$f":"Ops!EP701","v":-0.24247916154727875},{"$f":"Ops!EQ701","v":-0.24732874477822434},{"$f":"Ops!ER701","v":-0.24732874477822434},{"$f":"Ops!ES701","v":-0.24732874477822434},{"$f":"Ops!ET701","v":-0.24732874477822434},{"$f":"Ops!EU701","v":-0.25227531967378886},{"$f":"Ops!EV701","v":-0.25227531967378886},{"$f":"Ops!EW701","v":-0.25227531967378886},{"$f":"Ops!EX701","v":-0.25227531967378886},{"$f":"Ops!EY701","v":-0.25732082606726464},{"$f":"Ops!EZ701","v":-0.25732082606726464},{"$f":"Ops!FA701","v":-0.25732082606726464},{"$f":"Ops!FB701","v":-0.25732082606726464},{"$f":"Ops!FC701","v":-0.26246724258860993},{"$f":"Ops!FD701","v":-0.26246724258860993},{"$f":"Ops!FE701","v":-0.26246724258860993},{"$f":"Ops!FF701","v":-0.26246724258860993},{"$f":"Ops!FG701","v":-0.26771658744038213},{"$f":"Ops!FH701","v":-0.26771658744038213},{"$f":"Ops!FI701","v":-0.26771658744038213},{"$f":"Ops!FJ701","v":-0.26771658744038213},{"$f":"Ops!FK701","v":-0.2730709191891898},{"$f":"Ops!FL701","v":-0.2730709191891898},{"$f":"Ops!FM701","v":-0.2730709191891898},{"$f":"Ops!FN701","v":-0.2730709191891898},{"$f":"Ops!FO701","v":-0.27853233757297358},{"$f":"Ops!FP701","v":-0.27853233757297358},{"$f":"Ops!FQ701","v":-0.27853233757297358},{"$f":"Ops!FR701","v":-0.27853233757297358},{"$f":"Ops!FS701","v":-0.28410298432443309},{"$f":"Ops!FT701","v":-0.28410298432443309},{"$f":"Ops!FU701","v":-0.28410298432443309},{"$f":"Ops!FV701","v":-0.28410298432443309},{"$f":"Ops!FW701","v":-0.28978504401092176},{"$f":"Ops!FX701","v":-0.28978504401092176},{"$f":"Ops!FY701","v":-0.28978504401092176},{"$f":"Ops!FZ701","v":-0.28978504401092176},{"$f":"Ops!GA701","v":-0.29558074489114017},{"$f":"Ops!GB701","v":-0.29558074489114017},{"$f":"Ops!GC701","v":-0.29558074489114017},{"$f":"Ops!GD701","v":-0.29558074489114017},{"$f":"Ops!GE701","v":-0.30149235978896299},{"$f":"Ops!GF701","v":-0.30149235978896299},{"$f":"Ops!GG701","v":-0.30149235978896299},{"$f":"Ops!GH701","v":-0.30149235978896299},{"$f":"Ops!GI701","v":-0.3075222069847422},{"$f":"Ops!GJ701","v":-0.3075222069847422},{"$f":"Ops!GK701","v":-0.3075222069847422},{"$f":"Ops!GL701","v":-0.3075222069847422},{"$f":"Ops!GM701","v":-0.31367265112443704},{"$f":"Ops!GN701","v":-0.31367265112443704},{"$f":"Ops!GO701","v":-0.31367265112443704},{"$f":"Ops!GP701","v":-0.31367265112443704},{"$f":"Ops!GQ701","v":-0.31994610414692587},{"$f":"Ops!GR701","v":-0.31994610414692587},{"$f":"Ops!GS701","v":-0.31994610414692587},{"$f":"Ops!GT701","v":-0.31994610414692587},{"$f":"Ops!GU701","v":-0.32634502622986433},{"$f":"Ops!GV701","v":-0.32634502622986433},{"$f":"Ops!GW701","v":-0.32634502622986433},{"$f":"Ops!GX701","v":-0.32634502622986433},{"$f":"Ops!GY701","v":-0.33287192675446159},{"$f":"Ops!GZ701","v":-0.33287192675446159},{"$f":"Ops!HA701","v":-0.33287192675446159},{"$f":"Ops!HB701","v":-0.33287192675446159},{"$f":"Ops!HC701","v":-0.33952936528955086},{"$f":"Ops!HD701","v":-0.33952936528955086},{"$f":"Ops!HE701","v":-0.33952936528955086},{"$f":"Ops!HF701","v":-0.33952936528955086},{"$f":"Ops!HG701","v":-0.34631995259534182},{"$f":"Ops!HH701","v":-0.34631995259534182},{"$f":"Ops!HI701","v":-0.34631995259534182},{"$f":"Ops!HJ701","v":-0.34631995259534182},{"$f":"Ops!HK701","v":-0.35324635164724866},{"$f":"Ops!HL701","v":-0.35324635164724866},{"$f":"Ops!HM701","v":-0.35324635164724866},{"$f":"Ops!HN701","v":-0.35324635164724866},{"$f":"Ops!HO701","v":-0.36031127868019364},{"$f":"Ops!HP701","v":0},{"$f":"Ops!HQ701","v":0},{"$f":"Ops!HR701","v":0},{"$f":"Ops!HS701","v":0},{"$f":"Ops!HT701","v":0},{"$f":"Ops!HU701","v":0},{"$f":"Ops!HV701","v":0},{"$f":"Ops!HW701","v":0},{"$f":"Ops!HX701","v":0},{"$f":"Ops!HY701","v":0},{"$f":"Ops!HZ701","v":0},{"$f":"Ops!IA701","v":0},{"$f":"Ops!IB701","v":0},{"$f":"Ops!IC701","v":0},{"$f":"Ops!ID701","v":0},{"$f":"Ops!IE701","v":0},{"$f":"Ops!IF701","v":0},{"$f":"Ops!IG701","v":0},{"$f":"Ops!IH701","v":0},{"$f":"Ops!II701","v":0},{"$f":"Ops!IJ701","v":0},{"$f":"Ops!IK701","v":0},{"$f":"Ops!IL701","v":0},{"$f":"Ops!IM701","v":0},{"$f":"Ops!IN701","v":0},{"$f":"Ops!IO701","v":0},{"$f":"Ops!IP701","v":0},{"$f":"Ops!IQ701","v":0},{"$f":"Ops!IR701","v":0},{"$f":"Ops!IS701","v":0},{"$f":"Ops!IT701","v":0},{"$f":"Ops!IU701","v":0}]
[null,null,{"$f":"Ops!C702","v":"Insurances"},"AUD M",null,null,null,null,-17.065101110519592,{"$f":"Ops!J702","v":0},{"$f":"Ops!K702","v":0},{"$f":"Ops!L702","v":0},{"$f":"Ops!M702","v":0},{"$f":"Ops!N702","v":0},{"$f":"Ops!O702","v":0},{"$f":"Ops!P702","v":0},{"$f":"Ops!Q702","v":0},{"$f":"Ops!R702","v":0},{"$f":"Ops!S702","v":0},{"$f":"Ops!T702","v":0},{"$f":"Ops!U702","v":0},{"$f":"Ops!V702","v":0},{"$f":"Ops!W702","v":0},{"$f":"Ops!X702","v":-5.016412499999999E-2},{"$f":"Ops!Y702","v":-5.016412499999999E-2},{"$f":"Ops!Z702","v":-5.016412499999999E-2},{"$f":"Ops!AA702","v":-5.016412499999999E-2},{"$f":"Ops!AB702","v":-5.0683875000000003E-2},{"$f":"Ops!AC702","v":-5.0683875000000003E-2},{"$f":"Ops!AD702","v":-5.0683875000000003E-2},{"$f":"Ops!AE702","v":-5.1697552500000001E-2},{"$f":"Ops!AF702","v":-5.2227697499999996E-2},{"$f":"Ops!AG702","v":-5.2227697499999996E-2},{"$f":"Ops!AH702","v":-5.2227697499999996E-2},{"$f":"Ops!AI702","v":-5.3272251449999995E-2},{"$f":"Ops!AJ702","v":-5.3272251449999995E-2},{"$f":"Ops!AK702","v":-5.3272251449999995E-2},{"$f":"Ops!AL702","v":-5.3272251449999995E-2},{"$f":"Ops!AM702","v":-5.433769647899999E-2},{"$f":"Ops!AN702","v":-5.433769647899999E-2},{"$f":"Ops!AO702","v":-5.433769647899999E-2},{"$f":"Ops!AP702","v":-5.433769647899999E-2},{"$f":"Ops!AQ702","v":-5.5424450408579989E-2},{"$f":"Ops!AR702","v":-5.5424450408579989E-2},{"$f":"Ops!AS702","v":-5.5424450408579989E-2},{"$f":"Ops!AT702","v":-5.5424450408579989E-2},{"$f":"Ops!AU702","v":-5.6532939416751603E-2},{"$f":"Ops!AV702","v":-5.6532939416751603E-2},{"$f":"Ops!AW702","v":-5.6532939416751603E-2},{"$f":"Ops!AX702","v":-5.6532939416751603E-2},{"$f":"Ops!AY702","v":-5.7663598205086632E-2},{"$f":"Ops!AZ702","v":-5.7663598205086632E-2},{"$f":"Ops!BA702","v":-5.7663598205086632E-2},{"$f":"Ops!BB702","v":-5.7663598205086632E-2},{"$f":"Ops!BC702","v":-5.8816870169188365E-2},{"$f":"Ops!BD702","v":-5.8816870169188365E-2},{"$f":"Ops!BE702","v":-5.8816870169188365E-2},{"$f":"Ops!BF702","v":-5.8816870169188365E-2},{"$f":"Ops!BG702","v":-5.9993207572572135E-2},{"$f":"Ops!BH702","v":-5.9993207572572135E-2},{"$f":"Ops!BI702","v":-5.9993207572572135E-2},{"$f":"Ops!BJ702","v":-5.9993207572572135E-2},{"$f":"Ops!BK702","v":-6.1193071724023565E-2},{"$f":"Ops!BL702","v":-6.1193071724023565E-2},{"$f":"Ops!BM702","v":-6.1193071724023565E-2},{"$f":"Ops!BN702","v":-6.1193071724023565E-2},{"$f":"Ops!BO702","v":-6.2416933158504051E-2},{"$f":"Ops!BP702","v":-6.2416933158504051E-2},{"$f":"Ops!BQ702","v":-6.2416933158504051E-2},{"$f":"Ops!BR702","v":-6.2416933158504051E-2},{"$f":"Ops!BS702","v":-6.3665271821674127E-2},{"$f":"Ops!BT702","v":-6.3665271821674127E-2},{"$f":"Ops!BU702","v":-6.3665271821674127E-2},{"$f":"Ops!BV702","v":-6.3665271821674127E-2},{"$f":"Ops!BW702","v":-6.4938577258107602E-2},{"$f":"Ops!BX702","v":-6.4938577258107602E-2},{"$f":"Ops!BY702","v":-6.4938577258107602E-2},{"$f":"Ops!BZ702","v":-6.4938577258107602E-2},{"$f":"Ops!CA702","v":-6.6237348803269744E-2},{"$f":"Ops!CB702","v":-6.6237348803269744E-2},{"$f":"Ops!CC702","v":-6.6237348803269744E-2},{"$f":"Ops!CD702","v":-6.6237348803269744E-2},{"$f":"Ops!CE702","v":-6.7562095779335155E-2},{"$f":"Ops!CF702","v":-6.7562095779335155E-2},{"$f":"Ops!CG702","v":-6.7562095779335155E-2},{"$f":"Ops!CH702","v":-6.7562095779335155E-2},{"$f":"Ops!CI702","v":-6.8913337694921861E-2},{"$f":"Ops!CJ702","v":-6.8913337694921861E-2},{"$f":"Ops!CK702","v":-6.8913337694921861E-2},{"$f":"Ops!CL702","v":-6.8913337694921861E-2},{"$f":"Ops!CM702","v":-7.0291604448820308E-2},{"$f":"Ops!CN702","v":-7.0291604448820308E-2},{"$f":"Ops!CO702","v":-7.0291604448820308E-2},{"$f":"Ops!CP702","v":-7.0291604448820308E-2},{"$f":"Ops!CQ702","v":-7.1697436537796713E-2},{"$f":"Ops!CR702","v":-7.1697436537796713E-2},{"$f":"Ops!CS702","v":-7.1697436537796713E-2},{"$f":"Ops!CT702","v":-7.1697436537796713E-2},{"$f":"Ops!CU702","v":-7.3131385268552646E-2},{"$f":"Ops!CV702","v":-7.3131385268552646E-2},{"$f":"Ops!CW702","v":-7.3131385268552646E-2},{"$f":"Ops!CX702","v":-7.3131385268552646E-2},{"$f":"Ops!CY702","v":-7.4594012973923707E-2},{"$f":"Ops!CZ702","v":-7.4594012973923707E-2},{"$f":"Ops!DA702","v":-7.4594012973923707E-2},{"$f":"Ops!DB702","v":-7.4594012973923707E-2},{"$f":"Ops!DC702","v":-7.6085893233402174E-2},{"$f":"Ops!DD702","v":-7.6085893233402174E-2},{"$f":"Ops!DE702","v":-7.6085893233402174E-2},{"$f":"Ops!DF702","v":-7.6085893233402174E-2},{"$f":"Ops!DG702","v":-7.7607611098070239E-2},{"$f":"Ops!DH702","v":-7.7607611098070239E-2},{"$f":"Ops!DI702","v":-7.7607611098070239E-2},{"$f":"Ops!DJ702","v":-7.7607611098070239E-2},{"$f":"Ops!DK702","v":-7.9159763320031648E-2},{"$f":"Ops!DL702","v":-7.9159763320031648E-2},{"$f":"Ops!DM702","v":-7.9159763320031648E-2},{"$f":"Ops!DN702","v":-7.9159763320031648E-2},{"$f":"Ops!DO702","v":-8.0742958586432267E-2},{"$f":"Ops!DP702","v":-8.0742958586432267E-2},{"$f":"Ops!DQ702","v":-8.0742958586432267E-2},{"$f":"Ops!DR702","v":-8.0742958586432267E-2},{"$f":"Ops!DS702","v":-8.2357817758160923E-2},{"$f":"Ops!DT702","v":-8.2357817758160923E-2},{"$f":"Ops!DU702","v":-8.2357817758160923E-2},{"$f":"Ops!DV702","v":-8.2357817758160923E-2},{"$f":"Ops!DW702","v":-8.4004974113324138E-2},{"$f":"Ops!DX702","v":-8.4004974113324138E-2},{"$f":"Ops!DY702","v":-8.4004974113324138E-2},{"$f":"Ops!DZ702","v":-8.4004974113324138E-2},{"$f":"Ops!EA702","v":-8.5685073595590619E-2},{"$f":"Ops!EB702","v":-8.5685073595590619E-2},{"$f":"Ops!EC702","v":-8.5685073595590619E-2},{"$f":"Ops!ED702","v":-8.5685073595590619E-2},{"$f":"Ops!EE702","v":-8.7398775067502432E-2},{"$f":"Ops!EF702","v":-8.7398775067502432E-2},{"$f":"Ops!EG702","v":-8.7398775067502432E-2},{"$f":"Ops!EH702","v":-8.7398775067502432E-2},{"$f":"Ops!EI702","v":-8.914675056885249E-2},{"$f":"Ops!EJ702","v":-8.914675056885249E-2},{"$f":"Ops!EK702","v":-8.914675056885249E-2},{"$f":"Ops!EL702","v":-8.914675056885249E-2},{"$f":"Ops!EM702","v":-9.0929685580229527E-2},{"$f":"Ops!EN702","v":-9.0929685580229527E-2},{"$f":"Ops!EO702","v":-9.0929685580229527E-2},{"$f":"Ops!EP702","v":-9.0929685580229527E-2},{"$f":"Ops!EQ702","v":-9.2748279291834143E-2},{"$f":"Ops!ER702","v":-9.2748279291834143E-2},{"$f":"Ops!ES702","v":-9.2748279291834143E-2},{"$f":"Ops!ET702","v":-9.2748279291834143E-2},{"$f":"Ops!EU702","v":-9.46032448776708E-2},{"$f":"Ops!EV702","v":-9.46032448776708E-2},{"$f":"Ops!EW702","v":-9.46032448776708E-2},{"$f":"Ops!EX702","v":-9.46032448776708E-2},{"$f":"Ops!EY702","v":-9.6495309775224233E-2},{"$f":"Ops!EZ702","v":-9.6495309775224233E-2},{"$f":"Ops!FA702","v":-9.6495309775224233E-2},{"$f":"Ops!FB702","v":-9.6495309775224233E-2},{"$f":"Ops!FC702","v":-9.8425215970728716E-2},{"$f":"Ops!FD702","v":-9.8425215970728716E-2},{"$f":"Ops!FE702","v":-9.8425215970728716E-2},{"$f":"Ops!FF702","v":-9.8425215970728716E-2},{"$f":"Ops!FG702","v":-0.1003937202901433},{"$f":"Ops!FH702","v":-0.1003937202901433},{"$f":"Ops!FI702","v":-0.1003937202901433},{"$f":"Ops!FJ702","v":-0.1003937202901433},{"$f":"Ops!FK702","v":-0.10240159469594617},{"$f":"Ops!FL702","v":-0.10240159469594617},{"$f":"Ops!FM702","v":-0.10240159469594617},{"$f":"Ops!FN702","v":-0.10240159469594617},{"$f":"Ops!FO702","v":-0.10444962658986509},{"$f":"Ops!FP702","v":-0.10444962658986509},{"$f":"Ops!FQ702","v":-0.10444962658986509},{"$f":"Ops!FR702","v":-0.10444962658986509},{"$f":"Ops!FS702","v":-0.10653861912166239},{"$f":"Ops!FT702","v":-0.10653861912166239},{"$f":"Ops!FU702","v":-0.10653861912166239},{"$f":"Ops!FV702","v":-0.10653861912166239},{"$f":"Ops!FW702","v":-0.10866939150409564},{"$f":"Ops!FX702","v":-0.10866939150409564},{"$f":"Ops!FY702","v":-0.10866939150409564},{"$f":"Ops!FZ702","v":-0.10866939150409564},{"$f":"Ops!GA702","v":-0.11084277933417756},{"$f":"Ops!GB702","v":-0.11084277933417756},{"$f":"Ops!GC702","v":-0.11084277933417756},{"$f":"Ops!GD702","v":-0.11084277933417756},{"$f":"Ops!GE702","v":-0.11305963492086112},{"$f":"Ops!GF702","v":-0.11305963492086112},{"$f":"Ops!GG702","v":-0.11305963492086112},{"$f":"Ops!GH702","v":-0.11305963492086112},{"$f":"Ops!GI702","v":-0.11532082761927832},{"$f":"Ops!GJ702","v":-0.11532082761927832},{"$f":"Ops!GK702","v":-0.11532082761927832},{"$f":"Ops!GL702","v":-0.11532082761927832},{"$f":"Ops!GM702","v":-0.1176272441716639},{"$f":"Ops!GN702","v":-0.1176272441716639},{"$f":"Ops!GO702","v":-0.1176272441716639},{"$f":"Ops!GP702","v":-0.1176272441716639},{"$f":"Ops!GQ702","v":-0.11997978905509718},{"$f":"Ops!GR702","v":-0.11997978905509718},{"$f":"Ops!GS702","v":-0.11997978905509718},{"$f":"Ops!GT702","v":-0.11997978905509718},{"$f":"Ops!GU702","v":-0.12237938483619913},{"$f":"Ops!GV702","v":-0.12237938483619913},{"$f":"Ops!GW702","v":-0.12237938483619913},{"$f":"Ops!GX702","v":-0.12237938483619913},{"$f":"Ops!GY702","v":-0.1248269725329231},{"$f":"Ops!GZ702","v":-0.1248269725329231},{"$f":"Ops!HA702","v":-0.1248269725329231},{"$f":"Ops!HB702","v":-0.1248269725329231},{"$f":"Ops!HC702","v":-0.12732351198358155},{"$f":"Ops!HD702","v":-0.12732351198358155},{"$f":"Ops!HE702","v":-0.12732351198358155},{"$f":"Ops!HF702","v":-0.12732351198358155},{"$f":"Ops!HG702","v":-0.12986998222325319},{"$f":"Ops!HH702","v":-0.12986998222325319},{"$f":"Ops!HI702","v":-0.12986998222325319},{"$f":"Ops!HJ702","v":-0.12986998222325319},{"$f":"Ops!HK702","v":-0.13246738186771825},{"$f":"Ops!HL702","v":-0.13246738186771825},{"$f":"Ops!HM702","v":-0.13246738186771825},{"$f":"Ops!HN702","v":-0.13246738186771825},{"$f":"Ops!HO702","v":-0.13511672950507261},{"$f":"Ops!HP702","v":0},{"$f":"Ops!HQ702","v":0},{"$f":"Ops!HR702","v":0},{"$f":"Ops!HS702","v":0},{"$f":"Ops!HT702","v":0},{"$f":"Ops!HU702","v":0},{"$f":"Ops!HV702","v":0},{"$f":"Ops!HW702","v":0},{"$f":"Ops!HX702","v":0},{"$f":"Ops!HY702","v":0},{"$f":"Ops!HZ702","v":0},{"$f":"Ops!IA702","v":0},{"$f":"Ops!IB702","v":0},{"$f":"Ops!IC702","v":0},{"$f":"Ops!ID702","v":0},{"$f":"Ops!IE702","v":0},{"$f":"Ops!IF702","v":0},{"$f":"Ops!IG702","v":0},{"$f":"Ops!IH702","v":0},{"$f":"Ops!II702","v":0},{"$f":"Ops!IJ702","v":0},{"$f":"Ops!IK702","v":0},{"$f":"Ops!IL702","v":0},{"$f":"Ops!IM702","v":0},{"$f":"Ops!IN702","v":0},{"$f":"Ops!IO702","v":0},{"$f":"Ops!IP702","v":0},{"$f":"Ops!IQ702","v":0},{"$f":"Ops!IR702","v":0},{"$f":"Ops!IS702","v":0},{"$f":"Ops!IT702","v":0},{"$f":"Ops!IU702","v":0}]
[null,null,{"$f":"Ops!C703","v":"CHP Corporate Overhead and Misc."},"AUD M",null,null,null,null,-125.14407481047709,{"$f":"Ops!J703","v":0},{"$f":"Ops!K703","v":0},{"$f":"Ops!L703","v":0},{"$f":"Ops!M703","v":0},{"$f":"Ops!N703","v":0},{"$f":"Ops!O703","v":0},{"$f":"Ops!P703","v":0},{"$f":"Ops!Q703","v":0},{"$f":"Ops!R703","v":0},{"$f":"Ops!S703","v":0},{"$f":"Ops!T703","v":0},{"$f":"Ops!U703","v":0},{"$f":"Ops!V703","v":0},{"$f":"Ops!W703","v":0},{"$f":"Ops!X703","v":-0.36787024999999995},{"$f":"Ops!Y703","v":-0.36787024999999995},{"$f":"Ops!Z703","v":-0.36787024999999995},{"$f":"Ops!AA703","v":-0.36787024999999995},{"$f":"Ops!AB703","v":-0.37168174999999998},{"$f":"Ops!AC703","v":-0.37168174999999998},{"$f":"Ops!AD703","v":-0.37168174999999998},{"$f":"Ops!AE703","v":-0.37911538500000003},{"$f":"Ops!AF703","v":-0.38300311499999995},{"$f":"Ops!AG703","v":-0.38300311499999995},{"$f":"Ops!AH703","v":-0.38300311499999995},{"$f":"Ops!AI703","v":-0.3906631773},{"$f":"Ops!AJ703","v":-0.3906631773},{"$f":"Ops!AK703","v":-0.3906631773},{"$f":"Ops!AL703","v":-0.3906631773},{"$f":"Ops!AM703","v":-0.39847644084599992},{"$f":"Ops!AN703","v":-0.39847644084599992},{"$f":"Ops!AO703","v":-0.39847644084599992},{"$f":"Ops!AP703","v":-0.39847644084599992},{"$f":"Ops!AQ703","v":-0.40644596966291996},{"$f":"Ops!AR703","v":-0.40644596966291996},{"$f":"Ops!AS703","v":-0.40644596966291996},{"$f":"Ops!AT703","v":-0.40644596966291996},{"$f":"Ops!AU703","v":-0.41457488905617834},{"$f":"Ops!AV703","v":-0.41457488905617834},{"$f":"Ops!AW703","v":-0.41457488905617834},{"$f":"Ops!AX703","v":-0.41457488905617834},{"$f":"Ops!AY703","v":-0.42286638683730193},{"$f":"Ops!AZ703","v":-0.42286638683730193},{"$f":"Ops!BA703","v":-0.42286638683730193},{"$f":"Ops!BB703","v":-0.42286638683730193},{"$f":"Ops!BC703","v":-0.43132371457404795},{"$f":"Ops!BD703","v":-0.43132371457404795},{"$f":"Ops!BE703","v":-0.43132371457404795},{"$f":"Ops!BF703","v":-0.43132371457404795},{"$f":"Ops!BG703","v":-0.43995018886552895},{"$f":"Ops!BH703","v":-0.43995018886552895},{"$f":"Ops!BI703","v":-0.43995018886552895},{"$f":"Ops!BJ703","v":-0.43995018886552895},{"$f":"Ops!BK703","v":-0.44874919264283952},{"$f":"Ops!BL703","v":-0.44874919264283952},{"$f":"Ops!BM703","v":-0.44874919264283952},{"$f":"Ops!BN703","v":-0.44874919264283952},{"$f":"Ops!BO703","v":-0.45772417649569636},{"$f":"Ops!BP703","v":-0.45772417649569636},{"$f":"Ops!BQ703","v":-0.45772417649569636},{"$f":"Ops!BR703","v":-0.45772417649569636},{"$f":"Ops!BS703","v":-0.46687866002561024},{"$f":"Ops!BT703","v":-0.46687866002561024},{"$f":"Ops!BU703","v":-0.46687866002561024},{"$f":"Ops!BV703","v":-0.46687866002561024},{"$f":"Ops!BW703","v":-0.47621623322612244},{"$f":"Ops!BX703","v":-0.47621623322612244},{"$f":"Ops!BY703","v":-0.47621623322612244},{"$f":"Ops!BZ703","v":-0.47621623322612244},{"$f":"Ops!CA703","v":-0.48574055789064485},{"$f":"Ops!CB703","v":-0.48574055789064485},{"$f":"Ops!CC703","v":-0.48574055789064485},{"$f":"Ops!CD703","v":-0.48574055789064485},{"$f":"Ops!CE703","v":-0.49545536904845783},{"$f":"Ops!CF703","v":-0.49545536904845783},{"$f":"Ops!CG703","v":-0.49545536904845783},{"$f":"Ops!CH703","v":-0.49545536904845783},{"$f":"Ops!CI703","v":-0.50536447642942706},{"$f":"Ops!CJ703","v":-0.50536447642942706},{"$f":"Ops!CK703","v":-0.50536447642942706},{"$f":"Ops!CL703","v":-0.50536447642942706},{"$f":"Ops!CM703","v":-0.51547176595801558},{"$f":"Ops!CN703","v":-0.51547176595801558},{"$f":"Ops!CO703","v":-0.51547176595801558},{"$f":"Ops!CP703","v":-0.51547176595801558},{"$f":"Ops!CQ703","v":-0.52578120127717587},{"$f":"Ops!CR703","v":-0.52578120127717587},{"$f":"Ops!CS703","v":-0.52578120127717587},{"$f":"Ops!CT703","v":-0.52578120127717587},{"$f":"Ops!CU703","v":-0.53629682530271949},{"$f":"Ops!CV703","v":-0.53629682530271949},{"$f":"Ops!CW703","v":-0.53629682530271949},{"$f":"Ops!CX703","v":-0.53629682530271949},{"$f":"Ops!CY703","v":-0.54702276180877385},{"$f":"Ops!CZ703","v":-0.54702276180877385},{"$f":"Ops!DA703","v":-0.54702276180877385},{"$f":"Ops!DB703","v":-0.54702276180877385},{"$f":"Ops!DC703","v":-0.55796321704494944},{"$f":"Ops!DD703","v":-0.55796321704494944},{"$f":"Ops!DE703","v":-0.55796321704494944},{"$f":"Ops!DF703","v":-0.55796321704494944},{"$f":"Ops!DG703","v":-0.56912248138584842},{"$f":"Ops!DH703","v":-0.56912248138584842},{"$f":"Ops!DI703","v":-0.56912248138584842},{"$f":"Ops!DJ703","v":-0.56912248138584842},{"$f":"Ops!DK703","v":-0.58050493101356526},{"$f":"Ops!DL703","v":-0.58050493101356526},{"$f":"Ops!DM703","v":-0.58050493101356526},{"$f":"Ops!DN703","v":-0.58050493101356526},{"$f":"Ops!DO703","v":-0.59211502963383666},{"$f":"Ops!DP703","v":-0.59211502963383666},{"$f":"Ops!DQ703","v":-0.59211502963383666},{"$f":"Ops!DR703","v":-0.59211502963383666},{"$f":"Ops!DS703","v":-0.60395733022651343},{"$f":"Ops!DT703","v":-0.60395733022651343},{"$f":"Ops!DU703","v":-0.60395733022651343},{"$f":"Ops!DV703","v":-0.60395733022651343},{"$f":"Ops!DW703","v":-0.61603647683104368},{"$f":"Ops!DX703","v":-0.61603647683104368},{"$f":"Ops!DY703","v":-0.61603647683104368},{"$f":"Ops!DZ703","v":-0.61603647683104368},{"$f":"Ops!EA703","v":-0.62835720636766446},{"$f":"Ops!EB703","v":-0.62835720636766446},{"$f":"Ops!EC703","v":-0.62835720636766446},{"$f":"Ops!ED703","v":-0.62835720636766446},{"$f":"Ops!EE703","v":-0.64092435049501784},{"$f":"Ops!EF703","v":-0.64092435049501784},{"$f":"Ops!EG703","v":-0.64092435049501784},{"$f":"Ops!EH703","v":-0.64092435049501784},{"$f":"Ops!EI703","v":-0.65374283750491824},{"$f":"Ops!EJ703","v":-0.65374283750491824},{"$f":"Ops!EK703","v":-0.65374283750491824},{"$f":"Ops!EL703","v":-0.65374283750491824},{"$f":"Ops!EM703","v":-0.66681769425501647},{"$f":"Ops!EN703","v":-0.66681769425501647},{"$f":"Ops!EO703","v":-0.66681769425501647},{"$f":"Ops!EP703","v":-0.66681769425501647},{"$f":"Ops!EQ703","v":-0.68015404814011693},{"$f":"Ops!ER703","v":-0.68015404814011693},{"$f":"Ops!ES703","v":-0.68015404814011693},{"$f":"Ops!ET703","v":-0.68015404814011693},{"$f":"Ops!EU703","v":-0.6937571291029192},{"$f":"Ops!EV703","v":-0.6937571291029192},{"$f":"Ops!EW703","v":-0.6937571291029192},{"$f":"Ops!EX703","v":-0.6937571291029192},{"$f":"Ops!EY703","v":-0.70763227168497778},{"$f":"Ops!EZ703","v":-0.70763227168497778},{"$f":"Ops!FA703","v":-0.70763227168497778},{"$f":"Ops!FB703","v":-0.70763227168497778},{"$f":"Ops!FC703","v":-0.72178491711867743},{"$f":"Ops!FD703","v":-0.72178491711867743},{"$f":"Ops!FE703","v":-0.72178491711867743},{"$f":"Ops!FF703","v":-0.72178491711867743},{"$f":"Ops!FG703","v":-0.73622061546105089},{"$f":"Ops!FH703","v":-0.73622061546105089},{"$f":"Ops!FI703","v":-0.73622061546105089},{"$f":"Ops!FJ703","v":-0.73622061546105089},{"$f":"Ops!FK703","v":-0.75094502777027183},{"$f":"Ops!FL703","v":-0.75094502777027183},{"$f":"Ops!FM703","v":-0.75094502777027183},{"$f":"Ops!FN703","v":-0.75094502777027183},{"$f":"Ops!FO703","v":-0.76596392832567717},{"$f":"Ops!FP703","v":-0.76596392832567717},{"$f":"Ops!FQ703","v":-0.76596392832567717},{"$f":"Ops!FR703","v":-0.76596392832567717},{"$f":"Ops!FS703","v":-0.78128320689219088},{"$f":"Ops!FT703","v":-0.78128320689219088},{"$f":"Ops!FU703","v":-0.78128320689219088},{"$f":"Ops!FV703","v":-0.78128320689219088},{"$f":"Ops!FW703","v":-0.79690887103003472},{"$f":"Ops!FX703","v":-0.79690887103003472},{"$f":"Ops!FY703","v":-0.79690887103003472},{"$f":"Ops!FZ703","v":-0.79690887103003472},{"$f":"Ops!GA703","v":-0.81284704845063549},{"$f":"Ops!GB703","v":-0.81284704845063549},{"$f":"Ops!GC703","v":-0.81284704845063549},{"$f":"Ops!GD703","v":-0.81284704845063549},{"$f":"Ops!GE703","v":-0.82910398941964825},{"$f":"Ops!GF703","v":-0.82910398941964825},{"$f":"Ops!GG703","v":-0.82910398941964825},{"$f":"Ops!GH703","v":-0.82910398941964825},{"$f":"Ops!GI703","v":-0.84568606920804101},{"$f":"Ops!GJ703","v":-0.84568606920804101},{"$f":"Ops!GK703","v":-0.84568606920804101},{"$f":"Ops!GL703","v":-0.84568606920804101},{"$f":"Ops!GM703","v":-0.86259979059220182},{"$f":"Ops!GN703","v":-0.86259979059220182},{"$f":"Ops!GO703","v":-0.86259979059220182},{"$f":"Ops!GP703","v":-0.86259979059220182},{"$f":"Ops!GQ703","v":-0.87985178640404615},{"$f":"Ops!GR703","v":-0.87985178640404615},{"$f":"Ops!GS703","v":-0.87985178640404615},{"$f":"Ops!GT703","v":-0.87985178640404615},{"$f":"Ops!GU703","v":-0.89744882213212696},{"$f":"Ops!GV703","v":-0.89744882213212696},{"$f":"Ops!GW703","v":-0.89744882213212696},{"$f":"Ops!GX703","v":-0.89744882213212696},{"$f":"Ops!GY703","v":-0.91539779857476944},{"$f":"Ops!GZ703","v":-0.91539779857476944},{"$f":"Ops!HA703","v":-0.91539779857476944},{"$f":"Ops!HB703","v":-0.91539779857476944},{"$f":"Ops!HC703","v":-0.93370575454626492},{"$f":"Ops!HD703","v":-0.93370575454626492},{"$f":"Ops!HE703","v":-0.93370575454626492},{"$f":"Ops!HF703","v":-0.93370575454626492},{"$f":"Ops!HG703","v":-0.95237986963719012},{"$f":"Ops!HH703","v":-0.95237986963719012},{"$f":"Ops!HI703","v":-0.95237986963719012},{"$f":"Ops!HJ703","v":-0.95237986963719012},{"$f":"Ops!HK703","v":-0.97142746702993399},{"$f":"Ops!HL703","v":-0.97142746702993399},{"$f":"Ops!HM703","v":-0.97142746702993399},{"$f":"Ops!HN703","v":-0.97142746702993399},{"$f":"Ops!HO703","v":-0.99085601637053244},{"$f":"Ops!HP703","v":0},{"$f":"Ops!HQ703","v":0},{"$f":"Ops!HR703","v":0},{"$f":"Ops!HS703","v":0},{"$f":"Ops!HT703","v":0},{"$f":"Ops!HU703","v":0},{"$f":"Ops!HV703","v":0},{"$f":"Ops!HW703","v":0},{"$f":"Ops!HX703","v":0},{"$f":"Ops!HY703","v":0},{"$f":"Ops!HZ703","v":0},{"$f":"Ops!IA703","v":0},{"$f":"Ops!IB703","v":0},{"$f":"Ops!IC703","v":0},{"$f":"Ops!ID703","v":0},{"$f":"Ops!IE703","v":0},{"$f":"Ops!IF703","v":0},{"$f":"Ops!IG703","v":0},{"$f":"Ops!IH703","v":0},{"$f":"Ops!II703","v":0},{"$f":"Ops!IJ703","v":0},{"$f":"Ops!IK703","v":0},{"$f":"Ops!IL703","v":0},{"$f":"Ops!IM703","v":0},{"$f":"Ops!IN703","v":0},{"$f":"Ops!IO703","v":0},{"$f":"Ops!IP703","v":0},{"$f":"Ops!IQ703","v":0},{"$f":"Ops!IR703","v":0},{"$f":"Ops!IS703","v":0},{"$f":"Ops!IT703","v":0},{"$f":"Ops!IU703","v":0}]
[null,null,{"$f":"Ops!C704","v":"Life Cycle Costs"},"AUD M",null,null,null,null,-96.702239626277589,{"$f":"Ops!J704","v":0},{"$f":"Ops!K704","v":0},{"$f":"Ops!L704","v":0},{"$f":"Ops!M704","v":0},{"$f":"Ops!N704","v":0},{"$f":"Ops!O704","v":0},{"$f":"Ops!P704","v":0},{"$f":"Ops!Q704","v":0},{"$f":"Ops!R704","v":0},{"$f":"Ops!S704","v":0},{"$f":"Ops!T704","v":0},{"$f":"Ops!U704","v":0},{"$f":"Ops!V704","v":0},{"$f":"Ops!W704","v":0},{"$f":"Ops!X704","v":-0.28426337499999993},{"$f":"Ops!Y704","v":-0.28426337499999993},{"$f":"Ops!Z704","v":-0.28426337499999993},{"$f":"Ops!AA704","v":-0.28426337499999993},{"$f":"Ops!AB704","v":-0.287208625},{"$f":"Ops!AC704","v":-0.287208625},{"$f":"Ops!AD704","v":-0.287208625},{"$f":"Ops!AE704","v":-0.29295279749999997},{"$f":"Ops!AF704","v":-0.29595695249999998},{"$f":"Ops!AG704","v":-0.29595695249999998},{"$f":"Ops!AH704","v":-0.29595695249999998},{"$f":"Ops!AI704","v":-0.30187609154999995},{"$f":"Ops!AJ704","v":-0.30187609154999995},{"$f":"Ops!AK704","v":-0.30187609154999995},{"$f":"Ops!AL704","v":-0.30187609154999995},{"$f":"Ops!AM704","v":-0.30791361338099993},{"$f":"Ops!AN704","v":-0.30791361338099993},{"$f":"Ops!AO704","v":-0.30791361338099993},{"$f":"Ops!AP704","v":-0.30791361338099993},{"$f":"Ops!AQ704","v":-0.31407188564861999},{"$f":"Ops!AR704","v":-0.31407188564861999},{"$f":"Ops!AS704","v":-0.31407188564861999},{"$f":"Ops!AT704","v":-0.31407188564861999},{"$f":"Ops!AU704","v":-0.32035332336159239},{"$f":"Ops!AV704","v":-0.32035332336159239},{"$f":"Ops!AW704","v":-0.32035332336159239},{"$f":"Ops!AX704","v":-0.32035332336159239},{"$f":"Ops!AY704","v":-0.32676038982882422},{"$f":"Ops!AZ704","v":-0.32676038982882422},{"$f":"Ops!BA704","v":-0.32676038982882422},{"$f":"Ops!BB704","v":-0.32676038982882422},{"$f":"Ops!BC704","v":-0.33329559762540067},{"$f":"Ops!BD704","v":-0.33329559762540067},{"$f":"Ops!BE704","v":-0.33329559762540067},{"$f":"Ops!BF704","v":-0.33329559762540067},{"$f":"Ops!BG704","v":-0.33996150957790872},{"$f":"Ops!BH704","v":-0.33996150957790872},{"$f":"Ops!BI704","v":-0.33996150957790872},{"$f":"Ops!BJ704","v":-0.33996150957790872},{"$f":"Ops!BK704","v":-0.34676073976946692},{"$f":"Ops!BL704","v":-0.34676073976946692},{"$f":"Ops!BM704","v":-0.34676073976946692},{"$f":"Ops!BN704","v":-0.34676073976946692},{"$f":"Ops!BO704","v":-0.35369595456485631},{"$f":"Ops!BP704","v":-0.35369595456485631},{"$f":"Ops!BQ704","v":-0.35369595456485631},{"$f":"Ops!BR704","v":-0.35369595456485631},{"$f":"Ops!BS704","v":-0.36076987365615343},{"$f":"Ops!BT704","v":-0.36076987365615343},{"$f":"Ops!BU704","v":-0.36076987365615343},{"$f":"Ops!BV704","v":-0.36076987365615343},{"$f":"Ops!BW704","v":-0.36798527112927643},{"$f":"Ops!BX704","v":-0.36798527112927643},{"$f":"Ops!BY704","v":-0.36798527112927643},{"$f":"Ops!BZ704","v":-0.36798527112927643},{"$f":"Ops!CA704","v":-0.37534497655186194},{"$f":"Ops!CB704","v":-0.37534497655186194},{"$f":"Ops!CC704","v":-0.37534497655186194},{"$f":"Ops!CD704","v":-0.37534497655186194},{"$f":"Ops!CE704","v":-0.38285187608289922},{"$f":"Ops!CF704","v":-0.38285187608289922},{"$f":"Ops!CG704","v":-0.38285187608289922},{"$f":"Ops!CH704","v":-0.38285187608289922},{"$f":"Ops!CI704","v":-0.39050891360455731},{"$f":"Ops!CJ704","v":-0.39050891360455731},{"$f":"Ops!CK704","v":-0.39050891360455731},{"$f":"Ops!CL704","v":-0.39050891360455731},{"$f":"Ops!CM704","v":-0.39831909187664838},{"$f":"Ops!CN704","v":-0.39831909187664838},{"$f":"Ops!CO704","v":-0.39831909187664838},{"$f":"Ops!CP704","v":-0.39831909187664838},{"$f":"Ops!CQ704","v":-0.40628547371418139},{"$f":"Ops!CR704","v":-0.40628547371418139},{"$f":"Ops!CS704","v":-0.40628547371418139},{"$f":"Ops!CT704","v":-0.40628547371418139},{"$f":"Ops!CU704","v":-0.41441118318846509},{"$f":"Ops!CV704","v":-0.41441118318846509},{"$f":"Ops!CW704","v":-0.41441118318846509},{"$f":"Ops!CX704","v":-0.41441118318846509},{"$f":"Ops!CY704","v":-0.42269940685223434},{"$f":"Ops!CZ704","v":-0.42269940685223434},{"$f":"Ops!DA704","v":-0.42269940685223434},{"$f":"Ops!DB704","v":-0.42269940685223434},{"$f":"Ops!DC704","v":-0.43115339498927902},{"$f":"Ops!DD704","v":-0.43115339498927902},{"$f":"Ops!DE704","v":-0.43115339498927902},{"$f":"Ops!DF704","v":-0.43115339498927902},{"$f":"Ops!DG704","v":-0.43977646288906463},{"$f":"Ops!DH704","v":-0.43977646288906463},{"$f":"Ops!DI704","v":-0.43977646288906463},{"$f":"Ops!DJ704","v":-0.43977646288906463},{"$f":"Ops!DK704","v":-0.4485719921468459},{"$f":"Ops!DL704","v":-0.4485719921468459},{"$f":"Ops!DM704","v":-0.4485719921468459},{"$f":"Ops!DN704","v":-0.4485719921468459},{"$f":"Ops!DO704","v":-0.45754343198978292},{"$f":"Ops!DP704","v":-0.45754343198978292},{"$f":"Ops!DQ704","v":-0.45754343198978292},{"$f":"Ops!DR704","v":-0.45754343198978292},{"$f":"Ops!DS704","v":-0.46669430062957856},{"$f":"Ops!DT704","v":-0.46669430062957856},{"$f":"Ops!DU704","v":-0.46669430062957856},{"$f":"Ops!DV704","v":-0.46669430062957856},{"$f":"Ops!DW704","v":-0.47602818664217006},{"$f":"Ops!DX704","v":-0.47602818664217006},{"$f":"Ops!DY704","v":-0.47602818664217006},{"$f":"Ops!DZ704","v":-0.47602818664217006},{"$f":"Ops!EA704","v":-0.48554875037501349},{"$f":"Ops!EB704","v":-0.48554875037501349},{"$f":"Ops!EC704","v":-0.48554875037501349},{"$f":"Ops!ED704","v":-0.48554875037501349},{"$f":"Ops!EE704","v":-0.49525972538251373},{"$f":"Ops!EF704","v":-0.49525972538251373},{"$f":"Ops!EG704","v":-0.49525972538251373},{"$f":"Ops!EH704","v":-0.49525972538251373},{"$f":"Ops!EI704","v":-0.5051649198901641},{"$f":"Ops!EJ704","v":-0.5051649198901641},{"$f":"Ops!EK704","v":-0.5051649198901641},{"$f":"Ops!EL704","v":-0.5051649198901641},{"$f":"Ops!EM704","v":-0.51526821828796732},{"$f":"Ops!EN704","v":-0.51526821828796732},{"$f":"Ops!EO704","v":-0.51526821828796732},{"$f":"Ops!EP704","v":-0.51526821828796732},{"$f":"Ops!EQ704","v":-0.52557358265372667},{"$f":"Ops!ER704","v":-0.52557358265372667},{"$f":"Ops!ES704","v":-0.52557358265372667},{"$f":"Ops!ET704","v":-0.52557358265372667},{"$f":"Ops!EU704","v":-0.53608505430680131},{"$f":"Ops!EV704","v":-0.53608505430680131},{"$f":"Ops!EW704","v":-0.53608505430680131},{"$f":"Ops!EX704","v":-0.53608505430680131},{"$f":"Ops!EY704","v":-0.54680675539293733},{"$f":"Ops!EZ704","v":-0.54680675539293733},{"$f":"Ops!FA704","v":-0.54680675539293733},{"$f":"Ops!FB704","v":-0.54680675539293733},{"$f":"Ops!FC704","v":-0.55774289050079617},{"$f":"Ops!FD704","v":-0.55774289050079617},{"$f":"Ops!FE704","v":-0.55774289050079617},{"$f":"Ops!FF704","v":-0.55774289050079617},{"$f":"Ops!FG704","v":-0.56889774831081208},{"$f":"Ops!FH704","v":-0.56889774831081208},{"$f":"Ops!FI704","v":-0.56889774831081208},{"$f":"Ops!FJ704","v":-0.56889774831081208},{"$f":"Ops!FK704","v":-0.58027570327702827},{"$f":"Ops!FL704","v":-0.58027570327702827},{"$f":"Ops!FM704","v":-0.58027570327702827},{"$f":"Ops!FN704","v":-0.58027570327702827},{"$f":"Ops!FO704","v":-0.59188121734256882},{"$f":"Ops!FP704","v":-0.59188121734256882},{"$f":"Ops!FQ704","v":-0.59188121734256882},{"$f":"Ops!FR704","v":-0.59188121734256882},{"$f":"Ops!FS704","v":-0.60371884168942025},{"$f":"Ops!FT704","v":-0.60371884168942025},{"$f":"Ops!FU704","v":-0.60371884168942025},{"$f":"Ops!FV704","v":-0.60371884168942025},{"$f":"Ops!FW704","v":-0.61579321852320867},{"$f":"Ops!FX704","v":-0.61579321852320867},{"$f":"Ops!FY704","v":-0.61579321852320867},{"$f":"Ops!FZ704","v":-0.61579321852320867},{"$f":"Ops!GA704","v":-0.62810908289367284},{"$f":"Ops!GB704","v":-0.62810908289367284},{"$f":"Ops!GC704","v":-0.62810908289367284},{"$f":"Ops!GD704","v":-0.62810908289367284},{"$f":"Ops!GE704","v":-0.64067126455154633},{"$f":"Ops!GF704","v":-0.64067126455154633},{"$f":"Ops!GG704","v":-0.64067126455154633},{"$f":"Ops!GH704","v":-0.64067126455154633},{"$f":"Ops!GI704","v":-0.65348468984257724},{"$f":"Ops!GJ704","v":-0.65348468984257724},{"$f":"Ops!GK704","v":-0.65348468984257724},{"$f":"Ops!GL704","v":-0.65348468984257724},{"$f":"Ops!GM704","v":-0.66655438363942865},{"$f":"Ops!GN704","v":-0.66655438363942865},{"$f":"Ops!GO704","v":-0.66655438363942865},{"$f":"Ops!GP704","v":-0.66655438363942865},{"$f":"Ops!GQ704","v":-0.67988547131221733},{"$f":"Ops!GR704","v":-0.67988547131221733},{"$f":"Ops!GS704","v":-0.67988547131221733},{"$f":"Ops!GT704","v":-0.67988547131221733},{"$f":"Ops!GU704","v":-0.69348318073846171},{"$f":"Ops!GV704","v":-0.69348318073846171},{"$f":"Ops!GW704","v":-0.69348318073846171},{"$f":"Ops!GX704","v":-0.69348318073846171},{"$f":"Ops!GY704","v":-0.70735284435323098},{"$f":"Ops!GZ704","v":-0.70735284435323098},{"$f":"Ops!HA704","v":-0.70735284435323098},{"$f":"Ops!HB704","v":-0.70735284435323098},{"$f":"Ops!HC704","v":-0.7214999012402955},{"$f":"Ops!HD704","v":-0.7214999012402955},{"$f":"Ops!HE704","v":-0.7214999012402955},{"$f":"Ops!HF704","v":-0.7214999012402955},{"$f":"Ops!HG704","v":-0.73592989926510155},{"$f":"Ops!HH704","v":-0.73592989926510155},{"$f":"Ops!HI704","v":-0.73592989926510155},{"$f":"Ops!HJ704","v":-0.73592989926510155},{"$f":"Ops!HK704","v":-0.75064849725040339},{"$f":"Ops!HL704","v":-0.75064849725040339},{"$f":"Ops!HM704","v":-0.75064849725040339},{"$f":"Ops!HN704","v":-0.75064849725040339},{"$f":"Ops!HO704","v":-0.76566146719541162},{"$f":"Ops!HP704","v":0},{"$f":"Ops!HQ704","v":0},{"$f":"Ops!HR704","v":0},{"$f":"Ops!HS704","v":0},{"$f":"Ops!HT704","v":0},{"$f":"Ops!HU704","v":0},{"$f":"Ops!HV704","v":0},{"$f":"Ops!HW704","v":0},{"$f":"Ops!HX704","v":0},{"$f":"Ops!HY704","v":0},{"$f":"Ops!HZ704","v":0},{"$f":"Ops!IA704","v":0},{"$f":"Ops!IB704","v":0},{"$f":"Ops!IC704","v":0},{"$f":"Ops!ID704","v":0},{"$f":"Ops!IE704","v":0},{"$f":"Ops!IF704","v":0},{"$f":"Ops!IG704","v":0},{"$f":"Ops!IH704","v":0},{"$f":"Ops!II704","v":0},{"$f":"Ops!IJ704","v":0},{"$f":"Ops!IK704","v":0},{"$f":"Ops!IL704","v":0},{"$f":"Ops!IM704","v":0},{"$f":"Ops!IN704","v":0},{"$f":"Ops!IO704","v":0},{"$f":"Ops!IP704","v":0},{"$f":"Ops!IQ704","v":0},{"$f":"Ops!IR704","v":0},{"$f":"Ops!IS704","v":0},{"$f":"Ops!IT704","v":0},{"$f":"Ops!IU704","v":0}]
[null,null,{"$f":"Ops!C705","v":"[spare]"},"AUD M",null,null,null,null,0,{"$f":"Ops!J705","v":0},{"$f":"Ops!K705","v":0},{"$f":"Ops!L705","v":0},{"$f":"Ops!M705","v":0},{"$f":"Ops!N705","v":0},{"$f":"Ops!O705","v":0},{"$f":"Ops!P705","v":0},{"$f":"Ops!Q705","v":0},{"$f":"Ops!R705","v":0},{"$f":"Ops!S705","v":0},{"$f":"Ops!T705","v":0},{"$f":"Ops!U705","v":0},{"$f":"Ops!V705","v":0},{"$f":"Ops!W705","v":0},{"$f":"Ops!X705","v":0},{"$f":"Ops!Y705","v":0},{"$f":"Ops!Z705","v":0},{"$f":"Ops!AA705","v":0},{"$f":"Ops!AB705","v":0},{"$f":"Ops!AC705","v":0},{"$f":"Ops!AD705","v":0},{"$f":"Ops!AE705","v":0},{"$f":"Ops!AF705","v":0},{"$f":"Ops!AG705","v":0},{"$f":"Ops!AH705","v":0},{"$f":"Ops!AI705","v":0},{"$f":"Ops!AJ705","v":0},{"$f":"Ops!AK705","v":0},{"$f":"Ops!AL705","v":0},{"$f":"Ops!AM705","v":0},{"$f":"Ops!AN705","v":0},{"$f":"Ops!AO705","v":0},{"$f":"Ops!AP705","v":0},{"$f":"Ops!AQ705","v":0},{"$f":"Ops!AR705","v":0},{"$f":"Ops!AS705","v":0},{"$f":"Ops!AT705","v":0},{"$f":"Ops!AU705","v":0},{"$f":"Ops!AV705","v":0},{"$f":"Ops!AW705","v":0},{"$f":"Ops!AX705","v":0},{"$f":"Ops!AY705","v":0},{"$f":"Ops!AZ705","v":0},{"$f":"Ops!BA705","v":0},{"$f":"Ops!BB705","v":0},{"$f":"Ops!BC705","v":0},{"$f":"Ops!BD705","v":0},{"$f":"Ops!BE705","v":0},{"$f":"Ops!BF705","v":0},{"$f":"Ops!BG705","v":0},{"$f":"Ops!BH705","v":0},{"$f":"Ops!BI705","v":0},{"$f":"Ops!BJ705","v":0},{"$f":"Ops!BK705","v":0},{"$f":"Ops!BL705","v":0},{"$f":"Ops!BM705","v":0},{"$f":"Ops!BN705","v":0},{"$f":"Ops!BO705","v":0},{"$f":"Ops!BP705","v":0},{"$f":"Ops!BQ705","v":0},{"$f":"Ops!BR705","v":0},{"$f":"Ops!BS705","v":0},{"$f":"Ops!BT705","v":0},{"$f":"Ops!BU705","v":0},{"$f":"Ops!BV705","v":0},{"$f":"Ops!BW705","v":0},{"$f":"Ops!BX705","v":0},{"$f":"Ops!BY705","v":0},{"$f":"Ops!BZ705","v":0},{"$f":"Ops!CA705","v":0},{"$f":"Ops!CB705","v":0},{"$f":"Ops!CC705","v":0},{"$f":"Ops!CD705","v":0},{"$f":"Ops!CE705","v":0},{"$f":"Ops!CF705","v":0},{"$f":"Ops!CG705","v":0},{"$f":"Ops!CH705","v":0},{"$f":"Ops!CI705","v":0},{"$f":"Ops!CJ705","v":0},{"$f":"Ops!CK705","v":0},{"$f":"Ops!CL705","v":0},{"$f":"Ops!CM705","v":0},{"$f":"Ops!CN705","v":0},{"$f":"Ops!CO705","v":0},{"$f":"Ops!CP705","v":0},{"$f":"Ops!CQ705","v":0},{"$f":"Ops!CR705","v":0},{"$f":"Ops!CS705","v":0},{"$f":"Ops!CT705","v":0},{"$f":"Ops!CU705","v":0},{"$f":"Ops!CV705","v":0},{"$f":"Ops!CW705","v":0},{"$f":"Ops!CX705","v":0},{"$f":"Ops!CY705","v":0},{"$f":"Ops!CZ705","v":0},{"$f":"Ops!DA705","v":0},{"$f":"Ops!DB705","v":0},{"$f":"Ops!DC705","v":0},{"$f":"Ops!DD705","v":0},{"$f":"Ops!DE705","v":0},{"$f":"Ops!DF705","v":0},{"$f":"Ops!DG705","v":0},{"$f":"Ops!DH705","v":0},{"$f":"Ops!DI705","v":0},{"$f":"Ops!DJ705","v":0},{"$f":"Ops!DK705","v":0},{"$f":"Ops!DL705","v":0},{"$f":"Ops!DM705","v":0},{"$f":"Ops!DN705","v":0},{"$f":"Ops!DO705","v":0},{"$f":"Ops!DP705","v":0},{"$f":"Ops!DQ705","v":0},{"$f":"Ops!DR705","v":0},{"$f":"Ops!DS705","v":0},{"$f":"Ops!DT705","v":0},{"$f":"Ops!DU705","v":0},{"$f":"Ops!DV705","v":0},{"$f":"Ops!DW705","v":0},{"$f":"Ops!DX705","v":0},{"$f":"Ops!DY705","v":0},{"$f":"Ops!DZ705","v":0},{"$f":"Ops!EA705","v":0},{"$f":"Ops!EB705","v":0},{"$f":"Ops!EC705","v":0},{"$f":"Ops!ED705","v":0},{"$f":"Ops!EE705","v":0},{"$f":"Ops!EF705","v":0},{"$f":"Ops!EG705","v":0},{"$f":"Ops!EH705","v":0},{"$f":"Ops!EI705","v":0},{"$f":"Ops!EJ705","v":0},{"$f":"Ops!EK705","v":0},{"$f":"Ops!EL705","v":0},{"$f":"Ops!EM705","v":0},{"$f":"Ops!EN705","v":0},{"$f":"Ops!EO705","v":0},{"$f":"Ops!EP705","v":0},{"$f":"Ops!EQ705","v":0},{"$f":"Ops!ER705","v":0},{"$f":"Ops!ES705","v":0},{"$f":"Ops!ET705","v":0},{"$f":"Ops!EU705","v":0},{"$f":"Ops!EV705","v":0},{"$f":"Ops!EW705","v":0},{"$f":"Ops!EX705","v":0},{"$f":"Ops!EY705","v":0},{"$f":"Ops!EZ705","v":0},{"$f":"Ops!FA705","v":0},{"$f":"Ops!FB705","v":0},{"$f":"Ops!FC705","v":0},{"$f":"Ops!FD705","v":0},{"$f":"Ops!FE705","v":0},{"$f":"Ops!FF705","v":0},{"$f":"Ops!FG705","v":0},{"$f":"Ops!FH705","v":0},{"$f":"Ops!FI705","v":0},{"$f":"Ops!FJ705","v":0},{"$f":"Ops!FK705","v":0},{"$f":"Ops!FL705","v":0},{"$f":"Ops!FM705","v":0},{"$f":"Ops!FN705","v":0},{"$f":"Ops!FO705","v":0},{"$f":"Ops!FP705","v":0},{"$f":"Ops!FQ705","v":0},{"$f":"Ops!FR705","v":0},{"$f":"Ops!FS705","v":0},{"$f":"Ops!FT705","v":0},{"$f":"Ops!FU705","v":0},{"$f":"Ops!FV705","v":0},{"$f":"Ops!FW705","v":0},{"$f":"Ops!FX705","v":0},{"$f":"Ops!FY705","v":0},{"$f":"Ops!FZ705","v":0},{"$f":"Ops!GA705","v":0},{"$f":"Ops!GB705","v":0},{"$f":"Ops!GC705","v":0},{"$f":"Ops!GD705","v":0},{"$f":"Ops!GE705","v":0},{"$f":"Ops!GF705","v":0},{"$f":"Ops!GG705","v":0},{"$f":"Ops!GH705","v":0},{"$f":"Ops!GI705","v":0},{"$f":"Ops!GJ705","v":0},{"$f":"Ops!GK705","v":0},{"$f":"Ops!GL705","v":0},{"$f":"Ops!GM705","v":0},{"$f":"Ops!GN705","v":0},{"$f":"Ops!GO705","v":0},{"$f":"Ops!GP705","v":0},{"$f":"Ops!GQ705","v":0},{"$f":"Ops!GR705","v":0},{"$f":"Ops!GS705","v":0},{"$f":"Ops!GT705","v":0},{"$f":"Ops!GU705","v":0},{"$f":"Ops!GV705","v":0},{"$f":"Ops!GW705","v":0},{"$f":"Ops!GX705","v":0},{"$f":"Ops!GY705","v":0},{"$f":"Ops!GZ705","v":0},{"$f":"Ops!HA705","v":0},{"$f":"Ops!HB705","v":0},{"$f":"Ops!HC705","v":0},{"$f":"Ops!HD705","v":0},{"$f":"Ops!HE705","v":0},{"$f":"Ops!HF705","v":0},{"$f":"Ops!HG705","v":0},{"$f":"Ops!HH705","v":0},{"$f":"Ops!HI705","v":0},{"$f":"Ops!HJ705","v":0},{"$f":"Ops!HK705","v":0},{"$f":"Ops!HL705","v":0},{"$f":"Ops!HM705","v":0},{"$f":"Ops!HN705","v":0},{"$f":"Ops!HO705","v":0},{"$f":"Ops!HP705","v":0},{"$f":"Ops!HQ705","v":0},{"$f":"Ops!HR705","v":0},{"$f":"Ops!HS705","v":0},{"$f":"Ops!HT705","v":0},{"$f":"Ops!HU705","v":0},{"$f":"Ops!HV705","v":0},{"$f":"Ops!HW705","v":0},{"$f":"Ops!HX705","v":0},{"$f":"Ops!HY705","v":0},{"$f":"Ops!HZ705","v":0},{"$f":"Ops!IA705","v":0},{"$f":"Ops!IB705","v":0},{"$f":"Ops!IC705","v":0},{"$f":"Ops!ID705","v":0},{"$f":"Ops!IE705","v":0},{"$f":"Ops!IF705","v":0},{"$f":"Ops!IG705","v":0},{"$f":"Ops!IH705","v":0},{"$f":"Ops!II705","v":0},{"$f":"Ops!IJ705","v":0},{"$f":"Ops!IK705","v":0},{"$f":"Ops!IL705","v":0},{"$f":"Ops!IM705","v":0},{"$f":"Ops!IN705","v":0},{"$f":"Ops!IO705","v":0},{"$f":"Ops!IP705","v":0},{"$f":"Ops!IQ705","v":0},{"$f":"Ops!IR705","v":0},{"$f":"Ops!IS705","v":0},{"$f":"Ops!IT705","v":0},{"$f":"Ops!IU705","v":0}]
[null,null,{"$f":"Ops!C706","v":"[spare]"},"AUD M",null,null,null,null,0,{"$f":"Ops!J706","v":0},{"$f":"Ops!K706","v":0},{"$f":"Ops!L706","v":0},{"$f":"Ops!M706","v":0},{"$f":"Ops!N706","v":0},{"$f":"Ops!O706","v":0},{"$f":"Ops!P706","v":0},{"$f":"Ops!Q706","v":0},{"$f":"Ops!R706","v":0},{"$f":"Ops!S706","v":0},{"$f":"Ops!T706","v":0},{"$f":"Ops!U706","v":0},{"$f":"Ops!V706","v":0},{"$f":"Ops!W706","v":0},{"$f":"Ops!X706","v":0},{"$f":"Ops!Y706","v":0},{"$f":"Ops!Z706","v":0},{"$f":"Ops!AA706","v":0},{"$f":"Ops!AB706","v":0},{"$f":"Ops!AC706","v":0},{"$f":"Ops!AD706","v":0},{"$f":"Ops!AE706","v":0},{"$f":"Ops!AF706","v":0},{"$f":"Ops!AG706","v":0},{"$f":"Ops!AH706","v":0},{"$f":"Ops!AI706","v":0},{"$f":"Ops!AJ706","v":0},{"$f":"Ops!AK706","v":0},{"$f":"Ops!AL706","v":0},{"$f":"Ops!AM706","v":0},{"$f":"Ops!AN706","v":0},{"$f":"Ops!AO706","v":0},{"$f":"Ops!AP706","v":0},{"$f":"Ops!AQ706","v":0},{"$f":"Ops!AR706","v":0},{"$f":"Ops!AS706","v":0},{"$f":"Ops!AT706","v":0},{"$f":"Ops!AU706","v":0},{"$f":"Ops!AV706","v":0},{"$f":"Ops!AW706","v":0},{"$f":"Ops!AX706","v":0},{"$f":"Ops!AY706","v":0},{"$f":"Ops!AZ706","v":0},{"$f":"Ops!BA706","v":0},{"$f":"Ops!BB706","v":0},{"$f":"Ops!BC706","v":0},{"$f":"Ops!BD706","v":0},{"$f":"Ops!BE706","v":0},{"$f":"Ops!BF706","v":0},{"$f":"Ops!BG706","v":0},{"$f":"Ops!BH706","v":0},{"$f":"Ops!BI706","v":0},{"$f":"Ops!BJ706","v":0},{"$f":"Ops!BK706","v":0},{"$f":"Ops!BL706","v":0},{"$f":"Ops!BM706","v":0},{"$f":"Ops!BN706","v":0},{"$f":"Ops!BO706","v":0},{"$f":"Ops!BP706","v":0},{"$f":"Ops!BQ706","v":0},{"$f":"Ops!BR706","v":0},{"$f":"Ops!BS706","v":0},{"$f":"Ops!BT706","v":0},{"$f":"Ops!BU706","v":0},{"$f":"Ops!BV706","v":0},{"$f":"Ops!BW706","v":0},{"$f":"Ops!BX706","v":0},{"$f":"Ops!BY706","v":0},{"$f":"Ops!BZ706","v":0},{"$f":"Ops!CA706","v":0},{"$f":"Ops!CB706","v":0},{"$f":"Ops!CC706","v":0},{"$f":"Ops!CD706","v":0},{"$f":"Ops!CE706","v":0},{"$f":"Ops!CF706","v":0},{"$f":"Ops!CG706","v":0},{"$f":"Ops!CH706","v":0},{"$f":"Ops!CI706","v":0},{"$f":"Ops!CJ706","v":0},{"$f":"Ops!CK706","v":0},{"$f":"Ops!CL706","v":0},{"$f":"Ops!CM706","v":0},{"$f":"Ops!CN706","v":0},{"$f":"Ops!CO706","v":0},{"$f":"Ops!CP706","v":0},{"$f":"Ops!CQ706","v":0},{"$f":"Ops!CR706","v":0},{"$f":"Ops!CS706","v":0},{"$f":"Ops!CT706","v":0},{"$f":"Ops!CU706","v":0},{"$f":"Ops!CV706","v":0},{"$f":"Ops!CW706","v":0},{"$f":"Ops!CX706","v":0},{"$f":"Ops!CY706","v":0},{"$f":"Ops!CZ706","v":0},{"$f":"Ops!DA706","v":0},{"$f":"Ops!DB706","v":0},{"$f":"Ops!DC706","v":0},{"$f":"Ops!DD706","v":0},{"$f":"Ops!DE706","v":0},{"$f":"Ops!DF706","v":0},{"$f":"Ops!DG706","v":0},{"$f":"Ops!DH706","v":0},{"$f":"Ops!DI706","v":0},{"$f":"Ops!DJ706","v":0},{"$f":"Ops!DK706","v":0},{"$f":"Ops!DL706","v":0},{"$f":"Ops!DM706","v":0},{"$f":"Ops!DN706","v":0},{"$f":"Ops!DO706","v":0},{"$f":"Ops!DP706","v":0},{"$f":"Ops!DQ706","v":0},{"$f":"Ops!DR706","v":0},{"$f":"Ops!DS706","v":0},{"$f":"Ops!DT706","v":0},{"$f":"Ops!DU706","v":0},{"$f":"Ops!DV706","v":0},{"$f":"Ops!DW706","v":0},{"$f":"Ops!DX706","v":0},{"$f":"Ops!DY706","v":0},{"$f":"Ops!DZ706","v":0},{"$f":"Ops!EA706","v":0},{"$f":"Ops!EB706","v":0},{"$f":"Ops!EC706","v":0},{"$f":"Ops!ED706","v":0},{"$f":"Ops!EE706","v":0},{"$f":"Ops!EF706","v":0},{"$f":"Ops!EG706","v":0},{"$f":"Ops!EH706","v":0},{"$f":"Ops!EI706","v":0},{"$f":"Ops!EJ706","v":0},{"$f":"Ops!EK706","v":0},{"$f":"Ops!EL706","v":0},{"$f":"Ops!EM706","v":0},{"$f":"Ops!EN706","v":0},{"$f":"Ops!EO706","v":0},{"$f":"Ops!EP706","v":0},{"$f":"Ops!EQ706","v":0},{"$f":"Ops!ER706","v":0},{"$f":"Ops!ES706","v":0},{"$f":"Ops!ET706","v":0},{"$f":"Ops!EU706","v":0},{"$f":"Ops!EV706","v":0},{"$f":"Ops!EW706","v":0},{"$f":"Ops!EX706","v":0},{"$f":"Ops!EY706","v":0},{"$f":"Ops!EZ706","v":0},{"$f":"Ops!FA706","v":0},{"$f":"Ops!FB706","v":0},{"$f":"Ops!FC706","v":0},{"$f":"Ops!FD706","v":0},{"$f":"Ops!FE706","v":0},{"$f":"Ops!FF706","v":0},{"$f":"Ops!FG706","v":0},{"$f":"Ops!FH706","v":0},{"$f":"Ops!FI706","v":0},{"$f":"Ops!FJ706","v":0},{"$f":"Ops!FK706","v":0},{"$f":"Ops!FL706","v":0},{"$f":"Ops!FM706","v":0},{"$f":"Ops!FN706","v":0},{"$f":"Ops!FO706","v":0},{"$f":"Ops!FP706","v":0},{"$f":"Ops!FQ706","v":0},{"$f":"Ops!FR706","v":0},{"$f":"Ops!FS706","v":0},{"$f":"Ops!FT706","v":0},{"$f":"Ops!FU706","v":0},{"$f":"Ops!FV706","v":0},{"$f":"Ops!FW706","v":0},{"$f":"Ops!FX706","v":0},{"$f":"Ops!FY706","v":0},{"$f":"Ops!FZ706","v":0},{"$f":"Ops!GA706","v":0},{"$f":"Ops!GB706","v":0},{"$f":"Ops!GC706","v":0},{"$f":"Ops!GD706","v":0},{"$f":"Ops!GE706","v":0},{"$f":"Ops!GF706","v":0},{"$f":"Ops!GG706","v":0},{"$f":"Ops!GH706","v":0},{"$f":"Ops!GI706","v":0},{"$f":"Ops!GJ706","v":0},{"$f":"Ops!GK706","v":0},{"$f":"Ops!GL706","v":0},{"$f":"Ops!GM706","v":0},{"$f":"Ops!GN706","v":0},{"$f":"Ops!GO706","v":0},{"$f":"Ops!GP706","v":0},{"$f":"Ops!GQ706","v":0},{"$f":"Ops!GR706","v":0},{"$f":"Ops!GS706","v":0},{"$f":"Ops!GT706","v":0},{"$f":"Ops!GU706","v":0},{"$f":"Ops!GV706","v":0},{"$f":"Ops!GW706","v":0},{"$f":"Ops!GX706","v":0},{"$f":"Ops!GY706","v":0},{"$f":"Ops!GZ706","v":0},{"$f":"Ops!HA706","v":0},{"$f":"Ops!HB706","v":0},{"$f":"Ops!HC706","v":0},{"$f":"Ops!HD706","v":0},{"$f":"Ops!HE706","v":0},{"$f":"Ops!HF706","v":0},{"$f":"Ops!HG706","v":0},{"$f":"Ops!HH706","v":0},{"$f":"Ops!HI706","v":0},{"$f":"Ops!HJ706","v":0},{"$f":"Ops!HK706","v":0},{"$f":"Ops!HL706","v":0},{"$f":"Ops!HM706","v":0},{"$f":"Ops!HN706","v":0},{"$f":"Ops!HO706","v":0},{"$f":"Ops!HP706","v":0},{"$f":"Ops!HQ706","v":0},{"$f":"Ops!HR706","v":0},{"$f":"Ops!HS706","v":0},{"$f":"Ops!HT706","v":0},{"$f":"Ops!HU706","v":0},{"$f":"Ops!HV706","v":0},{"$f":"Ops!HW706","v":0},{"$f":"Ops!HX706","v":0},{"$f":"Ops!HY706","v":0},{"$f":"Ops!HZ706","v":0},{"$f":"Ops!IA706","v":0},{"$f":"Ops!IB706","v":0},{"$f":"Ops!IC706","v":0},{"$f":"Ops!ID706","v":0},{"$f":"Ops!IE706","v":0},{"$f":"Ops!IF706","v":0},{"$f":"Ops!IG706","v":0},{"$f":"Ops!IH706","v":0},{"$f":"Ops!II706","v":0},{"$f":"Ops!IJ706","v":0},{"$f":"Ops!IK706","v":0},{"$f":"Ops!IL706","v":0},{"$f":"Ops!IM706","v":0},{"$f":"Ops!IN706","v":0},{"$f":"Ops!IO706","v":0},{"$f":"Ops!IP706","v":0},{"$f":"Ops!IQ706","v":0},{"$f":"Ops!IR706","v":0},{"$f":"Ops!IS706","v":0},{"$f":"Ops!IT706","v":0},{"$f":"Ops!IU706","v":0}]
[null,null,{"$f":"Ops!C707","v":"[spare]"},"AUD M",null,null,null,null,0,{"$f":"Ops!J707","v":0},{"$f":"Ops!K707","v":0},{"$f":"Ops!L707","v":0},{"$f":"Ops!M707","v":0},{"$f":"Ops!N707","v":0},{"$f":"Ops!O707","v":0},{"$f":"Ops!P707","v":0},{"$f":"Ops!Q707","v":0},{"$f":"Ops!R707","v":0},{"$f":"Ops!S707","v":0},{"$f":"Ops!T707","v":0},{"$f":"Ops!U707","v":0},{"$f":"Ops!V707","v":0},{"$f":"Ops!W707","v":0},{"$f":"Ops!X707","v":0},{"$f":"Ops!Y707","v":0},{"$f":"Ops!Z707","v":0},{"$f":"Ops!AA707","v":0},{"$f":"Ops!AB707","v":0},{"$f":"Ops!AC707","v":0},{"$f":"Ops!AD707","v":0},{"$f":"Ops!AE707","v":0},{"$f":"Ops!AF707","v":0},{"$f":"Ops!AG707","v":0},{"$f":"Ops!AH707","v":0},{"$f":"Ops!AI707","v":0},{"$f":"Ops!AJ707","v":0},{"$f":"Ops!AK707","v":0},{"$f":"Ops!AL707","v":0},{"$f":"Ops!AM707","v":0},{"$f":"Ops!AN707","v":0},{"$f":"Ops!AO707","v":0},{"$f":"Ops!AP707","v":0},{"$f":"Ops!AQ707","v":0},{"$f":"Ops!AR707","v":0},{"$f":"Ops!AS707","v":0},{"$f":"Ops!AT707","v":0},{"$f":"Ops!AU707","v":0},{"$f":"Ops!AV707","v":0},{"$f":"Ops!AW707","v":0},{"$f":"Ops!AX707","v":0},{"$f":"Ops!AY707","v":0},{"$f":"Ops!AZ707","v":0},{"$f":"Ops!BA707","v":0},{"$f":"Ops!BB707","v":0},{"$f":"Ops!BC707","v":0},{"$f":"Ops!BD707","v":0},{"$f":"Ops!BE707","v":0},{"$f":"Ops!BF707","v":0},{"$f":"Ops!BG707","v":0},{"$f":"Ops!BH707","v":0},{"$f":"Ops!BI707","v":0},{"$f":"Ops!BJ707","v":0},{"$f":"Ops!BK707","v":0},{"$f":"Ops!BL707","v":0},{"$f":"Ops!BM707","v":0},{"$f":"Ops!BN707","v":0},{"$f":"Ops!BO707","v":0},{"$f":"Ops!BP707","v":0},{"$f":"Ops!BQ707","v":0},{"$f":"Ops!BR707","v":0},{"$f":"Ops!BS707","v":0},{"$f":"Ops!BT707","v":0},{"$f":"Ops!BU707","v":0},{"$f":"Ops!BV707","v":0},{"$f":"Ops!BW707","v":0},{"$f":"Ops!BX707","v":0},{"$f":"Ops!BY707","v":0},{"$f":"Ops!BZ707","v":0},{"$f":"Ops!CA707","v":0},{"$f":"Ops!CB707","v":0},{"$f":"Ops!CC707","v":0},{"$f":"Ops!CD707","v":0},{"$f":"Ops!CE707","v":0},{"$f":"Ops!CF707","v":0},{"$f":"Ops!CG707","v":0},{"$f":"Ops!CH707","v":0},{"$f":"Ops!CI707","v":0},{"$f":"Ops!CJ707","v":0},{"$f":"Ops!CK707","v":0},{"$f":"Ops!CL707","v":0},{"$f":"Ops!CM707","v":0},{"$f":"Ops!CN707","v":0},{"$f":"Ops!CO707","v":0},{"$f":"Ops!CP707","v":0},{"$f":"Ops!CQ707","v":0},{"$f":"Ops!CR707","v":0},{"$f":"Ops!CS707","v":0},{"$f":"Ops!CT707","v":0},{"$f":"Ops!CU707","v":0},{"$f":"Ops!CV707","v":0},{"$f":"Ops!CW707","v":0},{"$f":"Ops!CX707","v":0},{"$f":"Ops!CY707","v":0},{"$f":"Ops!CZ707","v":0},{"$f":"Ops!DA707","v":0},{"$f":"Ops!DB707","v":0},{"$f":"Ops!DC707","v":0},{"$f":"Ops!DD707","v":0},{"$f":"Ops!DE707","v":0},{"$f":"Ops!DF707","v":0},{"$f":"Ops!DG707","v":0},{"$f":"Ops!DH707","v":0},{"$f":"Ops!DI707","v":0},{"$f":"Ops!DJ707","v":0},{"$f":"Ops!DK707","v":0},{"$f":"Ops!DL707","v":0},{"$f":"Ops!DM707","v":0},{"$f":"Ops!DN707","v":0},{"$f":"Ops!DO707","v":0},{"$f":"Ops!DP707","v":0},{"$f":"Ops!DQ707","v":0},{"$f":"Ops!DR707","v":0},{"$f":"Ops!DS707","v":0},{"$f":"Ops!DT707","v":0},{"$f":"Ops!DU707","v":0},{"$f":"Ops!DV707","v":0},{"$f":"Ops!DW707","v":0},{"$f":"Ops!DX707","v":0},{"$f":"Ops!DY707","v":0},{"$f":"Ops!DZ707","v":0},{"$f":"Ops!EA707","v":0},{"$f":"Ops!EB707","v":0},{"$f":"Ops!EC707","v":0},{"$f":"Ops!ED707","v":0},{"$f":"Ops!EE707","v":0},{"$f":"Ops!EF707","v":0},{"$f":"Ops!EG707","v":0},{"$f":"Ops!EH707","v":0},{"$f":"Ops!EI707","v":0},{"$f":"Ops!EJ707","v":0},{"$f":"Ops!EK707","v":0},{"$f":"Ops!EL707","v":0},{"$f":"Ops!EM707","v":0},{"$f":"Ops!EN707","v":0},{"$f":"Ops!EO707","v":0},{"$f":"Ops!EP707","v":0},{"$f":"Ops!EQ707","v":0},{"$f":"Ops!ER707","v":0},{"$f":"Ops!ES707","v":0},{"$f":"Ops!ET707","v":0},{"$f":"Ops!EU707","v":0},{"$f":"Ops!EV707","v":0},{"$f":"Ops!EW707","v":0},{"$f":"Ops!EX707","v":0},{"$f":"Ops!EY707","v":0},{"$f":"Ops!EZ707","v":0},{"$f":"Ops!FA707","v":0},{"$f":"Ops!FB707","v":0},{"$f":"Ops!FC707","v":0},{"$f":"Ops!FD707","v":0},{"$f":"Ops!FE707","v":0},{"$f":"Ops!FF707","v":0},{"$f":"Ops!FG707","v":0},{"$f":"Ops!FH707","v":0},{"$f":"Ops!FI707","v":0},{"$f":"Ops!FJ707","v":0},{"$f":"Ops!FK707","v":0},{"$f":"Ops!FL707","v":0},{"$f":"Ops!FM707","v":0},{"$f":"Ops!FN707","v":0},{"$f":"Ops!FO707","v":0},{"$f":"Ops!FP707","v":0},{"$f":"Ops!FQ707","v":0},{"$f":"Ops!FR707","v":0},{"$f":"Ops!FS707","v":0},{"$f":"Ops!FT707","v":0},{"$f":"Ops!FU707","v":0},{"$f":"Ops!FV707","v":0},{"$f":"Ops!FW707","v":0},{"$f":"Ops!FX707","v":0},{"$f":"Ops!FY707","v":0},{"$f":"Ops!FZ707","v":0},{"$f":"Ops!GA707","v":0},{"$f":"Ops!GB707","v":0},{"$f":"Ops!GC707","v":0},{"$f":"Ops!GD707","v":0},{"$f":"Ops!GE707","v":0},{"$f":"Ops!GF707","v":0},{"$f":"Ops!GG707","v":0},{"$f":"Ops!GH707","v":0},{"$f":"Ops!GI707","v":0},{"$f":"Ops!GJ707","v":0},{"$f":"Ops!GK707","v":0},{"$f":"Ops!GL707","v":0},{"$f":"Ops!GM707","v":0},{"$f":"Ops!GN707","v":0},{"$f":"Ops!GO707","v":0},{"$f":"Ops!GP707","v":0},{"$f":"Ops!GQ707","v":0},{"$f":"Ops!GR707","v":0},{"$f":"Ops!GS707","v":0},{"$f":"Ops!GT707","v":0},{"$f":"Ops!GU707","v":0},{"$f":"Ops!GV707","v":0},{"$f":"Ops!GW707","v":0},{"$f":"Ops!GX707","v":0},{"$f":"Ops!GY707","v":0},{"$f":"Ops!GZ707","v":0},{"$f":"Ops!HA707","v":0},{"$f":"Ops!HB707","v":0},{"$f":"Ops!HC707","v":0},{"$f":"Ops!HD707","v":0},{"$f":"Ops!HE707","v":0},{"$f":"Ops!HF707","v":0},{"$f":"Ops!HG707","v":0},{"$f":"Ops!HH707","v":0},{"$f":"Ops!HI707","v":0},{"$f":"Ops!HJ707","v":0},{"$f":"Ops!HK707","v":0},{"$f":"Ops!HL707","v":0},{"$f":"Ops!HM707","v":0},{"$f":"Ops!HN707","v":0},{"$f":"Ops!HO707","v":0},{"$f":"Ops!HP707","v":0},{"$f":"Ops!HQ707","v":0},{"$f":"Ops!HR707","v":0},{"$f":"Ops!HS707","v":0},{"$f":"Ops!HT707","v":0},{"$f":"Ops!HU707","v":0},{"$f":"Ops!HV707","v":0},{"$f":"Ops!HW707","v":0},{"$f":"Ops!HX707","v":0},{"$f":"Ops!HY707","v":0},{"$f":"Ops!HZ707","v":0},{"$f":"Ops!IA707","v":0},{"$f":"Ops!IB707","v":0},{"$f":"Ops!IC707","v":0},{"$f":"Ops!ID707","v":0},{"$f":"Ops!IE707","v":0},{"$f":"Ops!IF707","v":0},{"$f":"Ops!IG707","v":0},{"$f":"Ops!IH707","v":0},{"$f":"Ops!II707","v":0},{"$f":"Ops!IJ707","v":0},{"$f":"Ops!IK707","v":0},{"$f":"Ops!IL707","v":0},{"$f":"Ops!IM707","v":0},{"$f":"Ops!IN707","v":0},{"$f":"Ops!IO707","v":0},{"$f":"Ops!IP707","v":0},{"$f":"Ops!IQ707","v":0},{"$f":"Ops!IR707","v":0},{"$f":"Ops!IS707","v":0},{"$f":"Ops!IT707","v":0},{"$f":"Ops!IU707","v":0}]
[null,null,"Total opex","AUD M",null,null,null,null,-517.64140035242701,{"$f":"SUM(J38:J48)","v":0},{"$f":"SUM(K38:K48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.537410875,-1.537410875,-1.537410875,-1.5681590925,-1.5842401575,-1.5842401575,-1.5842401575,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6482434598629996,-1.6482434598629996,-1.6482434598629996,-1.6482434598629996,-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.9311799119241155,-1.9311799119241155,-1.9311799119241155,-1.9311799119241155,{"$f":"SUM(BW38:BW48)","v":-1.9698035101625975},-1.9698035101625975,-1.9698035101625975,-1.9698035101625975,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2626850602090189,-2.2626850602090189,-2.2626850602090189,-2.2626850602090189,-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.6510961770475738,-2.6510961770475738,-2.6510961770475738,-2.6510961770475738,{"$f":"SUM(EI38:EI48)","v":-2.7041181005885258},-2.7041181005885258,-2.7041181005885258,-2.7041181005885258,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.1061817057770336,-3.1061817057770336,-3.1061817057770336,-3.1061817057770336,-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.4980651044514426,{"$f":"SUM(GJ38:GJ48)","v":-3.4980651044514426},-3.4980651044514426,-3.4980651044514426,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.9393894607720141,-3.9393894607720141,-3.9393894607720141,-3.9393894607720141,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.098540794987203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating cash flows","AUD M",null,null,null,null,503.77947204841672,{"$f":"J35+J49","v":0},0,0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.5013666878758238,1.4995727809958654,1.5197086369750141,1.5484245842901612,1.5067082539789487,1.5276743843602096,1.5486671662790021,1.5799009599564577,1.5341389654746771,1.5573126732355425,1.5803322625514973,1.6120244605117056,1.5651820745511369,1.5886616560727465,{"$f":"AP35+AP49","v":1.6121426749460888},1.6444683499176331,1.6206058731018864,1.6206456222163081,1.6445979224414222,1.6775700569500755,1.6288195363276734,1.6532510004899867,1.6776839234888143,1.7113155616805715,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,{"$f":"BV35+BV49","v":1.8897259966871851},1.927600644149406,1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,{"$f":"DB35+DB49","v":2.2157987890509454},2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,{"$f":"EH35+EH49","v":2.6007446913535759},2.6530919626954286,2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,{"$f":"FN35+FN49","v":3.06566461954242},3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"GJ35+GJ49","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditure"]
[null,null,{"$f":"Cons!C155","v":"Design and construction"},"AUD M",null,null,null,null,{"$f":"SUM(J54:IU54)","v":-367.40374457999991},{"$f":"-Cons!J155","v":0},{"$f":"-Cons!K155","v":0},{"$f":"-Cons!L155","v":0},{"$f":"-Cons!M155","v":0},{"$f":"-Cons!N155","v":0},{"$f":"-Cons!O155","v":0},{"$f":"-Cons!P155","v":0},{"$f":"-Cons!Q155","v":0},{"$f":"-Cons!R155","v":-59.385754139999968},{"$f":"-Cons!S155","v":-47.309952779999982},{"$f":"-Cons!T155","v":-81.869705519999997},{"$f":"-Cons!U155","v":-91.600121340000015},{"$f":"-Cons!V155","v":-52.678458059999983},{"$f":"-Cons!W155","v":-34.559752740000008},{"$f":"-Cons!X155","v":0},{"$f":"-Cons!Y155","v":0},{"$f":"-Cons!Z155","v":0},{"$f":"-Cons!AA155","v":0},{"$f":"-Cons!AB155","v":0},{"$f":"-Cons!AC155","v":0},{"$f":"-Cons!AD155","v":0},{"$f":"-Cons!AE155","v":0},{"$f":"-Cons!AF155","v":0},{"$f":"-Cons!AG155","v":0},{"$f":"-Cons!AH155","v":0},{"$f":"-Cons!AI155","v":0},{"$f":"-Cons!AJ155","v":0},{"$f":"-Cons!AK155","v":0},{"$f":"-Cons!AL155","v":0},{"$f":"-Cons!AM155","v":0},{"$f":"-Cons!AN155","v":0},{"$f":"-Cons!AO155","v":0},{"$f":"-Cons!AP155","v":0},{"$f":"-Cons!AQ155","v":0},{"$f":"-Cons!AR155","v":0},{"$f":"-Cons!AS155","v":0},{"$f":"-Cons!AT155","v":0},{"$f":"-Cons!AU155","v":0},{"$f":"-Cons!AV155","v":0},{"$f":"-Cons!AW155","v":0},{"$f":"-Cons!AX155","v":0},{"$f":"-Cons!AY155","v":0},{"$f":"-Cons!AZ155","v":0},{"$f":"-Cons!BA155","v":0},{"$f":"-Cons!BB155","v":0},{"$f":"-Cons!BC155","v":0},{"$f":"-Cons!BD155","v":0},{"$f":"-Cons!BE155","v":0},{"$f":"-Cons!BF155","v":0},{"$f":"-Cons!BG155","v":0},{"$f":"-Cons!BH155","v":0},{"$f":"-Cons!BI155","v":0},{"$f":"-Cons!BJ155","v":0},{"$f":"-Cons!BK155","v":0},{"$f":"-Cons!BL155","v":0},{"$f":"-Cons!BM155","v":0},{"$f":"-Cons!BN155","v":0},{"$f":"-Cons!BO155","v":0},{"$f":"-Cons!BP155","v":0},{"$f":"-Cons!BQ155","v":0},{"$f":"-Cons!BR155","v":0},{"$f":"-Cons!BS155","v":0},{"$f":"-Cons!BT155","v":0},{"$f":"-Cons!BU155","v":0},{"$f":"-Cons!BV155","v":0},{"$f":"-Cons!BW155","v":0},{"$f":"-Cons!BX155","v":0},{"$f":"-Cons!BY155","v":0},{"$f":"-Cons!BZ155","v":0},{"$f":"-Cons!CA155","v":0},{"$f":"-Cons!CB155","v":0},{"$f":"-Cons!CC155","v":0},{"$f":"-Cons!CD155","v":0},{"$f":"-Cons!CE155","v":0},{"$f":"-Cons!CF155","v":0},{"$f":"-Cons!CG155","v":0},{"$f":"-Cons!CH155","v":0},{"$f":"-Cons!CI155","v":0},{"$f":"-Cons!CJ155","v":0},{"$f":"-Cons!CK155","v":0},{"$f":"-Cons!CL155","v":0},{"$f":"-Cons!CM155","v":0},{"$f":"-Cons!CN155","v":0},{"$f":"-Cons!CO155","v":0},{"$f":"-Cons!CP155","v":0},{"$f":"-Cons!CQ155","v":0},{"$f":"-Cons!CR155","v":0},{"$f":"-Cons!CS155","v":0},{"$f":"-Cons!CT155","v":0},{"$f":"-Cons!CU155","v":0},{"$f":"-Cons!CV155","v":0},{"$f":"-Cons!CW155","v":0},{"$f":"-Cons!CX155","v":0},{"$f":"-Cons!CY155","v":0},{"$f":"-Cons!CZ155","v":0},{"$f":"-Cons!DA155","v":0},{"$f":"-Cons!DB155","v":0},{"$f":"-Cons!DC155","v":0},{"$f":"-Cons!DD155","v":0},{"$f":"-Cons!DE155","v":0},{"$f":"-Cons!DF155","v":0},{"$f":"-Cons!DG155","v":0},{"$f":"-Cons!DH155","v":0},{"$f":"-Cons!DI155","v":0},{"$f":"-Cons!DJ155","v":0},{"$f":"-Cons!DK155","v":0},{"$f":"-Cons!DL155","v":0},{"$f":"-Cons!DM155","v":0},{"$f":"-Cons!DN155","v":0},{"$f":"-Cons!DO155","v":0},{"$f":"-Cons!DP155","v":0},{"$f":"-Cons!DQ155","v":0},{"$f":"-Cons!DR155","v":0},{"$f":"-Cons!DS155","v":0},{"$f":"-Cons!DT155","v":0},{"$f":"-Cons!DU155","v":0},{"$f":"-Cons!DV155","v":0},{"$f":"-Cons!DW155","v":0},{"$f":"-Cons!DX155","v":0},{"$f":"-Cons!DY155","v":0},{"$f":"-Cons!DZ155","v":0},{"$f":"-Cons!EA155","v":0},{"$f":"-Cons!EB155","v":0},{"$f":"-Cons!EC155","v":0},{"$f":"-Cons!ED155","v":0},{"$f":"-Cons!EE155","v":0},{"$f":"-Cons!EF155","v":0},{"$f":"-Cons!EG155","v":0},{"$f":"-Cons!EH155","v":0},{"$f":"-Cons!EI155","v":0},{"$f":"-Cons!EJ155","v":0},{"$f":"-Cons!EK155","v":0},{"$f":"-Cons!EL155","v":0},{"$f":"-Cons!EM155","v":0},{"$f":"-Cons!EN155","v":0},{"$f":"-Cons!EO155","v":0},{"$f":"-Cons!EP155","v":0},{"$f":"-Cons!EQ155","v":0},{"$f":"-Cons!ER155","v":0},{"$f":"-Cons!ES155","v":0},{"$f":"-Cons!ET155","v":0},{"$f":"-Cons!EU155","v":0},{"$f":"-Cons!EV155","v":0},{"$f":"-Cons!EW155","v":0},{"$f":"-Cons!EX155","v":0},{"$f":"-Cons!EY155","v":0},{"$f":"-Cons!EZ155","v":0},{"$f":"-Cons!FA155","v":0},{"$f":"-Cons!FB155","v":0},{"$f":"-Cons!FC155","v":0},{"$f":"-Cons!FD155","v":0},{"$f":"-Cons!FE155","v":0},{"$f":"-Cons!FF155","v":0},{"$f":"-Cons!FG155","v":0},{"$f":"-Cons!FH155","v":0},{"$f":"-Cons!FI155","v":0},{"$f":"-Cons!FJ155","v":0},{"$f":"-Cons!FK155","v":0},{"$f":"-Cons!FL155","v":0},{"$f":"-Cons!FM155","v":0},{"$f":"-Cons!FN155","v":0},{"$f":"-Cons!FO155","v":0},{"$f":"-Cons!FP155","v":0},{"$f":"-Cons!FQ155","v":0},{"$f":"-Cons!FR155","v":0},{"$f":"-Cons!FS155","v":0},{"$f":"-Cons!FT155","v":0},{"$f":"-Cons!FU155","v":0},{"$f":"-Cons!FV155","v":0},{"$f":"-Cons!FW155","v":0},{"$f":"-Cons!FX155","v":0},{"$f":"-Cons!FY155","v":0},{"$f":"-Cons!FZ155","v":0},{"$f":"-Cons!GA155","v":0},{"$f":"-Cons!GB155","v":0},{"$f":"-Cons!GC155","v":0},{"$f":"-Cons!GD155","v":0},{"$f":"-Cons!GE155","v":0},{"$f":"-Cons!GF155","v":0},{"$f":"-Cons!GG155","v":0},{"$f":"-Cons!GH155","v":0},{"$f":"-Cons!GI155","v":0},{"$f":"-Cons!GJ155","v":0},{"$f":"-Cons!GK155","v":0},{"$f":"-Cons!GL155","v":0},{"$f":"-Cons!GM155","v":0},{"$f":"-Cons!GN155","v":0},{"$f":"-Cons!GO155","v":0},{"$f":"-Cons!GP155","v":0},{"$f":"-Cons!GQ155","v":0},{"$f":"-Cons!GR155","v":0},{"$f":"-Cons!GS155","v":0},{"$f":"-Cons!GT155","v":0},{"$f":"-Cons!GU155","v":0},{"$f":"-Cons!GV155","v":0},{"$f":"-Cons!GW155","v":0},{"$f":"-Cons!GX155","v":0},{"$f":"-Cons!GY155","v":0},{"$f":"-Cons!GZ155","v":0},{"$f":"-Cons!HA155","v":0},{"$f":"-Cons!HB155","v":0},{"$f":"-Cons!HC155","v":0},{"$f":"-Cons!HD155","v":0},{"$f":"-Cons!HE155","v":0},{"$f":"-Cons!HF155","v":0},{"$f":"-Cons!HG155","v":0},{"$f":"-Cons!HH155","v":0},{"$f":"-Cons!HI155","v":0},{"$f":"-Cons!HJ155","v":0},{"$f":"-Cons!HK155","v":0},{"$f":"-Cons!HL155","v":0},{"$f":"-Cons!HM155","v":0},{"$f":"-Cons!HN155","v":0},{"$f":"-Cons!HO155","v":0},{"$f":"-Cons!HP155","v":0},{"$f":"-Cons!HQ155","v":0},{"$f":"-Cons!HR155","v":0},{"$f":"-Cons!HS155","v":0},{"$f":"-Cons!HT155","v":0},{"$f":"-Cons!HU155","v":0},{"$f":"-Cons!HV155","v":0},{"$f":"-Cons!HW155","v":0},{"$f":"-Cons!HX155","v":0},{"$f":"-Cons!HY155","v":0},{"$f":"-Cons!HZ155","v":0},{"$f":"-Cons!IA155","v":0},{"$f":"-Cons!IB155","v":0},{"$f":"-Cons!IC155","v":0},{"$f":"-Cons!ID155","v":0},{"$f":"-Cons!IE155","v":0},{"$f":"-Cons!IF155","v":0},{"$f":"-Cons!IG155","v":0},{"$f":"-Cons!IH155","v":0},{"$f":"-Cons!II155","v":0},{"$f":"-Cons!IJ155","v":0},{"$f":"-Cons!IK155","v":0},{"$f":"-Cons!IL155","v":0},{"$f":"-Cons!IM155","v":0},{"$f":"-Cons!IN155","v":0},{"$f":"-Cons!IO155","v":0},{"$f":"-Cons!IP155","v":0},{"$f":"-Cons!IQ155","v":0},{"$f":"-Cons!IR155","v":0},{"$f":"-Cons!IS155","v":0},{"$f":"-Cons!IT155","v":0},{"$f":"-Cons!IU155","v":0}]
[null,null,{"$f":"Cons!C156","v":"Other project costs"},"AUD M",null,null,null,null,-23.892079943577809,{"$f":"-Cons!J156","v":0},{"$f":"-Cons!K156","v":0},{"$f":"-Cons!L156","v":0},{"$f":"-Cons!M156","v":0},{"$f":"-Cons!N156","v":0},{"$f":"-Cons!O156","v":0},{"$f":"-Cons!P156","v":0},{"$f":"-Cons!Q156","v":0},{"$f":"-Cons!R156","v":-1.9591505553733779},{"$f":"-Cons!S156","v":-3.368783272044471},{"$f":"-Cons!T156","v":-5.829667506232985},{"$f":"-Cons!U156","v":-6.5225378245967409},{"$f":"-Cons!V156","v":-3.7510565511417155},{"$f":"-Cons!W156","v":-2.4608842341885144},{"$f":"-Cons!X156","v":0},{"$f":"-Cons!Y156","v":0},{"$f":"-Cons!Z156","v":0},{"$f":"-Cons!AA156","v":0},{"$f":"-Cons!AB156","v":0},{"$f":"-Cons!AC156","v":0},{"$f":"-Cons!AD156","v":0},{"$f":"-Cons!AE156","v":0},{"$f":"-Cons!AF156","v":0},{"$f":"-Cons!AG156","v":0},{"$f":"-Cons!AH156","v":0},{"$f":"-Cons!AI156","v":0},{"$f":"-Cons!AJ156","v":0},{"$f":"-Cons!AK156","v":0},{"$f":"-Cons!AL156","v":0},{"$f":"-Cons!AM156","v":0},{"$f":"-Cons!AN156","v":0},{"$f":"-Cons!AO156","v":0},{"$f":"-Cons!AP156","v":0},{"$f":"-Cons!AQ156","v":0},{"$f":"-Cons!AR156","v":0},{"$f":"-Cons!AS156","v":0},{"$f":"-Cons!AT156","v":0},{"$f":"-Cons!AU156","v":0},{"$f":"-Cons!AV156","v":0},{"$f":"-Cons!AW156","v":0},{"$f":"-Cons!AX156","v":0},{"$f":"-Cons!AY156","v":0},{"$f":"-Cons!AZ156","v":0},{"$f":"-Cons!BA156","v":0},{"$f":"-Cons!BB156","v":0},{"$f":"-Cons!BC156","v":0},{"$f":"-Cons!BD156","v":0},{"$f":"-Cons!BE156","v":0},{"$f":"-Cons!BF156","v":0},{"$f":"-Cons!BG156","v":0},{"$f":"-Cons!BH156","v":0},{"$f":"-Cons!BI156","v":0},{"$f":"-Cons!BJ156","v":0},{"$f":"-Cons!BK156","v":0},{"$f":"-Cons!BL156","v":0},{"$f":"-Cons!BM156","v":0},{"$f":"-Cons!BN156","v":0},{"$f":"-Cons!BO156","v":0},{"$f":"-Cons!BP156","v":0},{"$f":"-Cons!BQ156","v":0},{"$f":"-Cons!BR156","v":0},{"$f":"-Cons!BS156","v":0},{"$f":"-Cons!BT156","v":0},{"$f":"-Cons!BU156","v":0},{"$f":"-Cons!BV156","v":0},{"$f":"-Cons!BW156","v":0},{"$f":"-Cons!BX156","v":0},{"$f":"-Cons!BY156","v":0},{"$f":"-Cons!BZ156","v":0},{"$f":"-Cons!CA156","v":0},{"$f":"-Cons!CB156","v":0},{"$f":"-Cons!CC156","v":0},{"$f":"-Cons!CD156","v":0},{"$f":"-Cons!CE156","v":0},{"$f":"-Cons!CF156","v":0},{"$f":"-Cons!CG156","v":0},{"$f":"-Cons!CH156","v":0},{"$f":"-Cons!CI156","v":0},{"$f":"-Cons!CJ156","v":0},{"$f":"-Cons!CK156","v":0},{"$f":"-Cons!CL156","v":0},{"$f":"-Cons!CM156","v":0},{"$f":"-Cons!CN156","v":0},{"$f":"-Cons!CO156","v":0},{"$f":"-Cons!CP156","v":0},{"$f":"-Cons!CQ156","v":0},{"$f":"-Cons!CR156","v":0},{"$f":"-Cons!CS156","v":0},{"$f":"-Cons!CT156","v":0},{"$f":"-Cons!CU156","v":0},{"$f":"-Cons!CV156","v":0},{"$f":"-Cons!CW156","v":0},{"$f":"-Cons!CX156","v":0},{"$f":"-Cons!CY156","v":0},{"$f":"-Cons!CZ156","v":0},{"$f":"-Cons!DA156","v":0},{"$f":"-Cons!DB156","v":0},{"$f":"-Cons!DC156","v":0},{"$f":"-Cons!DD156","v":0},{"$f":"-Cons!DE156","v":0},{"$f":"-Cons!DF156","v":0},{"$f":"-Cons!DG156","v":0},{"$f":"-Cons!DH156","v":0},{"$f":"-Cons!DI156","v":0},{"$f":"-Cons!DJ156","v":0},{"$f":"-Cons!DK156","v":0},{"$f":"-Cons!DL156","v":0},{"$f":"-Cons!DM156","v":0},{"$f":"-Cons!DN156","v":0},{"$f":"-Cons!DO156","v":0},{"$f":"-Cons!DP156","v":0},{"$f":"-Cons!DQ156","v":0},{"$f":"-Cons!DR156","v":0},{"$f":"-Cons!DS156","v":0},{"$f":"-Cons!DT156","v":0},{"$f":"-Cons!DU156","v":0},{"$f":"-Cons!DV156","v":0},{"$f":"-Cons!DW156","v":0},{"$f":"-Cons!DX156","v":0},{"$f":"-Cons!DY156","v":0},{"$f":"-Cons!DZ156","v":0},{"$f":"-Cons!EA156","v":0},{"$f":"-Cons!EB156","v":0},{"$f":"-Cons!EC156","v":0},{"$f":"-Cons!ED156","v":0},{"$f":"-Cons!EE156","v":0},{"$f":"-Cons!EF156","v":0},{"$f":"-Cons!EG156","v":0},{"$f":"-Cons!EH156","v":0},{"$f":"-Cons!EI156","v":0},{"$f":"-Cons!EJ156","v":0},{"$f":"-Cons!EK156","v":0},{"$f":"-Cons!EL156","v":0},{"$f":"-Cons!EM156","v":0},{"$f":"-Cons!EN156","v":0},{"$f":"-Cons!EO156","v":0},{"$f":"-Cons!EP156","v":0},{"$f":"-Cons!EQ156","v":0},{"$f":"-Cons!ER156","v":0},{"$f":"-Cons!ES156","v":0},{"$f":"-Cons!ET156","v":0},{"$f":"-Cons!EU156","v":0},{"$f":"-Cons!EV156","v":0},{"$f":"-Cons!EW156","v":0},{"$f":"-Cons!EX156","v":0},{"$f":"-Cons!EY156","v":0},{"$f":"-Cons!EZ156","v":0},{"$f":"-Cons!FA156","v":0},{"$f":"-Cons!FB156","v":0},{"$f":"-Cons!FC156","v":0},{"$f":"-Cons!FD156","v":0},{"$f":"-Cons!FE156","v":0},{"$f":"-Cons!FF156","v":0},{"$f":"-Cons!FG156","v":0},{"$f":"-Cons!FH156","v":0},{"$f":"-Cons!FI156","v":0},{"$f":"-Cons!FJ156","v":0},{"$f":"-Cons!FK156","v":0},{"$f":"-Cons!FL156","v":0},{"$f":"-Cons!FM156","v":0},{"$f":"-Cons!FN156","v":0},{"$f":"-Cons!FO156","v":0},{"$f":"-Cons!FP156","v":0},{"$f":"-Cons!FQ156","v":0},{"$f":"-Cons!FR156","v":0},{"$f":"-Cons!FS156","v":0},{"$f":"-Cons!FT156","v":0},{"$f":"-Cons!FU156","v":0},{"$f":"-Cons!FV156","v":0},{"$f":"-Cons!FW156","v":0},{"$f":"-Cons!FX156","v":0},{"$f":"-Cons!FY156","v":0},{"$f":"-Cons!FZ156","v":0},{"$f":"-Cons!GA156","v":0},{"$f":"-Cons!GB156","v":0},{"$f":"-Cons!GC156","v":0},{"$f":"-Cons!GD156","v":0},{"$f":"-Cons!GE156","v":0},{"$f":"-Cons!GF156","v":0},{"$f":"-Cons!GG156","v":0},{"$f":"-Cons!GH156","v":0},{"$f":"-Cons!GI156","v":0},{"$f":"-Cons!GJ156","v":0},{"$f":"-Cons!GK156","v":0},{"$f":"-Cons!GL156","v":0},{"$f":"-Cons!GM156","v":0},{"$f":"-Cons!GN156","v":0},{"$f":"-Cons!GO156","v":0},{"$f":"-Cons!GP156","v":0},{"$f":"-Cons!GQ156","v":0},{"$f":"-Cons!GR156","v":0},{"$f":"-Cons!GS156","v":0},{"$f":"-Cons!GT156","v":0},{"$f":"-Cons!GU156","v":0},{"$f":"-Cons!GV156","v":0},{"$f":"-Cons!GW156","v":0},{"$f":"-Cons!GX156","v":0},{"$f":"-Cons!GY156","v":0},{"$f":"-Cons!GZ156","v":0},{"$f":"-Cons!HA156","v":0},{"$f":"-Cons!HB156","v":0},{"$f":"-Cons!HC156","v":0},{"$f":"-Cons!HD156","v":0},{"$f":"-Cons!HE156","v":0},{"$f":"-Cons!HF156","v":0},{"$f":"-Cons!HG156","v":0},{"$f":"-Cons!HH156","v":0},{"$f":"-Cons!HI156","v":0},{"$f":"-Cons!HJ156","v":0},{"$f":"-Cons!HK156","v":0},{"$f":"-Cons!HL156","v":0},{"$f":"-Cons!HM156","v":0},{"$f":"-Cons!HN156","v":0},{"$f":"-Cons!HO156","v":0},{"$f":"-Cons!HP156","v":0},{"$f":"-Cons!HQ156","v":0},{"$f":"-Cons!HR156","v":0},{"$f":"-Cons!HS156","v":0},{"$f":"-Cons!HT156","v":0},{"$f":"-Cons!HU156","v":0},{"$f":"-Cons!HV156","v":0},{"$f":"-Cons!HW156","v":0},{"$f":"-Cons!HX156","v":0},{"$f":"-Cons!HY156","v":0},{"$f":"-Cons!HZ156","v":0},{"$f":"-Cons!IA156","v":0},{"$f":"-Cons!IB156","v":0},{"$f":"-Cons!IC156","v":0},{"$f":"-Cons!ID156","v":0},{"$f":"-Cons!IE156","v":0},{"$f":"-Cons!IF156","v":0},{"$f":"-Cons!IG156","v":0},{"$f":"-Cons!IH156","v":0},{"$f":"-Cons!II156","v":0},{"$f":"-Cons!IJ156","v":0},{"$f":"-Cons!IK156","v":0},{"$f":"-Cons!IL156","v":0},{"$f":"-Cons!IM156","v":0},{"$f":"-Cons!IN156","v":0},{"$f":"-Cons!IO156","v":0},{"$f":"-Cons!IP156","v":0},{"$f":"-Cons!IQ156","v":0},{"$f":"-Cons!IR156","v":0},{"$f":"-Cons!IS156","v":0},{"$f":"-Cons!IT156","v":0},{"$f":"-Cons!IU156","v":0}]
[null,null,{"$f":"Cons!C157","v":"NHIF grant funding"},"AUD M",null,null,null,null,2,{"$f":"-Cons!J157","v":0},{"$f":"-Cons!K157","v":0},{"$f":"-Cons!L157","v":0},{"$f":"-Cons!M157","v":0},{"$f":"-Cons!N157","v":0},{"$f":"-Cons!O157","v":0},{"$f":"-Cons!P157","v":0},{"$f":"-Cons!Q157","v":0},{"$f":"-Cons!R157","v":0.16399999999999981},{"$f":"-Cons!S157","v":0.28199999999999997},{"$f":"-Cons!T157","v":0.48800000000000004},{"$f":"-Cons!U157","v":0.54600000000000004},{"$f":"-Cons!V157","v":0.31399999999999995},{"$f":"-Cons!W157","v":0.20600000000000002},{"$f":"-Cons!X157","v":0},{"$f":"-Cons!Y157","v":0},{"$f":"-Cons!Z157","v":0},{"$f":"-Cons!AA157","v":0},{"$f":"-Cons!AB157","v":0},{"$f":"-Cons!AC157","v":0},{"$f":"-Cons!AD157","v":0},{"$f":"-Cons!AE157","v":0},{"$f":"-Cons!AF157","v":0},{"$f":"-Cons!AG157","v":0},{"$f":"-Cons!AH157","v":0},{"$f":"-Cons!AI157","v":0},{"$f":"-Cons!AJ157","v":0},{"$f":"-Cons!AK157","v":0},{"$f":"-Cons!AL157","v":0},{"$f":"-Cons!AM157","v":0},{"$f":"-Cons!AN157","v":0},{"$f":"-Cons!AO157","v":0},{"$f":"-Cons!AP157","v":0},{"$f":"-Cons!AQ157","v":0},{"$f":"-Cons!AR157","v":0},{"$f":"-Cons!AS157","v":0},{"$f":"-Cons!AT157","v":0},{"$f":"-Cons!AU157","v":0},{"$f":"-Cons!AV157","v":0},{"$f":"-Cons!AW157","v":0},{"$f":"-Cons!AX157","v":0},{"$f":"-Cons!AY157","v":0},{"$f":"-Cons!AZ157","v":0},{"$f":"-Cons!BA157","v":0},{"$f":"-Cons!BB157","v":0},{"$f":"-Cons!BC157","v":0},{"$f":"-Cons!BD157","v":0},{"$f":"-Cons!BE157","v":0},{"$f":"-Cons!BF157","v":0},{"$f":"-Cons!BG157","v":0},{"$f":"-Cons!BH157","v":0},{"$f":"-Cons!BI157","v":0},{"$f":"-Cons!BJ157","v":0},{"$f":"-Cons!BK157","v":0},{"$f":"-Cons!BL157","v":0},{"$f":"-Cons!BM157","v":0},{"$f":"-Cons!BN157","v":0},{"$f":"-Cons!BO157","v":0},{"$f":"-Cons!BP157","v":0},{"$f":"-Cons!BQ157","v":0},{"$f":"-Cons!BR157","v":0},{"$f":"-Cons!BS157","v":0},{"$f":"-Cons!BT157","v":0},{"$f":"-Cons!BU157","v":0},{"$f":"-Cons!BV157","v":0},{"$f":"-Cons!BW157","v":0},{"$f":"-Cons!BX157","v":0},{"$f":"-Cons!BY157","v":0},{"$f":"-Cons!BZ157","v":0},{"$f":"-Cons!CA157","v":0},{"$f":"-Cons!CB157","v":0},{"$f":"-Cons!CC157","v":0},{"$f":"-Cons!CD157","v":0},{"$f":"-Cons!CE157","v":0},{"$f":"-Cons!CF157","v":0},{"$f":"-Cons!CG157","v":0},{"$f":"-Cons!CH157","v":0},{"$f":"-Cons!CI157","v":0},{"$f":"-Cons!CJ157","v":0},{"$f":"-Cons!CK157","v":0},{"$f":"-Cons!CL157","v":0},{"$f":"-Cons!CM157","v":0},{"$f":"-Cons!CN157","v":0},{"$f":"-Cons!CO157","v":0},{"$f":"-Cons!CP157","v":0},{"$f":"-Cons!CQ157","v":0},{"$f":"-Cons!CR157","v":0},{"$f":"-Cons!CS157","v":0},{"$f":"-Cons!CT157","v":0},{"$f":"-Cons!CU157","v":0},{"$f":"-Cons!CV157","v":0},{"$f":"-Cons!CW157","v":0},{"$f":"-Cons!CX157","v":0},{"$f":"-Cons!CY157","v":0},{"$f":"-Cons!CZ157","v":0},{"$f":"-Cons!DA157","v":0},{"$f":"-Cons!DB157","v":0},{"$f":"-Cons!DC157","v":0},{"$f":"-Cons!DD157","v":0},{"$f":"-Cons!DE157","v":0},{"$f":"-Cons!DF157","v":0},{"$f":"-Cons!DG157","v":0},{"$f":"-Cons!DH157","v":0},{"$f":"-Cons!DI157","v":0},{"$f":"-Cons!DJ157","v":0},{"$f":"-Cons!DK157","v":0},{"$f":"-Cons!DL157","v":0},{"$f":"-Cons!DM157","v":0},{"$f":"-Cons!DN157","v":0},{"$f":"-Cons!DO157","v":0},{"$f":"-Cons!DP157","v":0},{"$f":"-Cons!DQ157","v":0},{"$f":"-Cons!DR157","v":0},{"$f":"-Cons!DS157","v":0},{"$f":"-Cons!DT157","v":0},{"$f":"-Cons!DU157","v":0},{"$f":"-Cons!DV157","v":0},{"$f":"-Cons!DW157","v":0},{"$f":"-Cons!DX157","v":0},{"$f":"-Cons!DY157","v":0},{"$f":"-Cons!DZ157","v":0},{"$f":"-Cons!EA157","v":0},{"$f":"-Cons!EB157","v":0},{"$f":"-Cons!EC157","v":0},{"$f":"-Cons!ED157","v":0},{"$f":"-Cons!EE157","v":0},{"$f":"-Cons!EF157","v":0},{"$f":"-Cons!EG157","v":0},{"$f":"-Cons!EH157","v":0},{"$f":"-Cons!EI157","v":0},{"$f":"-Cons!EJ157","v":0},{"$f":"-Cons!EK157","v":0},{"$f":"-Cons!EL157","v":0},{"$f":"-Cons!EM157","v":0},{"$f":"-Cons!EN157","v":0},{"$f":"-Cons!EO157","v":0},{"$f":"-Cons!EP157","v":0},{"$f":"-Cons!EQ157","v":0},{"$f":"-Cons!ER157","v":0},{"$f":"-Cons!ES157","v":0},{"$f":"-Cons!ET157","v":0},{"$f":"-Cons!EU157","v":0},{"$f":"-Cons!EV157","v":0},{"$f":"-Cons!EW157","v":0},{"$f":"-Cons!EX157","v":0},{"$f":"-Cons!EY157","v":0},{"$f":"-Cons!EZ157","v":0},{"$f":"-Cons!FA157","v":0},{"$f":"-Cons!FB157","v":0},{"$f":"-Cons!FC157","v":0},{"$f":"-Cons!FD157","v":0},{"$f":"-Cons!FE157","v":0},{"$f":"-Cons!FF157","v":0},{"$f":"-Cons!FG157","v":0},{"$f":"-Cons!FH157","v":0},{"$f":"-Cons!FI157","v":0},{"$f":"-Cons!FJ157","v":0},{"$f":"-Cons!FK157","v":0},{"$f":"-Cons!FL157","v":0},{"$f":"-Cons!FM157","v":0},{"$f":"-Cons!FN157","v":0},{"$f":"-Cons!FO157","v":0},{"$f":"-Cons!FP157","v":0},{"$f":"-Cons!FQ157","v":0},{"$f":"-Cons!FR157","v":0},{"$f":"-Cons!FS157","v":0},{"$f":"-Cons!FT157","v":0},{"$f":"-Cons!FU157","v":0},{"$f":"-Cons!FV157","v":0},{"$f":"-Cons!FW157","v":0},{"$f":"-Cons!FX157","v":0},{"$f":"-Cons!FY157","v":0},{"$f":"-Cons!FZ157","v":0},{"$f":"-Cons!GA157","v":0},{"$f":"-Cons!GB157","v":0},{"$f":"-Cons!GC157","v":0},{"$f":"-Cons!GD157","v":0},{"$f":"-Cons!GE157","v":0},{"$f":"-Cons!GF157","v":0},{"$f":"-Cons!GG157","v":0},{"$f":"-Cons!GH157","v":0},{"$f":"-Cons!GI157","v":0},{"$f":"-Cons!GJ157","v":0},{"$f":"-Cons!GK157","v":0},{"$f":"-Cons!GL157","v":0},{"$f":"-Cons!GM157","v":0},{"$f":"-Cons!GN157","v":0},{"$f":"-Cons!GO157","v":0},{"$f":"-Cons!GP157","v":0},{"$f":"-Cons!GQ157","v":0},{"$f":"-Cons!GR157","v":0},{"$f":"-Cons!GS157","v":0},{"$f":"-Cons!GT157","v":0},{"$f":"-Cons!GU157","v":0},{"$f":"-Cons!GV157","v":0},{"$f":"-Cons!GW157","v":0},{"$f":"-Cons!GX157","v":0},{"$f":"-Cons!GY157","v":0},{"$f":"-Cons!GZ157","v":0},{"$f":"-Cons!HA157","v":0},{"$f":"-Cons!HB157","v":0},{"$f":"-Cons!HC157","v":0},{"$f":"-Cons!HD157","v":0},{"$f":"-Cons!HE157","v":0},{"$f":"-Cons!HF157","v":0},{"$f":"-Cons!HG157","v":0},{"$f":"-Cons!HH157","v":0},{"$f":"-Cons!HI157","v":0},{"$f":"-Cons!HJ157","v":0},{"$f":"-Cons!HK157","v":0},{"$f":"-Cons!HL157","v":0},{"$f":"-Cons!HM157","v":0},{"$f":"-Cons!HN157","v":0},{"$f":"-Cons!HO157","v":0},{"$f":"-Cons!HP157","v":0},{"$f":"-Cons!HQ157","v":0},{"$f":"-Cons!HR157","v":0},{"$f":"-Cons!HS157","v":0},{"$f":"-Cons!HT157","v":0},{"$f":"-Cons!HU157","v":0},{"$f":"-Cons!HV157","v":0},{"$f":"-Cons!HW157","v":0},{"$f":"-Cons!HX157","v":0},{"$f":"-Cons!HY157","v":0},{"$f":"-Cons!HZ157","v":0},{"$f":"-Cons!IA157","v":0},{"$f":"-Cons!IB157","v":0},{"$f":"-Cons!IC157","v":0},{"$f":"-Cons!ID157","v":0},{"$f":"-Cons!IE157","v":0},{"$f":"-Cons!IF157","v":0},{"$f":"-Cons!IG157","v":0},{"$f":"-Cons!IH157","v":0},{"$f":"-Cons!II157","v":0},{"$f":"-Cons!IJ157","v":0},{"$f":"-Cons!IK157","v":0},{"$f":"-Cons!IL157","v":0},{"$f":"-Cons!IM157","v":0},{"$f":"-Cons!IN157","v":0},{"$f":"-Cons!IO157","v":0},{"$f":"-Cons!IP157","v":0},{"$f":"-Cons!IQ157","v":0},{"$f":"-Cons!IR157","v":0},{"$f":"-Cons!IS157","v":0},{"$f":"-Cons!IT157","v":0},{"$f":"-Cons!IU157","v":0}]
[null,null,{"$f":"Cons!C159","v":"GST"},"AUD M",null,null,null,null,0,{"$f":"-Cons!J159","v":0},{"$f":"-Cons!K159","v":0},{"$f":"-Cons!L159","v":0},{"$f":"-Cons!M159","v":0},{"$f":"-Cons!N159","v":0},{"$f":"-Cons!O159","v":0},{"$f":"-Cons!P159","v":0},{"$f":"-Cons!Q159","v":0},{"$f":"-Cons!R159","v":0},{"$f":"-Cons!S159","v":0},{"$f":"-Cons!T159","v":0},{"$f":"-Cons!U159","v":0},{"$f":"-Cons!V159","v":0},{"$f":"-Cons!W159","v":0},{"$f":"-Cons!X159","v":0},{"$f":"-Cons!Y159","v":0},{"$f":"-Cons!Z159","v":0},{"$f":"-Cons!AA159","v":0},{"$f":"-Cons!AB159","v":0},{"$f":"-Cons!AC159","v":0},{"$f":"-Cons!AD159","v":0},{"$f":"-Cons!AE159","v":0},{"$f":"-Cons!AF159","v":0},{"$f":"-Cons!AG159","v":0},{"$f":"-Cons!AH159","v":0},{"$f":"-Cons!AI159","v":0},{"$f":"-Cons!AJ159","v":0},{"$f":"-Cons!AK159","v":0},{"$f":"-Cons!AL159","v":0},{"$f":"-Cons!AM159","v":0},{"$f":"-Cons!AN159","v":0},{"$f":"-Cons!AO159","v":0},{"$f":"-Cons!AP159","v":0},{"$f":"-Cons!AQ159","v":0},{"$f":"-Cons!AR159","v":0},{"$f":"-Cons!AS159","v":0},{"$f":"-Cons!AT159","v":0},{"$f":"-Cons!AU159","v":0},{"$f":"-Cons!AV159","v":0},{"$f":"-Cons!AW159","v":0},{"$f":"-Cons!AX159","v":0},{"$f":"-Cons!AY159","v":0},{"$f":"-Cons!AZ159","v":0},{"$f":"-Cons!BA159","v":0},{"$f":"-Cons!BB159","v":0},{"$f":"-Cons!BC159","v":0},{"$f":"-Cons!BD159","v":0},{"$f":"-Cons!BE159","v":0},{"$f":"-Cons!BF159","v":0},{"$f":"-Cons!BG159","v":0},{"$f":"-Cons!BH159","v":0},{"$f":"-Cons!BI159","v":0},{"$f":"-Cons!BJ159","v":0},{"$f":"-Cons!BK159","v":0},{"$f":"-Cons!BL159","v":0},{"$f":"-Cons!BM159","v":0},{"$f":"-Cons!BN159","v":0},{"$f":"-Cons!BO159","v":0},{"$f":"-Cons!BP159","v":0},{"$f":"-Cons!BQ159","v":0},{"$f":"-Cons!BR159","v":0},{"$f":"-Cons!BS159","v":0},{"$f":"-Cons!BT159","v":0},{"$f":"-Cons!BU159","v":0},{"$f":"-Cons!BV159","v":0},{"$f":"-Cons!BW159","v":0},{"$f":"-Cons!BX159","v":0},{"$f":"-Cons!BY159","v":0},{"$f":"-Cons!BZ159","v":0},{"$f":"-Cons!CA159","v":0},{"$f":"-Cons!CB159","v":0},{"$f":"-Cons!CC159","v":0},{"$f":"-Cons!CD159","v":0},{"$f":"-Cons!CE159","v":0},{"$f":"-Cons!CF159","v":0},{"$f":"-Cons!CG159","v":0},{"$f":"-Cons!CH159","v":0},{"$f":"-Cons!CI159","v":0},{"$f":"-Cons!CJ159","v":0},{"$f":"-Cons!CK159","v":0},{"$f":"-Cons!CL159","v":0},{"$f":"-Cons!CM159","v":0},{"$f":"-Cons!CN159","v":0},{"$f":"-Cons!CO159","v":0},{"$f":"-Cons!CP159","v":0},{"$f":"-Cons!CQ159","v":0},{"$f":"-Cons!CR159","v":0},{"$f":"-Cons!CS159","v":0},{"$f":"-Cons!CT159","v":0},{"$f":"-Cons!CU159","v":0},{"$f":"-Cons!CV159","v":0},{"$f":"-Cons!CW159","v":0},{"$f":"-Cons!CX159","v":0},{"$f":"-Cons!CY159","v":0},{"$f":"-Cons!CZ159","v":0},{"$f":"-Cons!DA159","v":0},{"$f":"-Cons!DB159","v":0},{"$f":"-Cons!DC159","v":0},{"$f":"-Cons!DD159","v":0},{"$f":"-Cons!DE159","v":0},{"$f":"-Cons!DF159","v":0},{"$f":"-Cons!DG159","v":0},{"$f":"-Cons!DH159","v":0},{"$f":"-Cons!DI159","v":0},{"$f":"-Cons!DJ159","v":0},{"$f":"-Cons!DK159","v":0},{"$f":"-Cons!DL159","v":0},{"$f":"-Cons!DM159","v":0},{"$f":"-Cons!DN159","v":0},{"$f":"-Cons!DO159","v":0},{"$f":"-Cons!DP159","v":0},{"$f":"-Cons!DQ159","v":0},{"$f":"-Cons!DR159","v":0},{"$f":"-Cons!DS159","v":0},{"$f":"-Cons!DT159","v":0},{"$f":"-Cons!DU159","v":0},{"$f":"-Cons!DV159","v":0},{"$f":"-Cons!DW159","v":0},{"$f":"-Cons!DX159","v":0},{"$f":"-Cons!DY159","v":0},{"$f":"-Cons!DZ159","v":0},{"$f":"-Cons!EA159","v":0},{"$f":"-Cons!EB159","v":0},{"$f":"-Cons!EC159","v":0},{"$f":"-Cons!ED159","v":0},{"$f":"-Cons!EE159","v":0},{"$f":"-Cons!EF159","v":0},{"$f":"-Cons!EG159","v":0},{"$f":"-Cons!EH159","v":0},{"$f":"-Cons!EI159","v":0},{"$f":"-Cons!EJ159","v":0},{"$f":"-Cons!EK159","v":0},{"$f":"-Cons!EL159","v":0},{"$f":"-Cons!EM159","v":0},{"$f":"-Cons!EN159","v":0},{"$f":"-Cons!EO159","v":0},{"$f":"-Cons!EP159","v":0},{"$f":"-Cons!EQ159","v":0},{"$f":"-Cons!ER159","v":0},{"$f":"-Cons!ES159","v":0},{"$f":"-Cons!ET159","v":0},{"$f":"-Cons!EU159","v":0},{"$f":"-Cons!EV159","v":0},{"$f":"-Cons!EW159","v":0},{"$f":"-Cons!EX159","v":0},{"$f":"-Cons!EY159","v":0},{"$f":"-Cons!EZ159","v":0},{"$f":"-Cons!FA159","v":0},{"$f":"-Cons!FB159","v":0},{"$f":"-Cons!FC159","v":0},{"$f":"-Cons!FD159","v":0},{"$f":"-Cons!FE159","v":0},{"$f":"-Cons!FF159","v":0},{"$f":"-Cons!FG159","v":0},{"$f":"-Cons!FH159","v":0},{"$f":"-Cons!FI159","v":0},{"$f":"-Cons!FJ159","v":0},{"$f":"-Cons!FK159","v":0},{"$f":"-Cons!FL159","v":0},{"$f":"-Cons!FM159","v":0},{"$f":"-Cons!FN159","v":0},{"$f":"-Cons!FO159","v":0},{"$f":"-Cons!FP159","v":0},{"$f":"-Cons!FQ159","v":0},{"$f":"-Cons!FR159","v":0},{"$f":"-Cons!FS159","v":0},{"$f":"-Cons!FT159","v":0},{"$f":"-Cons!FU159","v":0},{"$f":"-Cons!FV159","v":0},{"$f":"-Cons!FW159","v":0},{"$f":"-Cons!FX159","v":0},{"$f":"-Cons!FY159","v":0},{"$f":"-Cons!FZ159","v":0},{"$f":"-Cons!GA159","v":0},{"$f":"-Cons!GB159","v":0},{"$f":"-Cons!GC159","v":0},{"$f":"-Cons!GD159","v":0},{"$f":"-Cons!GE159","v":0},{"$f":"-Cons!GF159","v":0},{"$f":"-Cons!GG159","v":0},{"$f":"-Cons!GH159","v":0},{"$f":"-Cons!GI159","v":0},{"$f":"-Cons!GJ159","v":0},{"$f":"-Cons!GK159","v":0},{"$f":"-Cons!GL159","v":0},{"$f":"-Cons!GM159","v":0},{"$f":"-Cons!GN159","v":0},{"$f":"-Cons!GO159","v":0},{"$f":"-Cons!GP159","v":0},{"$f":"-Cons!GQ159","v":0},{"$f":"-Cons!GR159","v":0},{"$f":"-Cons!GS159","v":0},{"$f":"-Cons!GT159","v":0},{"$f":"-Cons!GU159","v":0},{"$f":"-Cons!GV159","v":0},{"$f":"-Cons!GW159","v":0},{"$f":"-Cons!GX159","v":0},{"$f":"-Cons!GY159","v":0},{"$f":"-Cons!GZ159","v":0},{"$f":"-Cons!HA159","v":0},{"$f":"-Cons!HB159","v":0},{"$f":"-Cons!HC159","v":0},{"$f":"-Cons!HD159","v":0},{"$f":"-Cons!HE159","v":0},{"$f":"-Cons!HF159","v":0},{"$f":"-Cons!HG159","v":0},{"$f":"-Cons!HH159","v":0},{"$f":"-Cons!HI159","v":0},{"$f":"-Cons!HJ159","v":0},{"$f":"-Cons!HK159","v":0},{"$f":"-Cons!HL159","v":0},{"$f":"-Cons!HM159","v":0},{"$f":"-Cons!HN159","v":0},{"$f":"-Cons!HO159","v":0},{"$f":"-Cons!HP159","v":0},{"$f":"-Cons!HQ159","v":0},{"$f":"-Cons!HR159","v":0},{"$f":"-Cons!HS159","v":0},{"$f":"-Cons!HT159","v":0},{"$f":"-Cons!HU159","v":0},{"$f":"-Cons!HV159","v":0},{"$f":"-Cons!HW159","v":0},{"$f":"-Cons!HX159","v":0},{"$f":"-Cons!HY159","v":0},{"$f":"-Cons!HZ159","v":0},{"$f":"-Cons!IA159","v":0},{"$f":"-Cons!IB159","v":0},{"$f":"-Cons!IC159","v":0},{"$f":"-Cons!ID159","v":0},{"$f":"-Cons!IE159","v":0},{"$f":"-Cons!IF159","v":0},{"$f":"-Cons!IG159","v":0},{"$f":"-Cons!IH159","v":0},{"$f":"-Cons!II159","v":0},{"$f":"-Cons!IJ159","v":0},{"$f":"-Cons!IK159","v":0},{"$f":"-Cons!IL159","v":0},{"$f":"-Cons!IM159","v":0},{"$f":"-Cons!IN159","v":0},{"$f":"-Cons!IO159","v":0},{"$f":"-Cons!IP159","v":0},{"$f":"-Cons!IQ159","v":0},{"$f":"-Cons!IR159","v":0},{"$f":"-Cons!IS159","v":0},{"$f":"-Cons!IT159","v":0},{"$f":"-Cons!IU159","v":0}]
[null,null,{"$f":"Cons!C160","v":"Financing costs"},"AUD M",null,null,null,null,-10,{"$f":"-Cons!J160","v":0},{"$f":"-Cons!K160","v":0},{"$f":"-Cons!L160","v":0},{"$f":"-Cons!M160","v":0},{"$f":"-Cons!N160","v":0},{"$f":"-Cons!O160","v":0},{"$f":"-Cons!P160","v":0},{"$f":"-Cons!Q160","v":0},{"$f":"-Cons!R160","v":-0.81999999999999906},{"$f":"-Cons!S160","v":-1.41},{"$f":"-Cons!T160","v":-2.4400000000000004},{"$f":"-Cons!U160","v":-2.7300000000000004},{"$f":"-Cons!V160","v":-1.5699999999999998},{"$f":"-Cons!W160","v":-1.03},{"$f":"-Cons!X160","v":0},{"$f":"-Cons!Y160","v":0},{"$f":"-Cons!Z160","v":0},{"$f":"-Cons!AA160","v":0},{"$f":"-Cons!AB160","v":0},{"$f":"-Cons!AC160","v":0},{"$f":"-Cons!AD160","v":0},{"$f":"-Cons!AE160","v":0},{"$f":"-Cons!AF160","v":0},{"$f":"-Cons!AG160","v":0},{"$f":"-Cons!AH160","v":0},{"$f":"-Cons!AI160","v":0},{"$f":"-Cons!AJ160","v":0},{"$f":"-Cons!AK160","v":0},{"$f":"-Cons!AL160","v":0},{"$f":"-Cons!AM160","v":0},{"$f":"-Cons!AN160","v":0},{"$f":"-Cons!AO160","v":0},{"$f":"-Cons!AP160","v":0},{"$f":"-Cons!AQ160","v":0},{"$f":"-Cons!AR160","v":0},{"$f":"-Cons!AS160","v":0},{"$f":"-Cons!AT160","v":0},{"$f":"-Cons!AU160","v":0},{"$f":"-Cons!AV160","v":0},{"$f":"-Cons!AW160","v":0},{"$f":"-Cons!AX160","v":0},{"$f":"-Cons!AY160","v":0},{"$f":"-Cons!AZ160","v":0},{"$f":"-Cons!BA160","v":0},{"$f":"-Cons!BB160","v":0},{"$f":"-Cons!BC160","v":0},{"$f":"-Cons!BD160","v":0},{"$f":"-Cons!BE160","v":0},{"$f":"-Cons!BF160","v":0},{"$f":"-Cons!BG160","v":0},{"$f":"-Cons!BH160","v":0},{"$f":"-Cons!BI160","v":0},{"$f":"-Cons!BJ160","v":0},{"$f":"-Cons!BK160","v":0},{"$f":"-Cons!BL160","v":0},{"$f":"-Cons!BM160","v":0},{"$f":"-Cons!BN160","v":0},{"$f":"-Cons!BO160","v":0},{"$f":"-Cons!BP160","v":0},{"$f":"-Cons!BQ160","v":0},{"$f":"-Cons!BR160","v":0},{"$f":"-Cons!BS160","v":0},{"$f":"-Cons!BT160","v":0},{"$f":"-Cons!BU160","v":0},{"$f":"-Cons!BV160","v":0},{"$f":"-Cons!BW160","v":0},{"$f":"-Cons!BX160","v":0},{"$f":"-Cons!BY160","v":0},{"$f":"-Cons!BZ160","v":0},{"$f":"-Cons!CA160","v":0},{"$f":"-Cons!CB160","v":0},{"$f":"-Cons!CC160","v":0},{"$f":"-Cons!CD160","v":0},{"$f":"-Cons!CE160","v":0},{"$f":"-Cons!CF160","v":0},{"$f":"-Cons!CG160","v":0},{"$f":"-Cons!CH160","v":0},{"$f":"-Cons!CI160","v":0},{"$f":"-Cons!CJ160","v":0},{"$f":"-Cons!CK160","v":0},{"$f":"-Cons!CL160","v":0},{"$f":"-Cons!CM160","v":0},{"$f":"-Cons!CN160","v":0},{"$f":"-Cons!CO160","v":0},{"$f":"-Cons!CP160","v":0},{"$f":"-Cons!CQ160","v":0},{"$f":"-Cons!CR160","v":0},{"$f":"-Cons!CS160","v":0},{"$f":"-Cons!CT160","v":0},{"$f":"-Cons!CU160","v":0},{"$f":"-Cons!CV160","v":0},{"$f":"-Cons!CW160","v":0},{"$f":"-Cons!CX160","v":0},{"$f":"-Cons!CY160","v":0},{"$f":"-Cons!CZ160","v":0},{"$f":"-Cons!DA160","v":0},{"$f":"-Cons!DB160","v":0},{"$f":"-Cons!DC160","v":0},{"$f":"-Cons!DD160","v":0},{"$f":"-Cons!DE160","v":0},{"$f":"-Cons!DF160","v":0},{"$f":"-Cons!DG160","v":0},{"$f":"-Cons!DH160","v":0},{"$f":"-Cons!DI160","v":0},{"$f":"-Cons!DJ160","v":0},{"$f":"-Cons!DK160","v":0},{"$f":"-Cons!DL160","v":0},{"$f":"-Cons!DM160","v":0},{"$f":"-Cons!DN160","v":0},{"$f":"-Cons!DO160","v":0},{"$f":"-Cons!DP160","v":0},{"$f":"-Cons!DQ160","v":0},{"$f":"-Cons!DR160","v":0},{"$f":"-Cons!DS160","v":0},{"$f":"-Cons!DT160","v":0},{"$f":"-Cons!DU160","v":0},{"$f":"-Cons!DV160","v":0},{"$f":"-Cons!DW160","v":0},{"$f":"-Cons!DX160","v":0},{"$f":"-Cons!DY160","v":0},{"$f":"-Cons!DZ160","v":0},{"$f":"-Cons!EA160","v":0},{"$f":"-Cons!EB160","v":0},{"$f":"-Cons!EC160","v":0},{"$f":"-Cons!ED160","v":0},{"$f":"-Cons!EE160","v":0},{"$f":"-Cons!EF160","v":0},{"$f":"-Cons!EG160","v":0},{"$f":"-Cons!EH160","v":0},{"$f":"-Cons!EI160","v":0},{"$f":"-Cons!EJ160","v":0},{"$f":"-Cons!EK160","v":0},{"$f":"-Cons!EL160","v":0},{"$f":"-Cons!EM160","v":0},{"$f":"-Cons!EN160","v":0},{"$f":"-Cons!EO160","v":0},{"$f":"-Cons!EP160","v":0},{"$f":"-Cons!EQ160","v":0},{"$f":"-Cons!ER160","v":0},{"$f":"-Cons!ES160","v":0},{"$f":"-Cons!ET160","v":0},{"$f":"-Cons!EU160","v":0},{"$f":"-Cons!EV160","v":0},{"$f":"-Cons!EW160","v":0},{"$f":"-Cons!EX160","v":0},{"$f":"-Cons!EY160","v":0},{"$f":"-Cons!EZ160","v":0},{"$f":"-Cons!FA160","v":0},{"$f":"-Cons!FB160","v":0},{"$f":"-Cons!FC160","v":0},{"$f":"-Cons!FD160","v":0},{"$f":"-Cons!FE160","v":0},{"$f":"-Cons!FF160","v":0},{"$f":"-Cons!FG160","v":0},{"$f":"-Cons!FH160","v":0},{"$f":"-Cons!FI160","v":0},{"$f":"-Cons!FJ160","v":0},{"$f":"-Cons!FK160","v":0},{"$f":"-Cons!FL160","v":0},{"$f":"-Cons!FM160","v":0},{"$f":"-Cons!FN160","v":0},{"$f":"-Cons!FO160","v":0},{"$f":"-Cons!FP160","v":0},{"$f":"-Cons!FQ160","v":0},{"$f":"-Cons!FR160","v":0},{"$f":"-Cons!FS160","v":0},{"$f":"-Cons!FT160","v":0},{"$f":"-Cons!FU160","v":0},{"$f":"-Cons!FV160","v":0},{"$f":"-Cons!FW160","v":0},{"$f":"-Cons!FX160","v":0},{"$f":"-Cons!FY160","v":0},{"$f":"-Cons!FZ160","v":0},{"$f":"-Cons!GA160","v":0},{"$f":"-Cons!GB160","v":0},{"$f":"-Cons!GC160","v":0},{"$f":"-Cons!GD160","v":0},{"$f":"-Cons!GE160","v":0},{"$f":"-Cons!GF160","v":0},{"$f":"-Cons!GG160","v":0},{"$f":"-Cons!GH160","v":0},{"$f":"-Cons!GI160","v":0},{"$f":"-Cons!GJ160","v":0},{"$f":"-Cons!GK160","v":0},{"$f":"-Cons!GL160","v":0},{"$f":"-Cons!GM160","v":0},{"$f":"-Cons!GN160","v":0},{"$f":"-Cons!GO160","v":0},{"$f":"-Cons!GP160","v":0},{"$f":"-Cons!GQ160","v":0},{"$f":"-Cons!GR160","v":0},{"$f":"-Cons!GS160","v":0},{"$f":"-Cons!GT160","v":0},{"$f":"-Cons!GU160","v":0},{"$f":"-Cons!GV160","v":0},{"$f":"-Cons!GW160","v":0},{"$f":"-Cons!GX160","v":0},{"$f":"-Cons!GY160","v":0},{"$f":"-Cons!GZ160","v":0},{"$f":"-Cons!HA160","v":0},{"$f":"-Cons!HB160","v":0},{"$f":"-Cons!HC160","v":0},{"$f":"-Cons!HD160","v":0},{"$f":"-Cons!HE160","v":0},{"$f":"-Cons!HF160","v":0},{"$f":"-Cons!HG160","v":0},{"$f":"-Cons!HH160","v":0},{"$f":"-Cons!HI160","v":0},{"$f":"-Cons!HJ160","v":0},{"$f":"-Cons!HK160","v":0},{"$f":"-Cons!HL160","v":0},{"$f":"-Cons!HM160","v":0},{"$f":"-Cons!HN160","v":0},{"$f":"-Cons!HO160","v":0},{"$f":"-Cons!HP160","v":0},{"$f":"-Cons!HQ160","v":0},{"$f":"-Cons!HR160","v":0},{"$f":"-Cons!HS160","v":0},{"$f":"-Cons!HT160","v":0},{"$f":"-Cons!HU160","v":0},{"$f":"-Cons!HV160","v":0},{"$f":"-Cons!HW160","v":0},{"$f":"-Cons!HX160","v":0},{"$f":"-Cons!HY160","v":0},{"$f":"-Cons!HZ160","v":0},{"$f":"-Cons!IA160","v":0},{"$f":"-Cons!IB160","v":0},{"$f":"-Cons!IC160","v":0},{"$f":"-Cons!ID160","v":0},{"$f":"-Cons!IE160","v":0},{"$f":"-Cons!IF160","v":0},{"$f":"-Cons!IG160","v":0},{"$f":"-Cons!IH160","v":0},{"$f":"-Cons!II160","v":0},{"$f":"-Cons!IJ160","v":0},{"$f":"-Cons!IK160","v":0},{"$f":"-Cons!IL160","v":0},{"$f":"-Cons!IM160","v":0},{"$f":"-Cons!IN160","v":0},{"$f":"-Cons!IO160","v":0},{"$f":"-Cons!IP160","v":0},{"$f":"-Cons!IQ160","v":0},{"$f":"-Cons!IR160","v":0},{"$f":"-Cons!IS160","v":0},{"$f":"-Cons!IT160","v":0},{"$f":"-Cons!IU160","v":0}]
[null,null,{"$f":"Cons!C161","v":"NHFIC DSRA"},"AUD M",null,null,null,null,-2.1314531350546462,{"$f":"-Cons!J161","v":0},{"$f":"-Cons!K161","v":0},{"$f":"-Cons!L161","v":0},{"$f":"-Cons!M161","v":0},{"$f":"-Cons!N161","v":0},{"$f":"-Cons!O161","v":0},{"$f":"-Cons!P161","v":0},{"$f":"-Cons!Q161","v":0},{"$f":"-Cons!R161","v":0},{"$f":"-Cons!S161","v":0},{"$f":"-Cons!T161","v":0},{"$f":"-Cons!U161","v":0},{"$f":"-Cons!V161","v":0},{"$f":"-Cons!W161","v":-2.1314531350546462},{"$f":"-Cons!X161","v":0},{"$f":"-Cons!Y161","v":0},{"$f":"-Cons!Z161","v":0},{"$f":"-Cons!AA161","v":0},{"$f":"-Cons!AB161","v":0},{"$f":"-Cons!AC161","v":0},{"$f":"-Cons!AD161","v":0},{"$f":"-Cons!AE161","v":0},{"$f":"-Cons!AF161","v":0},{"$f":"-Cons!AG161","v":0},{"$f":"-Cons!AH161","v":0},{"$f":"-Cons!AI161","v":0},{"$f":"-Cons!AJ161","v":0},{"$f":"-Cons!AK161","v":0},{"$f":"-Cons!AL161","v":0},{"$f":"-Cons!AM161","v":0},{"$f":"-Cons!AN161","v":0},{"$f":"-Cons!AO161","v":0},{"$f":"-Cons!AP161","v":0},{"$f":"-Cons!AQ161","v":0},{"$f":"-Cons!AR161","v":0},{"$f":"-Cons!AS161","v":0},{"$f":"-Cons!AT161","v":0},{"$f":"-Cons!AU161","v":0},{"$f":"-Cons!AV161","v":0},{"$f":"-Cons!AW161","v":0},{"$f":"-Cons!AX161","v":0},{"$f":"-Cons!AY161","v":0},{"$f":"-Cons!AZ161","v":0},{"$f":"-Cons!BA161","v":0},{"$f":"-Cons!BB161","v":0},{"$f":"-Cons!BC161","v":0},{"$f":"-Cons!BD161","v":0},{"$f":"-Cons!BE161","v":0},{"$f":"-Cons!BF161","v":0},{"$f":"-Cons!BG161","v":0},{"$f":"-Cons!BH161","v":0},{"$f":"-Cons!BI161","v":0},{"$f":"-Cons!BJ161","v":0},{"$f":"-Cons!BK161","v":0},{"$f":"-Cons!BL161","v":0},{"$f":"-Cons!BM161","v":0},{"$f":"-Cons!BN161","v":0},{"$f":"-Cons!BO161","v":0},{"$f":"-Cons!BP161","v":0},{"$f":"-Cons!BQ161","v":0},{"$f":"-Cons!BR161","v":0},{"$f":"-Cons!BS161","v":0},{"$f":"-Cons!BT161","v":0},{"$f":"-Cons!BU161","v":0},{"$f":"-Cons!BV161","v":0},{"$f":"-Cons!BW161","v":0},{"$f":"-Cons!BX161","v":0},{"$f":"-Cons!BY161","v":0},{"$f":"-Cons!BZ161","v":0},{"$f":"-Cons!CA161","v":0},{"$f":"-Cons!CB161","v":0},{"$f":"-Cons!CC161","v":0},{"$f":"-Cons!CD161","v":0},{"$f":"-Cons!CE161","v":0},{"$f":"-Cons!CF161","v":0},{"$f":"-Cons!CG161","v":0},{"$f":"-Cons!CH161","v":0},{"$f":"-Cons!CI161","v":0},{"$f":"-Cons!CJ161","v":0},{"$f":"-Cons!CK161","v":0},{"$f":"-Cons!CL161","v":0},{"$f":"-Cons!CM161","v":0},{"$f":"-Cons!CN161","v":0},{"$f":"-Cons!CO161","v":0},{"$f":"-Cons!CP161","v":0},{"$f":"-Cons!CQ161","v":0},{"$f":"-Cons!CR161","v":0},{"$f":"-Cons!CS161","v":0},{"$f":"-Cons!CT161","v":0},{"$f":"-Cons!CU161","v":0},{"$f":"-Cons!CV161","v":0},{"$f":"-Cons!CW161","v":0},{"$f":"-Cons!CX161","v":0},{"$f":"-Cons!CY161","v":0},{"$f":"-Cons!CZ161","v":0},{"$f":"-Cons!DA161","v":0},{"$f":"-Cons!DB161","v":0},{"$f":"-Cons!DC161","v":0},{"$f":"-Cons!DD161","v":0},{"$f":"-Cons!DE161","v":0},{"$f":"-Cons!DF161","v":0},{"$f":"-Cons!DG161","v":0},{"$f":"-Cons!DH161","v":0},{"$f":"-Cons!DI161","v":0},{"$f":"-Cons!DJ161","v":0},{"$f":"-Cons!DK161","v":0},{"$f":"-Cons!DL161","v":0},{"$f":"-Cons!DM161","v":0},{"$f":"-Cons!DN161","v":0},{"$f":"-Cons!DO161","v":0},{"$f":"-Cons!DP161","v":0},{"$f":"-Cons!DQ161","v":0},{"$f":"-Cons!DR161","v":0},{"$f":"-Cons!DS161","v":0},{"$f":"-Cons!DT161","v":0},{"$f":"-Cons!DU161","v":0},{"$f":"-Cons!DV161","v":0},{"$f":"-Cons!DW161","v":0},{"$f":"-Cons!DX161","v":0},{"$f":"-Cons!DY161","v":0},{"$f":"-Cons!DZ161","v":0},{"$f":"-Cons!EA161","v":0},{"$f":"-Cons!EB161","v":0},{"$f":"-Cons!EC161","v":0},{"$f":"-Cons!ED161","v":0},{"$f":"-Cons!EE161","v":0},{"$f":"-Cons!EF161","v":0},{"$f":"-Cons!EG161","v":0},{"$f":"-Cons!EH161","v":0},{"$f":"-Cons!EI161","v":0},{"$f":"-Cons!EJ161","v":0},{"$f":"-Cons!EK161","v":0},{"$f":"-Cons!EL161","v":0},{"$f":"-Cons!EM161","v":0},{"$f":"-Cons!EN161","v":0},{"$f":"-Cons!EO161","v":0},{"$f":"-Cons!EP161","v":0},{"$f":"-Cons!EQ161","v":0},{"$f":"-Cons!ER161","v":0},{"$f":"-Cons!ES161","v":0},{"$f":"-Cons!ET161","v":0},{"$f":"-Cons!EU161","v":0},{"$f":"-Cons!EV161","v":0},{"$f":"-Cons!EW161","v":0},{"$f":"-Cons!EX161","v":0},{"$f":"-Cons!EY161","v":0},{"$f":"-Cons!EZ161","v":0},{"$f":"-Cons!FA161","v":0},{"$f":"-Cons!FB161","v":0},{"$f":"-Cons!FC161","v":0},{"$f":"-Cons!FD161","v":0},{"$f":"-Cons!FE161","v":0},{"$f":"-Cons!FF161","v":0},{"$f":"-Cons!FG161","v":0},{"$f":"-Cons!FH161","v":0},{"$f":"-Cons!FI161","v":0},{"$f":"-Cons!FJ161","v":0},{"$f":"-Cons!FK161","v":0},{"$f":"-Cons!FL161","v":0},{"$f":"-Cons!FM161","v":0},{"$f":"-Cons!FN161","v":0},{"$f":"-Cons!FO161","v":0},{"$f":"-Cons!FP161","v":0},{"$f":"-Cons!FQ161","v":0},{"$f":"-Cons!FR161","v":0},{"$f":"-Cons!FS161","v":0},{"$f":"-Cons!FT161","v":0},{"$f":"-Cons!FU161","v":0},{"$f":"-Cons!FV161","v":0},{"$f":"-Cons!FW161","v":0},{"$f":"-Cons!FX161","v":0},{"$f":"-Cons!FY161","v":0},{"$f":"-Cons!FZ161","v":0},{"$f":"-Cons!GA161","v":0},{"$f":"-Cons!GB161","v":0},{"$f":"-Cons!GC161","v":0},{"$f":"-Cons!GD161","v":0},{"$f":"-Cons!GE161","v":0},{"$f":"-Cons!GF161","v":0},{"$f":"-Cons!GG161","v":0},{"$f":"-Cons!GH161","v":0},{"$f":"-Cons!GI161","v":0},{"$f":"-Cons!GJ161","v":0},{"$f":"-Cons!GK161","v":0},{"$f":"-Cons!GL161","v":0},{"$f":"-Cons!GM161","v":0},{"$f":"-Cons!GN161","v":0},{"$f":"-Cons!GO161","v":0},{"$f":"-Cons!GP161","v":0},{"$f":"-Cons!GQ161","v":0},{"$f":"-Cons!GR161","v":0},{"$f":"-Cons!GS161","v":0},{"$f":"-Cons!GT161","v":0},{"$f":"-Cons!GU161","v":0},{"$f":"-Cons!GV161","v":0},{"$f":"-Cons!GW161","v":0},{"$f":"-Cons!GX161","v":0},{"$f":"-Cons!GY161","v":0},{"$f":"-Cons!GZ161","v":0},{"$f":"-Cons!HA161","v":0},{"$f":"-Cons!HB161","v":0},{"$f":"-Cons!HC161","v":0},{"$f":"-Cons!HD161","v":0},{"$f":"-Cons!HE161","v":0},{"$f":"-Cons!HF161","v":0},{"$f":"-Cons!HG161","v":0},{"$f":"-Cons!HH161","v":0},{"$f":"-Cons!HI161","v":0},{"$f":"-Cons!HJ161","v":0},{"$f":"-Cons!HK161","v":0},{"$f":"-Cons!HL161","v":0},{"$f":"-Cons!HM161","v":0},{"$f":"-Cons!HN161","v":0},{"$f":"-Cons!HO161","v":0},{"$f":"-Cons!HP161","v":0},{"$f":"-Cons!HQ161","v":0},{"$f":"-Cons!HR161","v":0},{"$f":"-Cons!HS161","v":0},{"$f":"-Cons!HT161","v":0},{"$f":"-Cons!HU161","v":0},{"$f":"-Cons!HV161","v":0},{"$f":"-Cons!HW161","v":0},{"$f":"-Cons!HX161","v":0},{"$f":"-Cons!HY161","v":0},{"$f":"-Cons!HZ161","v":0},{"$f":"-Cons!IA161","v":0},{"$f":"-Cons!IB161","v":0},{"$f":"-Cons!IC161","v":0},{"$f":"-Cons!ID161","v":0},{"$f":"-Cons!IE161","v":0},{"$f":"-Cons!IF161","v":0},{"$f":"-Cons!IG161","v":0},{"$f":"-Cons!IH161","v":0},{"$f":"-Cons!II161","v":0},{"$f":"-Cons!IJ161","v":0},{"$f":"-Cons!IK161","v":0},{"$f":"-Cons!IL161","v":0},{"$f":"-Cons!IM161","v":0},{"$f":"-Cons!IN161","v":0},{"$f":"-Cons!IO161","v":0},{"$f":"-Cons!IP161","v":0},{"$f":"-Cons!IQ161","v":0},{"$f":"-Cons!IR161","v":0},{"$f":"-Cons!IS161","v":0},{"$f":"-Cons!IT161","v":0},{"$f":"-Cons!IU161","v":0}]
[null,null,{"$f":"Cons!C162","v":"Senior Debt DSRA"},"AUD M",null,null,null,null,-2.0166859423076438,{"$f":"-Cons!J162","v":0},{"$f":"-Cons!K162","v":0},{"$f":"-Cons!L162","v":0},{"$f":"-Cons!M162","v":0},{"$f":"-Cons!N162","v":0},{"$f":"-Cons!O162","v":0},{"$f":"-Cons!P162","v":0},{"$f":"-Cons!Q162","v":0},{"$f":"-Cons!R162","v":0},{"$f":"-Cons!S162","v":0},{"$f":"-Cons!T162","v":0},{"$f":"-Cons!U162","v":0},{"$f":"-Cons!V162","v":0},{"$f":"-Cons!W162","v":-2.0166859423076438},{"$f":"-Cons!X162","v":0},{"$f":"-Cons!Y162","v":0},{"$f":"-Cons!Z162","v":0},{"$f":"-Cons!AA162","v":0},{"$f":"-Cons!AB162","v":0},{"$f":"-Cons!AC162","v":0},{"$f":"-Cons!AD162","v":0},{"$f":"-Cons!AE162","v":0},{"$f":"-Cons!AF162","v":0},{"$f":"-Cons!AG162","v":0},{"$f":"-Cons!AH162","v":0},{"$f":"-Cons!AI162","v":0},{"$f":"-Cons!AJ162","v":0},{"$f":"-Cons!AK162","v":0},{"$f":"-Cons!AL162","v":0},{"$f":"-Cons!AM162","v":0},{"$f":"-Cons!AN162","v":0},{"$f":"-Cons!AO162","v":0},{"$f":"-Cons!AP162","v":0},{"$f":"-Cons!AQ162","v":0},{"$f":"-Cons!AR162","v":0},{"$f":"-Cons!AS162","v":0},{"$f":"-Cons!AT162","v":0},{"$f":"-Cons!AU162","v":0},{"$f":"-Cons!AV162","v":0},{"$f":"-Cons!AW162","v":0},{"$f":"-Cons!AX162","v":0},{"$f":"-Cons!AY162","v":0},{"$f":"-Cons!AZ162","v":0},{"$f":"-Cons!BA162","v":0},{"$f":"-Cons!BB162","v":0},{"$f":"-Cons!BC162","v":0},{"$f":"-Cons!BD162","v":0},{"$f":"-Cons!BE162","v":0},{"$f":"-Cons!BF162","v":0},{"$f":"-Cons!BG162","v":0},{"$f":"-Cons!BH162","v":0},{"$f":"-Cons!BI162","v":0},{"$f":"-Cons!BJ162","v":0},{"$f":"-Cons!BK162","v":0},{"$f":"-Cons!BL162","v":0},{"$f":"-Cons!BM162","v":0},{"$f":"-Cons!BN162","v":0},{"$f":"-Cons!BO162","v":0},{"$f":"-Cons!BP162","v":0},{"$f":"-Cons!BQ162","v":0},{"$f":"-Cons!BR162","v":0},{"$f":"-Cons!BS162","v":0},{"$f":"-Cons!BT162","v":0},{"$f":"-Cons!BU162","v":0},{"$f":"-Cons!BV162","v":0},{"$f":"-Cons!BW162","v":0},{"$f":"-Cons!BX162","v":0},{"$f":"-Cons!BY162","v":0},{"$f":"-Cons!BZ162","v":0},{"$f":"-Cons!CA162","v":0},{"$f":"-Cons!CB162","v":0},{"$f":"-Cons!CC162","v":0},{"$f":"-Cons!CD162","v":0},{"$f":"-Cons!CE162","v":0},{"$f":"-Cons!CF162","v":0},{"$f":"-Cons!CG162","v":0},{"$f":"-Cons!CH162","v":0},{"$f":"-Cons!CI162","v":0},{"$f":"-Cons!CJ162","v":0},{"$f":"-Cons!CK162","v":0},{"$f":"-Cons!CL162","v":0},{"$f":"-Cons!CM162","v":0},{"$f":"-Cons!CN162","v":0},{"$f":"-Cons!CO162","v":0},{"$f":"-Cons!CP162","v":0},{"$f":"-Cons!CQ162","v":0},{"$f":"-Cons!CR162","v":0},{"$f":"-Cons!CS162","v":0},{"$f":"-Cons!CT162","v":0},{"$f":"-Cons!CU162","v":0},{"$f":"-Cons!CV162","v":0},{"$f":"-Cons!CW162","v":0},{"$f":"-Cons!CX162","v":0},{"$f":"-Cons!CY162","v":0},{"$f":"-Cons!CZ162","v":0},{"$f":"-Cons!DA162","v":0},{"$f":"-Cons!DB162","v":0},{"$f":"-Cons!DC162","v":0},{"$f":"-Cons!DD162","v":0},{"$f":"-Cons!DE162","v":0},{"$f":"-Cons!DF162","v":0},{"$f":"-Cons!DG162","v":0},{"$f":"-Cons!DH162","v":0},{"$f":"-Cons!DI162","v":0},{"$f":"-Cons!DJ162","v":0},{"$f":"-Cons!DK162","v":0},{"$f":"-Cons!DL162","v":0},{"$f":"-Cons!DM162","v":0},{"$f":"-Cons!DN162","v":0},{"$f":"-Cons!DO162","v":0},{"$f":"-Cons!DP162","v":0},{"$f":"-Cons!DQ162","v":0},{"$f":"-Cons!DR162","v":0},{"$f":"-Cons!DS162","v":0},{"$f":"-Cons!DT162","v":0},{"$f":"-Cons!DU162","v":0},{"$f":"-Cons!DV162","v":0},{"$f":"-Cons!DW162","v":0},{"$f":"-Cons!DX162","v":0},{"$f":"-Cons!DY162","v":0},{"$f":"-Cons!DZ162","v":0},{"$f":"-Cons!EA162","v":0},{"$f":"-Cons!EB162","v":0},{"$f":"-Cons!EC162","v":0},{"$f":"-Cons!ED162","v":0},{"$f":"-Cons!EE162","v":0},{"$f":"-Cons!EF162","v":0},{"$f":"-Cons!EG162","v":0},{"$f":"-Cons!EH162","v":0},{"$f":"-Cons!EI162","v":0},{"$f":"-Cons!EJ162","v":0},{"$f":"-Cons!EK162","v":0},{"$f":"-Cons!EL162","v":0},{"$f":"-Cons!EM162","v":0},{"$f":"-Cons!EN162","v":0},{"$f":"-Cons!EO162","v":0},{"$f":"-Cons!EP162","v":0},{"$f":"-Cons!EQ162","v":0},{"$f":"-Cons!ER162","v":0},{"$f":"-Cons!ES162","v":0},{"$f":"-Cons!ET162","v":0},{"$f":"-Cons!EU162","v":0},{"$f":"-Cons!EV162","v":0},{"$f":"-Cons!EW162","v":0},{"$f":"-Cons!EX162","v":0},{"$f":"-Cons!EY162","v":0},{"$f":"-Cons!EZ162","v":0},{"$f":"-Cons!FA162","v":0},{"$f":"-Cons!FB162","v":0},{"$f":"-Cons!FC162","v":0},{"$f":"-Cons!FD162","v":0},{"$f":"-Cons!FE162","v":0},{"$f":"-Cons!FF162","v":0},{"$f":"-Cons!FG162","v":0},{"$f":"-Cons!FH162","v":0},{"$f":"-Cons!FI162","v":0},{"$f":"-Cons!FJ162","v":0},{"$f":"-Cons!FK162","v":0},{"$f":"-Cons!FL162","v":0},{"$f":"-Cons!FM162","v":0},{"$f":"-Cons!FN162","v":0},{"$f":"-Cons!FO162","v":0},{"$f":"-Cons!FP162","v":0},{"$f":"-Cons!FQ162","v":0},{"$f":"-Cons!FR162","v":0},{"$f":"-Cons!FS162","v":0},{"$f":"-Cons!FT162","v":0},{"$f":"-Cons!FU162","v":0},{"$f":"-Cons!FV162","v":0},{"$f":"-Cons!FW162","v":0},{"$f":"-Cons!FX162","v":0},{"$f":"-Cons!FY162","v":0},{"$f":"-Cons!FZ162","v":0},{"$f":"-Cons!GA162","v":0},{"$f":"-Cons!GB162","v":0},{"$f":"-Cons!GC162","v":0},{"$f":"-Cons!GD162","v":0},{"$f":"-Cons!GE162","v":0},{"$f":"-Cons!GF162","v":0},{"$f":"-Cons!GG162","v":0},{"$f":"-Cons!GH162","v":0},{"$f":"-Cons!GI162","v":0},{"$f":"-Cons!GJ162","v":0},{"$f":"-Cons!GK162","v":0},{"$f":"-Cons!GL162","v":0},{"$f":"-Cons!GM162","v":0},{"$f":"-Cons!GN162","v":0},{"$f":"-Cons!GO162","v":0},{"$f":"-Cons!GP162","v":0},{"$f":"-Cons!GQ162","v":0},{"$f":"-Cons!GR162","v":0},{"$f":"-Cons!GS162","v":0},{"$f":"-Cons!GT162","v":0},{"$f":"-Cons!GU162","v":0},{"$f":"-Cons!GV162","v":0},{"$f":"-Cons!GW162","v":0},{"$f":"-Cons!GX162","v":0},{"$f":"-Cons!GY162","v":0},{"$f":"-Cons!GZ162","v":0},{"$f":"-Cons!HA162","v":0},{"$f":"-Cons!HB162","v":0},{"$f":"-Cons!HC162","v":0},{"$f":"-Cons!HD162","v":0},{"$f":"-Cons!HE162","v":0},{"$f":"-Cons!HF162","v":0},{"$f":"-Cons!HG162","v":0},{"$f":"-Cons!HH162","v":0},{"$f":"-Cons!HI162","v":0},{"$f":"-Cons!HJ162","v":0},{"$f":"-Cons!HK162","v":0},{"$f":"-Cons!HL162","v":0},{"$f":"-Cons!HM162","v":0},{"$f":"-Cons!HN162","v":0},{"$f":"-Cons!HO162","v":0},{"$f":"-Cons!HP162","v":0},{"$f":"-Cons!HQ162","v":0},{"$f":"-Cons!HR162","v":0},{"$f":"-Cons!HS162","v":0},{"$f":"-Cons!HT162","v":0},{"$f":"-Cons!HU162","v":0},{"$f":"-Cons!HV162","v":0},{"$f":"-Cons!HW162","v":0},{"$f":"-Cons!HX162","v":0},{"$f":"-Cons!HY162","v":0},{"$f":"-Cons!HZ162","v":0},{"$f":"-Cons!IA162","v":0},{"$f":"-Cons!IB162","v":0},{"$f":"-Cons!IC162","v":0},{"$f":"-Cons!ID162","v":0},{"$f":"-Cons!IE162","v":0},{"$f":"-Cons!IF162","v":0},{"$f":"-Cons!IG162","v":0},{"$f":"-Cons!IH162","v":0},{"$f":"-Cons!II162","v":0},{"$f":"-Cons!IJ162","v":0},{"$f":"-Cons!IK162","v":0},{"$f":"-Cons!IL162","v":0},{"$f":"-Cons!IM162","v":0},{"$f":"-Cons!IN162","v":0},{"$f":"-Cons!IO162","v":0},{"$f":"-Cons!IP162","v":0},{"$f":"-Cons!IQ162","v":0},{"$f":"-Cons!IR162","v":0},{"$f":"-Cons!IS162","v":0},{"$f":"-Cons!IT162","v":0},{"$f":"-Cons!IU162","v":0}]
[null,null,{"$f":"Cons!C163","v":"Subordinated Debt DSRA"},"AUD M",null,null,null,null,0,{"$f":"-Cons!J163","v":0},{"$f":"-Cons!K163","v":0},{"$f":"-Cons!L163","v":0},{"$f":"-Cons!M163","v":0},{"$f":"-Cons!N163","v":0},{"$f":"-Cons!O163","v":0},{"$f":"-Cons!P163","v":0},{"$f":"-Cons!Q163","v":0},{"$f":"-Cons!R163","v":0},{"$f":"-Cons!S163","v":0},{"$f":"-Cons!T163","v":0},{"$f":"-Cons!U163","v":0},{"$f":"-Cons!V163","v":0},{"$f":"-Cons!W163","v":0},{"$f":"-Cons!X163","v":0},{"$f":"-Cons!Y163","v":0},{"$f":"-Cons!Z163","v":0},{"$f":"-Cons!AA163","v":0},{"$f":"-Cons!AB163","v":0},{"$f":"-Cons!AC163","v":0},{"$f":"-Cons!AD163","v":0},{"$f":"-Cons!AE163","v":0},{"$f":"-Cons!AF163","v":0},{"$f":"-Cons!AG163","v":0},{"$f":"-Cons!AH163","v":0},{"$f":"-Cons!AI163","v":0},{"$f":"-Cons!AJ163","v":0},{"$f":"-Cons!AK163","v":0},{"$f":"-Cons!AL163","v":0},{"$f":"-Cons!AM163","v":0},{"$f":"-Cons!AN163","v":0},{"$f":"-Cons!AO163","v":0},{"$f":"-Cons!AP163","v":0},{"$f":"-Cons!AQ163","v":0},{"$f":"-Cons!AR163","v":0},{"$f":"-Cons!AS163","v":0},{"$f":"-Cons!AT163","v":0},{"$f":"-Cons!AU163","v":0},{"$f":"-Cons!AV163","v":0},{"$f":"-Cons!AW163","v":0},{"$f":"-Cons!AX163","v":0},{"$f":"-Cons!AY163","v":0},{"$f":"-Cons!AZ163","v":0},{"$f":"-Cons!BA163","v":0},{"$f":"-Cons!BB163","v":0},{"$f":"-Cons!BC163","v":0},{"$f":"-Cons!BD163","v":0},{"$f":"-Cons!BE163","v":0},{"$f":"-Cons!BF163","v":0},{"$f":"-Cons!BG163","v":0},{"$f":"-Cons!BH163","v":0},{"$f":"-Cons!BI163","v":0},{"$f":"-Cons!BJ163","v":0},{"$f":"-Cons!BK163","v":0},{"$f":"-Cons!BL163","v":0},{"$f":"-Cons!BM163","v":0},{"$f":"-Cons!BN163","v":0},{"$f":"-Cons!BO163","v":0},{"$f":"-Cons!BP163","v":0},{"$f":"-Cons!BQ163","v":0},{"$f":"-Cons!BR163","v":0},{"$f":"-Cons!BS163","v":0},{"$f":"-Cons!BT163","v":0},{"$f":"-Cons!BU163","v":0},{"$f":"-Cons!BV163","v":0},{"$f":"-Cons!BW163","v":0},{"$f":"-Cons!BX163","v":0},{"$f":"-Cons!BY163","v":0},{"$f":"-Cons!BZ163","v":0},{"$f":"-Cons!CA163","v":0},{"$f":"-Cons!CB163","v":0},{"$f":"-Cons!CC163","v":0},{"$f":"-Cons!CD163","v":0},{"$f":"-Cons!CE163","v":0},{"$f":"-Cons!CF163","v":0},{"$f":"-Cons!CG163","v":0},{"$f":"-Cons!CH163","v":0},{"$f":"-Cons!CI163","v":0},{"$f":"-Cons!CJ163","v":0},{"$f":"-Cons!CK163","v":0},{"$f":"-Cons!CL163","v":0},{"$f":"-Cons!CM163","v":0},{"$f":"-Cons!CN163","v":0},{"$f":"-Cons!CO163","v":0},{"$f":"-Cons!CP163","v":0},{"$f":"-Cons!CQ163","v":0},{"$f":"-Cons!CR163","v":0},{"$f":"-Cons!CS163","v":0},{"$f":"-Cons!CT163","v":0},{"$f":"-Cons!CU163","v":0},{"$f":"-Cons!CV163","v":0},{"$f":"-Cons!CW163","v":0},{"$f":"-Cons!CX163","v":0},{"$f":"-Cons!CY163","v":0},{"$f":"-Cons!CZ163","v":0},{"$f":"-Cons!DA163","v":0},{"$f":"-Cons!DB163","v":0},{"$f":"-Cons!DC163","v":0},{"$f":"-Cons!DD163","v":0},{"$f":"-Cons!DE163","v":0},{"$f":"-Cons!DF163","v":0},{"$f":"-Cons!DG163","v":0},{"$f":"-Cons!DH163","v":0},{"$f":"-Cons!DI163","v":0},{"$f":"-Cons!DJ163","v":0},{"$f":"-Cons!DK163","v":0},{"$f":"-Cons!DL163","v":0},{"$f":"-Cons!DM163","v":0},{"$f":"-Cons!DN163","v":0},{"$f":"-Cons!DO163","v":0},{"$f":"-Cons!DP163","v":0},{"$f":"-Cons!DQ163","v":0},{"$f":"-Cons!DR163","v":0},{"$f":"-Cons!DS163","v":0},{"$f":"-Cons!DT163","v":0},{"$f":"-Cons!DU163","v":0},{"$f":"-Cons!DV163","v":0},{"$f":"-Cons!DW163","v":0},{"$f":"-Cons!DX163","v":0},{"$f":"-Cons!DY163","v":0},{"$f":"-Cons!DZ163","v":0},{"$f":"-Cons!EA163","v":0},{"$f":"-Cons!EB163","v":0},{"$f":"-Cons!EC163","v":0},{"$f":"-Cons!ED163","v":0},{"$f":"-Cons!EE163","v":0},{"$f":"-Cons!EF163","v":0},{"$f":"-Cons!EG163","v":0},{"$f":"-Cons!EH163","v":0},{"$f":"-Cons!EI163","v":0},{"$f":"-Cons!EJ163","v":0},{"$f":"-Cons!EK163","v":0},{"$f":"-Cons!EL163","v":0},{"$f":"-Cons!EM163","v":0},{"$f":"-Cons!EN163","v":0},{"$f":"-Cons!EO163","v":0},{"$f":"-Cons!EP163","v":0},{"$f":"-Cons!EQ163","v":0},{"$f":"-Cons!ER163","v":0},{"$f":"-Cons!ES163","v":0},{"$f":"-Cons!ET163","v":0},{"$f":"-Cons!EU163","v":0},{"$f":"-Cons!EV163","v":0},{"$f":"-Cons!EW163","v":0},{"$f":"-Cons!EX163","v":0},{"$f":"-Cons!EY163","v":0},{"$f":"-Cons!EZ163","v":0},{"$f":"-Cons!FA163","v":0},{"$f":"-Cons!FB163","v":0},{"$f":"-Cons!FC163","v":0},{"$f":"-Cons!FD163","v":0},{"$f":"-Cons!FE163","v":0},{"$f":"-Cons!FF163","v":0},{"$f":"-Cons!FG163","v":0},{"$f":"-Cons!FH163","v":0},{"$f":"-Cons!FI163","v":0},{"$f":"-Cons!FJ163","v":0},{"$f":"-Cons!FK163","v":0},{"$f":"-Cons!FL163","v":0},{"$f":"-Cons!FM163","v":0},{"$f":"-Cons!FN163","v":0},{"$f":"-Cons!FO163","v":0},{"$f":"-Cons!FP163","v":0},{"$f":"-Cons!FQ163","v":0},{"$f":"-Cons!FR163","v":0},{"$f":"-Cons!FS163","v":0},{"$f":"-Cons!FT163","v":0},{"$f":"-Cons!FU163","v":0},{"$f":"-Cons!FV163","v":0},{"$f":"-Cons!FW163","v":0},{"$f":"-Cons!FX163","v":0},{"$f":"-Cons!FY163","v":0},{"$f":"-Cons!FZ163","v":0},{"$f":"-Cons!GA163","v":0},{"$f":"-Cons!GB163","v":0},{"$f":"-Cons!GC163","v":0},{"$f":"-Cons!GD163","v":0},{"$f":"-Cons!GE163","v":0},{"$f":"-Cons!GF163","v":0},{"$f":"-Cons!GG163","v":0},{"$f":"-Cons!GH163","v":0},{"$f":"-Cons!GI163","v":0},{"$f":"-Cons!GJ163","v":0},{"$f":"-Cons!GK163","v":0},{"$f":"-Cons!GL163","v":0},{"$f":"-Cons!GM163","v":0},{"$f":"-Cons!GN163","v":0},{"$f":"-Cons!GO163","v":0},{"$f":"-Cons!GP163","v":0},{"$f":"-Cons!GQ163","v":0},{"$f":"-Cons!GR163","v":0},{"$f":"-Cons!GS163","v":0},{"$f":"-Cons!GT163","v":0},{"$f":"-Cons!GU163","v":0},{"$f":"-Cons!GV163","v":0},{"$f":"-Cons!GW163","v":0},{"$f":"-Cons!GX163","v":0},{"$f":"-Cons!GY163","v":0},{"$f":"-Cons!GZ163","v":0},{"$f":"-Cons!HA163","v":0},{"$f":"-Cons!HB163","v":0},{"$f":"-Cons!HC163","v":0},{"$f":"-Cons!HD163","v":0},{"$f":"-Cons!HE163","v":0},{"$f":"-Cons!HF163","v":0},{"$f":"-Cons!HG163","v":0},{"$f":"-Cons!HH163","v":0},{"$f":"-Cons!HI163","v":0},{"$f":"-Cons!HJ163","v":0},{"$f":"-Cons!HK163","v":0},{"$f":"-Cons!HL163","v":0},{"$f":"-Cons!HM163","v":0},{"$f":"-Cons!HN163","v":0},{"$f":"-Cons!HO163","v":0},{"$f":"-Cons!HP163","v":0},{"$f":"-Cons!HQ163","v":0},{"$f":"-Cons!HR163","v":0},{"$f":"-Cons!HS163","v":0},{"$f":"-Cons!HT163","v":0},{"$f":"-Cons!HU163","v":0},{"$f":"-Cons!HV163","v":0},{"$f":"-Cons!HW163","v":0},{"$f":"-Cons!HX163","v":0},{"$f":"-Cons!HY163","v":0},{"$f":"-Cons!HZ163","v":0},{"$f":"-Cons!IA163","v":0},{"$f":"-Cons!IB163","v":0},{"$f":"-Cons!IC163","v":0},{"$f":"-Cons!ID163","v":0},{"$f":"-Cons!IE163","v":0},{"$f":"-Cons!IF163","v":0},{"$f":"-Cons!IG163","v":0},{"$f":"-Cons!IH163","v":0},{"$f":"-Cons!II163","v":0},{"$f":"-Cons!IJ163","v":0},{"$f":"-Cons!IK163","v":0},{"$f":"-Cons!IL163","v":0},{"$f":"-Cons!IM163","v":0},{"$f":"-Cons!IN163","v":0},{"$f":"-Cons!IO163","v":0},{"$f":"-Cons!IP163","v":0},{"$f":"-Cons!IQ163","v":0},{"$f":"-Cons!IR163","v":0},{"$f":"-Cons!IS163","v":0},{"$f":"-Cons!IT163","v":0},{"$f":"-Cons!IU163","v":0}]
[null,null,"Total capex","AUD M",null,null,null,null,-403.44396360094004,{"$f":"SUM(J54:J61)","v":0},{"$f":"SUM(K54:K61)","v":0},0,0,0,0,0,0,-62.000904695373343,-51.806736052044457,-89.651373026232974,-100.30665916459675,-57.685514611141699,-41.992776051550813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW54:BW61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI54:EI61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ54:GJ61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding"]
[null,null,{"$f":"Cons!E170","v":"Equity"},"AUD M",null,null,null,null,{"$f":"SUM(J65:IU65)","v":101.44396360094005},{"$f":"Cons!J194","v":0},{"$f":"Cons!K194","v":0},{"$f":"Cons!L194","v":0},{"$f":"Cons!M194","v":0},{"$f":"Cons!N194","v":0},{"$f":"Cons!O194","v":0},{"$f":"Cons!P194","v":0},{"$f":"Cons!Q194","v":0},{"$f":"Cons!R194","v":61.836904695373342},{"$f":"Cons!S194","v":39.60705890556671},{"$f":"Cons!T194","v":0},{"$f":"Cons!U194","v":0},{"$f":"Cons!V194","v":0},{"$f":"Cons!W194","v":0},{"$f":"Cons!X194","v":0},{"$f":"Cons!Y194","v":0},{"$f":"Cons!Z194","v":0},{"$f":"Cons!AA194","v":0},{"$f":"Cons!AB194","v":0},{"$f":"Cons!AC194","v":0},{"$f":"Cons!AD194","v":0},{"$f":"Cons!AE194","v":0},{"$f":"Cons!AF194","v":0},{"$f":"Cons!AG194","v":0},{"$f":"Cons!AH194","v":0},{"$f":"Cons!AI194","v":0},{"$f":"Cons!AJ194","v":0},{"$f":"Cons!AK194","v":0},{"$f":"Cons!AL194","v":0},{"$f":"Cons!AM194","v":0},{"$f":"Cons!AN194","v":0},{"$f":"Cons!AO194","v":0},{"$f":"Cons!AP194","v":0},{"$f":"Cons!AQ194","v":0},{"$f":"Cons!AR194","v":0},{"$f":"Cons!AS194","v":0},{"$f":"Cons!AT194","v":0},{"$f":"Cons!AU194","v":0},{"$f":"Cons!AV194","v":0},{"$f":"Cons!AW194","v":0},{"$f":"Cons!AX194","v":0},{"$f":"Cons!AY194","v":0},{"$f":"Cons!AZ194","v":0},{"$f":"Cons!BA194","v":0},{"$f":"Cons!BB194","v":0},{"$f":"Cons!BC194","v":0},{"$f":"Cons!BD194","v":0},{"$f":"Cons!BE194","v":0},{"$f":"Cons!BF194","v":0},{"$f":"Cons!BG194","v":0},{"$f":"Cons!BH194","v":0},{"$f":"Cons!BI194","v":0},{"$f":"Cons!BJ194","v":0},{"$f":"Cons!BK194","v":0},{"$f":"Cons!BL194","v":0},{"$f":"Cons!BM194","v":0},{"$f":"Cons!BN194","v":0},{"$f":"Cons!BO194","v":0},{"$f":"Cons!BP194","v":0},{"$f":"Cons!BQ194","v":0},{"$f":"Cons!BR194","v":0},{"$f":"Cons!BS194","v":0},{"$f":"Cons!BT194","v":0},{"$f":"Cons!BU194","v":0},{"$f":"Cons!BV194","v":0},{"$f":"Cons!BW194","v":0},{"$f":"Cons!BX194","v":0},{"$f":"Cons!BY194","v":0},{"$f":"Cons!BZ194","v":0},{"$f":"Cons!CA194","v":0},{"$f":"Cons!CB194","v":0},{"$f":"Cons!CC194","v":0},{"$f":"Cons!CD194","v":0},{"$f":"Cons!CE194","v":0},{"$f":"Cons!CF194","v":0},{"$f":"Cons!CG194","v":0},{"$f":"Cons!CH194","v":0},{"$f":"Cons!CI194","v":0},{"$f":"Cons!CJ194","v":0},{"$f":"Cons!CK194","v":0},{"$f":"Cons!CL194","v":0},{"$f":"Cons!CM194","v":0},{"$f":"Cons!CN194","v":0},{"$f":"Cons!CO194","v":0},{"$f":"Cons!CP194","v":0},{"$f":"Cons!CQ194","v":0},{"$f":"Cons!CR194","v":0},{"$f":"Cons!CS194","v":0},{"$f":"Cons!CT194","v":0},{"$f":"Cons!CU194","v":0},{"$f":"Cons!CV194","v":0},{"$f":"Cons!CW194","v":0},{"$f":"Cons!CX194","v":0},{"$f":"Cons!CY194","v":0},{"$f":"Cons!CZ194","v":0},{"$f":"Cons!DA194","v":0},{"$f":"Cons!DB194","v":0},{"$f":"Cons!DC194","v":0},{"$f":"Cons!DD194","v":0},{"$f":"Cons!DE194","v":0},{"$f":"Cons!DF194","v":0},{"$f":"Cons!DG194","v":0},{"$f":"Cons!DH194","v":0},{"$f":"Cons!DI194","v":0},{"$f":"Cons!DJ194","v":0},{"$f":"Cons!DK194","v":0},{"$f":"Cons!DL194","v":0},{"$f":"Cons!DM194","v":0},{"$f":"Cons!DN194","v":0},{"$f":"Cons!DO194","v":0},{"$f":"Cons!DP194","v":0},{"$f":"Cons!DQ194","v":0},{"$f":"Cons!DR194","v":0},{"$f":"Cons!DS194","v":0},{"$f":"Cons!DT194","v":0},{"$f":"Cons!DU194","v":0},{"$f":"Cons!DV194","v":0},{"$f":"Cons!DW194","v":0},{"$f":"Cons!DX194","v":0},{"$f":"Cons!DY194","v":0},{"$f":"Cons!DZ194","v":0},{"$f":"Cons!EA194","v":0},{"$f":"Cons!EB194","v":0},{"$f":"Cons!EC194","v":0},{"$f":"Cons!ED194","v":0},{"$f":"Cons!EE194","v":0},{"$f":"Cons!EF194","v":0},{"$f":"Cons!EG194","v":0},{"$f":"Cons!EH194","v":0},{"$f":"Cons!EI194","v":0},{"$f":"Cons!EJ194","v":0},{"$f":"Cons!EK194","v":0},{"$f":"Cons!EL194","v":0},{"$f":"Cons!EM194","v":0},{"$f":"Cons!EN194","v":0},{"$f":"Cons!EO194","v":0},{"$f":"Cons!EP194","v":0},{"$f":"Cons!EQ194","v":0},{"$f":"Cons!ER194","v":0},{"$f":"Cons!ES194","v":0},{"$f":"Cons!ET194","v":0},{"$f":"Cons!EU194","v":0},{"$f":"Cons!EV194","v":0},{"$f":"Cons!EW194","v":0},{"$f":"Cons!EX194","v":0},{"$f":"Cons!EY194","v":0},{"$f":"Cons!EZ194","v":0},{"$f":"Cons!FA194","v":0},{"$f":"Cons!FB194","v":0},{"$f":"Cons!FC194","v":0},{"$f":"Cons!FD194","v":0},{"$f":"Cons!FE194","v":0},{"$f":"Cons!FF194","v":0},{"$f":"Cons!FG194","v":0},{"$f":"Cons!FH194","v":0},{"$f":"Cons!FI194","v":0},{"$f":"Cons!FJ194","v":0},{"$f":"Cons!FK194","v":0},{"$f":"Cons!FL194","v":0},{"$f":"Cons!FM194","v":0},{"$f":"Cons!FN194","v":0},{"$f":"Cons!FO194","v":0},{"$f":"Cons!FP194","v":0},{"$f":"Cons!FQ194","v":0},{"$f":"Cons!FR194","v":0},{"$f":"Cons!FS194","v":0},{"$f":"Cons!FT194","v":0},{"$f":"Cons!FU194","v":0},{"$f":"Cons!FV194","v":0},{"$f":"Cons!FW194","v":0},{"$f":"Cons!FX194","v":0},{"$f":"Cons!FY194","v":0},{"$f":"Cons!FZ194","v":0},{"$f":"Cons!GA194","v":0},{"$f":"Cons!GB194","v":0},{"$f":"Cons!GC194","v":0},{"$f":"Cons!GD194","v":0},{"$f":"Cons!GE194","v":0},{"$f":"Cons!GF194","v":0},{"$f":"Cons!GG194","v":0},{"$f":"Cons!GH194","v":0},{"$f":"Cons!GI194","v":0},{"$f":"Cons!GJ194","v":0},{"$f":"Cons!GK194","v":0},{"$f":"Cons!GL194","v":0},{"$f":"Cons!GM194","v":0},{"$f":"Cons!GN194","v":0},{"$f":"Cons!GO194","v":0},{"$f":"Cons!GP194","v":0},{"$f":"Cons!GQ194","v":0},{"$f":"Cons!GR194","v":0},{"$f":"Cons!GS194","v":0},{"$f":"Cons!GT194","v":0},{"$f":"Cons!GU194","v":0},{"$f":"Cons!GV194","v":0},{"$f":"Cons!GW194","v":0},{"$f":"Cons!GX194","v":0},{"$f":"Cons!GY194","v":0},{"$f":"Cons!GZ194","v":0},{"$f":"Cons!HA194","v":0},{"$f":"Cons!HB194","v":0},{"$f":"Cons!HC194","v":0},{"$f":"Cons!HD194","v":0},{"$f":"Cons!HE194","v":0},{"$f":"Cons!HF194","v":0},{"$f":"Cons!HG194","v":0},{"$f":"Cons!HH194","v":0},{"$f":"Cons!HI194","v":0},{"$f":"Cons!HJ194","v":0},{"$f":"Cons!HK194","v":0},{"$f":"Cons!HL194","v":0},{"$f":"Cons!HM194","v":0},{"$f":"Cons!HN194","v":0},{"$f":"Cons!HO194","v":0},{"$f":"Cons!HP194","v":0},{"$f":"Cons!HQ194","v":0},{"$f":"Cons!HR194","v":0},{"$f":"Cons!HS194","v":0},{"$f":"Cons!HT194","v":0},{"$f":"Cons!HU194","v":0},{"$f":"Cons!HV194","v":0},{"$f":"Cons!HW194","v":0},{"$f":"Cons!HX194","v":0},{"$f":"Cons!HY194","v":0},{"$f":"Cons!HZ194","v":0},{"$f":"Cons!IA194","v":0},{"$f":"Cons!IB194","v":0},{"$f":"Cons!IC194","v":0},{"$f":"Cons!ID194","v":0},{"$f":"Cons!IE194","v":0},{"$f":"Cons!IF194","v":0},{"$f":"Cons!IG194","v":0},{"$f":"Cons!IH194","v":0},{"$f":"Cons!II194","v":0},{"$f":"Cons!IJ194","v":0},{"$f":"Cons!IK194","v":0},{"$f":"Cons!IL194","v":0},{"$f":"Cons!IM194","v":0},{"$f":"Cons!IN194","v":0},{"$f":"Cons!IO194","v":0},{"$f":"Cons!IP194","v":0},{"$f":"Cons!IQ194","v":0},{"$f":"Cons!IR194","v":0},{"$f":"Cons!IS194","v":0},{"$f":"Cons!IT194","v":0},{"$f":"Cons!IU194","v":0}]
[null,null,{"$f":"Cons!E174","v":"NHFIC Debt"},"AUD M",null,null,null,null,200,{"$f":"Cons!J202","v":0},{"$f":"Cons!K202","v":0},{"$f":"Cons!L202","v":0},{"$f":"Cons!M202","v":0},{"$f":"Cons!N202","v":0},{"$f":"Cons!O202","v":0},{"$f":"Cons!P202","v":0},{"$f":"Cons!Q202","v":0},{"$f":"Cons!R202","v":0},{"$f":"Cons!S202","v":11.91767714647775},{"$f":"Cons!T202","v":89.163373026232975},{"$f":"Cons!U202","v":98.918949827289282},{"$f":"Cons!V202","v":0},{"$f":"Cons!W202","v":0},{"$f":"Cons!X202","v":0},{"$f":"Cons!Y202","v":0},{"$f":"Cons!Z202","v":0},{"$f":"Cons!AA202","v":0},{"$f":"Cons!AB202","v":0},{"$f":"Cons!AC202","v":0},{"$f":"Cons!AD202","v":0},{"$f":"Cons!AE202","v":0},{"$f":"Cons!AF202","v":0},{"$f":"Cons!AG202","v":0},{"$f":"Cons!AH202","v":0},{"$f":"Cons!AI202","v":0},{"$f":"Cons!AJ202","v":0},{"$f":"Cons!AK202","v":0},{"$f":"Cons!AL202","v":0},{"$f":"Cons!AM202","v":0},{"$f":"Cons!AN202","v":0},{"$f":"Cons!AO202","v":0},{"$f":"Cons!AP202","v":0},{"$f":"Cons!AQ202","v":0},{"$f":"Cons!AR202","v":0},{"$f":"Cons!AS202","v":0},{"$f":"Cons!AT202","v":0},{"$f":"Cons!AU202","v":0},{"$f":"Cons!AV202","v":0},{"$f":"Cons!AW202","v":0},{"$f":"Cons!AX202","v":0},{"$f":"Cons!AY202","v":0},{"$f":"Cons!AZ202","v":0},{"$f":"Cons!BA202","v":0},{"$f":"Cons!BB202","v":0},{"$f":"Cons!BC202","v":0},{"$f":"Cons!BD202","v":0},{"$f":"Cons!BE202","v":0},{"$f":"Cons!BF202","v":0},{"$f":"Cons!BG202","v":0},{"$f":"Cons!BH202","v":0},{"$f":"Cons!BI202","v":0},{"$f":"Cons!BJ202","v":0},{"$f":"Cons!BK202","v":0},{"$f":"Cons!BL202","v":0},{"$f":"Cons!BM202","v":0},{"$f":"Cons!BN202","v":0},{"$f":"Cons!BO202","v":0},{"$f":"Cons!BP202","v":0},{"$f":"Cons!BQ202","v":0},{"$f":"Cons!BR202","v":0},{"$f":"Cons!BS202","v":0},{"$f":"Cons!BT202","v":0},{"$f":"Cons!BU202","v":0},{"$f":"Cons!BV202","v":0},{"$f":"Cons!BW202","v":0},{"$f":"Cons!BX202","v":0},{"$f":"Cons!BY202","v":0},{"$f":"Cons!BZ202","v":0},{"$f":"Cons!CA202","v":0},{"$f":"Cons!CB202","v":0},{"$f":"Cons!CC202","v":0},{"$f":"Cons!CD202","v":0},{"$f":"Cons!CE202","v":0},{"$f":"Cons!CF202","v":0},{"$f":"Cons!CG202","v":0},{"$f":"Cons!CH202","v":0},{"$f":"Cons!CI202","v":0},{"$f":"Cons!CJ202","v":0},{"$f":"Cons!CK202","v":0},{"$f":"Cons!CL202","v":0},{"$f":"Cons!CM202","v":0},{"$f":"Cons!CN202","v":0},{"$f":"Cons!CO202","v":0},{"$f":"Cons!CP202","v":0},{"$f":"Cons!CQ202","v":0},{"$f":"Cons!CR202","v":0},{"$f":"Cons!CS202","v":0},{"$f":"Cons!CT202","v":0},{"$f":"Cons!CU202","v":0},{"$f":"Cons!CV202","v":0},{"$f":"Cons!CW202","v":0},{"$f":"Cons!CX202","v":0},{"$f":"Cons!CY202","v":0},{"$f":"Cons!CZ202","v":0},{"$f":"Cons!DA202","v":0},{"$f":"Cons!DB202","v":0},{"$f":"Cons!DC202","v":0},{"$f":"Cons!DD202","v":0},{"$f":"Cons!DE202","v":0},{"$f":"Cons!DF202","v":0},{"$f":"Cons!DG202","v":0},{"$f":"Cons!DH202","v":0},{"$f":"Cons!DI202","v":0},{"$f":"Cons!DJ202","v":0},{"$f":"Cons!DK202","v":0},{"$f":"Cons!DL202","v":0},{"$f":"Cons!DM202","v":0},{"$f":"Cons!DN202","v":0},{"$f":"Cons!DO202","v":0},{"$f":"Cons!DP202","v":0},{"$f":"Cons!DQ202","v":0},{"$f":"Cons!DR202","v":0},{"$f":"Cons!DS202","v":0},{"$f":"Cons!DT202","v":0},{"$f":"Cons!DU202","v":0},{"$f":"Cons!DV202","v":0},{"$f":"Cons!DW202","v":0},{"$f":"Cons!DX202","v":0},{"$f":"Cons!DY202","v":0},{"$f":"Cons!DZ202","v":0},{"$f":"Cons!EA202","v":0},{"$f":"Cons!EB202","v":0},{"$f":"Cons!EC202","v":0},{"$f":"Cons!ED202","v":0},{"$f":"Cons!EE202","v":0},{"$f":"Cons!EF202","v":0},{"$f":"Cons!EG202","v":0},{"$f":"Cons!EH202","v":0},{"$f":"Cons!EI202","v":0},{"$f":"Cons!EJ202","v":0},{"$f":"Cons!EK202","v":0},{"$f":"Cons!EL202","v":0},{"$f":"Cons!EM202","v":0},{"$f":"Cons!EN202","v":0},{"$f":"Cons!EO202","v":0},{"$f":"Cons!EP202","v":0},{"$f":"Cons!EQ202","v":0},{"$f":"Cons!ER202","v":0},{"$f":"Cons!ES202","v":0},{"$f":"Cons!ET202","v":0},{"$f":"Cons!EU202","v":0},{"$f":"Cons!EV202","v":0},{"$f":"Cons!EW202","v":0},{"$f":"Cons!EX202","v":0},{"$f":"Cons!EY202","v":0},{"$f":"Cons!EZ202","v":0},{"$f":"Cons!FA202","v":0},{"$f":"Cons!FB202","v":0},{"$f":"Cons!FC202","v":0},{"$f":"Cons!FD202","v":0},{"$f":"Cons!FE202","v":0},{"$f":"Cons!FF202","v":0},{"$f":"Cons!FG202","v":0},{"$f":"Cons!FH202","v":0},{"$f":"Cons!FI202","v":0},{"$f":"Cons!FJ202","v":0},{"$f":"Cons!FK202","v":0},{"$f":"Cons!FL202","v":0},{"$f":"Cons!FM202","v":0},{"$f":"Cons!FN202","v":0},{"$f":"Cons!FO202","v":0},{"$f":"Cons!FP202","v":0},{"$f":"Cons!FQ202","v":0},{"$f":"Cons!FR202","v":0},{"$f":"Cons!FS202","v":0},{"$f":"Cons!FT202","v":0},{"$f":"Cons!FU202","v":0},{"$f":"Cons!FV202","v":0},{"$f":"Cons!FW202","v":0},{"$f":"Cons!FX202","v":0},{"$f":"Cons!FY202","v":0},{"$f":"Cons!FZ202","v":0},{"$f":"Cons!GA202","v":0},{"$f":"Cons!GB202","v":0},{"$f":"Cons!GC202","v":0},{"$f":"Cons!GD202","v":0},{"$f":"Cons!GE202","v":0},{"$f":"Cons!GF202","v":0},{"$f":"Cons!GG202","v":0},{"$f":"Cons!GH202","v":0},{"$f":"Cons!GI202","v":0},{"$f":"Cons!GJ202","v":0},{"$f":"Cons!GK202","v":0},{"$f":"Cons!GL202","v":0},{"$f":"Cons!GM202","v":0},{"$f":"Cons!GN202","v":0},{"$f":"Cons!GO202","v":0},{"$f":"Cons!GP202","v":0},{"$f":"Cons!GQ202","v":0},{"$f":"Cons!GR202","v":0},{"$f":"Cons!GS202","v":0},{"$f":"Cons!GT202","v":0},{"$f":"Cons!GU202","v":0},{"$f":"Cons!GV202","v":0},{"$f":"Cons!GW202","v":0},{"$f":"Cons!GX202","v":0},{"$f":"Cons!GY202","v":0},{"$f":"Cons!GZ202","v":0},{"$f":"Cons!HA202","v":0},{"$f":"Cons!HB202","v":0},{"$f":"Cons!HC202","v":0},{"$f":"Cons!HD202","v":0},{"$f":"Cons!HE202","v":0},{"$f":"Cons!HF202","v":0},{"$f":"Cons!HG202","v":0},{"$f":"Cons!HH202","v":0},{"$f":"Cons!HI202","v":0},{"$f":"Cons!HJ202","v":0},{"$f":"Cons!HK202","v":0},{"$f":"Cons!HL202","v":0},{"$f":"Cons!HM202","v":0},{"$f":"Cons!HN202","v":0},{"$f":"Cons!HO202","v":0},{"$f":"Cons!HP202","v":0},{"$f":"Cons!HQ202","v":0},{"$f":"Cons!HR202","v":0},{"$f":"Cons!HS202","v":0},{"$f":"Cons!HT202","v":0},{"$f":"Cons!HU202","v":0},{"$f":"Cons!HV202","v":0},{"$f":"Cons!HW202","v":0},{"$f":"Cons!HX202","v":0},{"$f":"Cons!HY202","v":0},{"$f":"Cons!HZ202","v":0},{"$f":"Cons!IA202","v":0},{"$f":"Cons!IB202","v":0},{"$f":"Cons!IC202","v":0},{"$f":"Cons!ID202","v":0},{"$f":"Cons!IE202","v":0},{"$f":"Cons!IF202","v":0},{"$f":"Cons!IG202","v":0},{"$f":"Cons!IH202","v":0},{"$f":"Cons!II202","v":0},{"$f":"Cons!IJ202","v":0},{"$f":"Cons!IK202","v":0},{"$f":"Cons!IL202","v":0},{"$f":"Cons!IM202","v":0},{"$f":"Cons!IN202","v":0},{"$f":"Cons!IO202","v":0},{"$f":"Cons!IP202","v":0},{"$f":"Cons!IQ202","v":0},{"$f":"Cons!IR202","v":0},{"$f":"Cons!IS202","v":0},{"$f":"Cons!IT202","v":0},{"$f":"Cons!IU202","v":0}]
[null,null,{"$f":"Cons!E180","v":"Senior Debt"},"AUD M",null,null,null,null,99.999999999999972,{"$f":"Cons!J210","v":0},{"$f":"Cons!K210","v":0},{"$f":"Cons!L210","v":0},{"$f":"Cons!M210","v":0},{"$f":"Cons!N210","v":0},{"$f":"Cons!O210","v":0},{"$f":"Cons!P210","v":0},{"$f":"Cons!Q210","v":0},{"$f":"Cons!R210","v":0},{"$f":"Cons!S210","v":0},{"$f":"Cons!T210","v":0},{"$f":"Cons!U210","v":0.84170933730746356},{"$f":"Cons!V210","v":57.371514611141698},{"$f":"Cons!W210","v":41.78677605155081},{"$f":"Cons!X210","v":0},{"$f":"Cons!Y210","v":0},{"$f":"Cons!Z210","v":0},{"$f":"Cons!AA210","v":0},{"$f":"Cons!AB210","v":0},{"$f":"Cons!AC210","v":0},{"$f":"Cons!AD210","v":0},{"$f":"Cons!AE210","v":0},{"$f":"Cons!AF210","v":0},{"$f":"Cons!AG210","v":0},{"$f":"Cons!AH210","v":0},{"$f":"Cons!AI210","v":0},{"$f":"Cons!AJ210","v":0},{"$f":"Cons!AK210","v":0},{"$f":"Cons!AL210","v":0},{"$f":"Cons!AM210","v":0},{"$f":"Cons!AN210","v":0},{"$f":"Cons!AO210","v":0},{"$f":"Cons!AP210","v":0},{"$f":"Cons!AQ210","v":0},{"$f":"Cons!AR210","v":0},{"$f":"Cons!AS210","v":0},{"$f":"Cons!AT210","v":0},{"$f":"Cons!AU210","v":0},{"$f":"Cons!AV210","v":0},{"$f":"Cons!AW210","v":0},{"$f":"Cons!AX210","v":0},{"$f":"Cons!AY210","v":0},{"$f":"Cons!AZ210","v":0},{"$f":"Cons!BA210","v":0},{"$f":"Cons!BB210","v":0},{"$f":"Cons!BC210","v":0},{"$f":"Cons!BD210","v":0},{"$f":"Cons!BE210","v":0},{"$f":"Cons!BF210","v":0},{"$f":"Cons!BG210","v":0},{"$f":"Cons!BH210","v":0},{"$f":"Cons!BI210","v":0},{"$f":"Cons!BJ210","v":0},{"$f":"Cons!BK210","v":0},{"$f":"Cons!BL210","v":0},{"$f":"Cons!BM210","v":0},{"$f":"Cons!BN210","v":0},{"$f":"Cons!BO210","v":0},{"$f":"Cons!BP210","v":0},{"$f":"Cons!BQ210","v":0},{"$f":"Cons!BR210","v":0},{"$f":"Cons!BS210","v":0},{"$f":"Cons!BT210","v":0},{"$f":"Cons!BU210","v":0},{"$f":"Cons!BV210","v":0},{"$f":"Cons!BW210","v":0},{"$f":"Cons!BX210","v":0},{"$f":"Cons!BY210","v":0},{"$f":"Cons!BZ210","v":0},{"$f":"Cons!CA210","v":0},{"$f":"Cons!CB210","v":0},{"$f":"Cons!CC210","v":0},{"$f":"Cons!CD210","v":0},{"$f":"Cons!CE210","v":0},{"$f":"Cons!CF210","v":0},{"$f":"Cons!CG210","v":0},{"$f":"Cons!CH210","v":0},{"$f":"Cons!CI210","v":0},{"$f":"Cons!CJ210","v":0},{"$f":"Cons!CK210","v":0},{"$f":"Cons!CL210","v":0},{"$f":"Cons!CM210","v":0},{"$f":"Cons!CN210","v":0},{"$f":"Cons!CO210","v":0},{"$f":"Cons!CP210","v":0},{"$f":"Cons!CQ210","v":0},{"$f":"Cons!CR210","v":0},{"$f":"Cons!CS210","v":0},{"$f":"Cons!CT210","v":0},{"$f":"Cons!CU210","v":0},{"$f":"Cons!CV210","v":0},{"$f":"Cons!CW210","v":0},{"$f":"Cons!CX210","v":0},{"$f":"Cons!CY210","v":0},{"$f":"Cons!CZ210","v":0},{"$f":"Cons!DA210","v":0},{"$f":"Cons!DB210","v":0},{"$f":"Cons!DC210","v":0},{"$f":"Cons!DD210","v":0},{"$f":"Cons!DE210","v":0},{"$f":"Cons!DF210","v":0},{"$f":"Cons!DG210","v":0},{"$f":"Cons!DH210","v":0},{"$f":"Cons!DI210","v":0},{"$f":"Cons!DJ210","v":0},{"$f":"Cons!DK210","v":0},{"$f":"Cons!DL210","v":0},{"$f":"Cons!DM210","v":0},{"$f":"Cons!DN210","v":0},{"$f":"Cons!DO210","v":0},{"$f":"Cons!DP210","v":0},{"$f":"Cons!DQ210","v":0},{"$f":"Cons!DR210","v":0},{"$f":"Cons!DS210","v":0},{"$f":"Cons!DT210","v":0},{"$f":"Cons!DU210","v":0},{"$f":"Cons!DV210","v":0},{"$f":"Cons!DW210","v":0},{"$f":"Cons!DX210","v":0},{"$f":"Cons!DY210","v":0},{"$f":"Cons!DZ210","v":0},{"$f":"Cons!EA210","v":0},{"$f":"Cons!EB210","v":0},{"$f":"Cons!EC210","v":0},{"$f":"Cons!ED210","v":0},{"$f":"Cons!EE210","v":0},{"$f":"Cons!EF210","v":0},{"$f":"Cons!EG210","v":0},{"$f":"Cons!EH210","v":0},{"$f":"Cons!EI210","v":0},{"$f":"Cons!EJ210","v":0},{"$f":"Cons!EK210","v":0},{"$f":"Cons!EL210","v":0},{"$f":"Cons!EM210","v":0},{"$f":"Cons!EN210","v":0},{"$f":"Cons!EO210","v":0},{"$f":"Cons!EP210","v":0},{"$f":"Cons!EQ210","v":0},{"$f":"Cons!ER210","v":0},{"$f":"Cons!ES210","v":0},{"$f":"Cons!ET210","v":0},{"$f":"Cons!EU210","v":0},{"$f":"Cons!EV210","v":0},{"$f":"Cons!EW210","v":0},{"$f":"Cons!EX210","v":0},{"$f":"Cons!EY210","v":0},{"$f":"Cons!EZ210","v":0},{"$f":"Cons!FA210","v":0},{"$f":"Cons!FB210","v":0},{"$f":"Cons!FC210","v":0},{"$f":"Cons!FD210","v":0},{"$f":"Cons!FE210","v":0},{"$f":"Cons!FF210","v":0},{"$f":"Cons!FG210","v":0},{"$f":"Cons!FH210","v":0},{"$f":"Cons!FI210","v":0},{"$f":"Cons!FJ210","v":0},{"$f":"Cons!FK210","v":0},{"$f":"Cons!FL210","v":0},{"$f":"Cons!FM210","v":0},{"$f":"Cons!FN210","v":0},{"$f":"Cons!FO210","v":0},{"$f":"Cons!FP210","v":0},{"$f":"Cons!FQ210","v":0},{"$f":"Cons!FR210","v":0},{"$f":"Cons!FS210","v":0},{"$f":"Cons!FT210","v":0},{"$f":"Cons!FU210","v":0},{"$f":"Cons!FV210","v":0},{"$f":"Cons!FW210","v":0},{"$f":"Cons!FX210","v":0},{"$f":"Cons!FY210","v":0},{"$f":"Cons!FZ210","v":0},{"$f":"Cons!GA210","v":0},{"$f":"Cons!GB210","v":0},{"$f":"Cons!GC210","v":0},{"$f":"Cons!GD210","v":0},{"$f":"Cons!GE210","v":0},{"$f":"Cons!GF210","v":0},{"$f":"Cons!GG210","v":0},{"$f":"Cons!GH210","v":0},{"$f":"Cons!GI210","v":0},{"$f":"Cons!GJ210","v":0},{"$f":"Cons!GK210","v":0},{"$f":"Cons!GL210","v":0},{"$f":"Cons!GM210","v":0},{"$f":"Cons!GN210","v":0},{"$f":"Cons!GO210","v":0},{"$f":"Cons!GP210","v":0},{"$f":"Cons!GQ210","v":0},{"$f":"Cons!GR210","v":0},{"$f":"Cons!GS210","v":0},{"$f":"Cons!GT210","v":0},{"$f":"Cons!GU210","v":0},{"$f":"Cons!GV210","v":0},{"$f":"Cons!GW210","v":0},{"$f":"Cons!GX210","v":0},{"$f":"Cons!GY210","v":0},{"$f":"Cons!GZ210","v":0},{"$f":"Cons!HA210","v":0},{"$f":"Cons!HB210","v":0},{"$f":"Cons!HC210","v":0},{"$f":"Cons!HD210","v":0},{"$f":"Cons!HE210","v":0},{"$f":"Cons!HF210","v":0},{"$f":"Cons!HG210","v":0},{"$f":"Cons!HH210","v":0},{"$f":"Cons!HI210","v":0},{"$f":"Cons!HJ210","v":0},{"$f":"Cons!HK210","v":0},{"$f":"Cons!HL210","v":0},{"$f":"Cons!HM210","v":0},{"$f":"Cons!HN210","v":0},{"$f":"Cons!HO210","v":0},{"$f":"Cons!HP210","v":0},{"$f":"Cons!HQ210","v":0},{"$f":"Cons!HR210","v":0},{"$f":"Cons!HS210","v":0},{"$f":"Cons!HT210","v":0},{"$f":"Cons!HU210","v":0},{"$f":"Cons!HV210","v":0},{"$f":"Cons!HW210","v":0},{"$f":"Cons!HX210","v":0},{"$f":"Cons!HY210","v":0},{"$f":"Cons!HZ210","v":0},{"$f":"Cons!IA210","v":0},{"$f":"Cons!IB210","v":0},{"$f":"Cons!IC210","v":0},{"$f":"Cons!ID210","v":0},{"$f":"Cons!IE210","v":0},{"$f":"Cons!IF210","v":0},{"$f":"Cons!IG210","v":0},{"$f":"Cons!IH210","v":0},{"$f":"Cons!II210","v":0},{"$f":"Cons!IJ210","v":0},{"$f":"Cons!IK210","v":0},{"$f":"Cons!IL210","v":0},{"$f":"Cons!IM210","v":0},{"$f":"Cons!IN210","v":0},{"$f":"Cons!IO210","v":0},{"$f":"Cons!IP210","v":0},{"$f":"Cons!IQ210","v":0},{"$f":"Cons!IR210","v":0},{"$f":"Cons!IS210","v":0},{"$f":"Cons!IT210","v":0},{"$f":"Cons!IU210","v":0}]
[null,null,{"$f":"Cons!E186","v":"Subordinated Debt"},"AUD M",null,null,null,null,0,{"$f":"Cons!J218","v":0},{"$f":"Cons!K218","v":0},{"$f":"Cons!L218","v":0},{"$f":"Cons!M218","v":0},{"$f":"Cons!N218","v":0},{"$f":"Cons!O218","v":0},{"$f":"Cons!P218","v":0},{"$f":"Cons!Q218","v":0},{"$f":"Cons!R218","v":0},{"$f":"Cons!S218","v":0},{"$f":"Cons!T218","v":0},{"$f":"Cons!U218","v":0},{"$f":"Cons!V218","v":0},{"$f":"Cons!W218","v":0},{"$f":"Cons!X218","v":0},{"$f":"Cons!Y218","v":0},{"$f":"Cons!Z218","v":0},{"$f":"Cons!AA218","v":0},{"$f":"Cons!AB218","v":0},{"$f":"Cons!AC218","v":0},{"$f":"Cons!AD218","v":0},{"$f":"Cons!AE218","v":0},{"$f":"Cons!AF218","v":0},{"$f":"Cons!AG218","v":0},{"$f":"Cons!AH218","v":0},{"$f":"Cons!AI218","v":0},{"$f":"Cons!AJ218","v":0},{"$f":"Cons!AK218","v":0},{"$f":"Cons!AL218","v":0},{"$f":"Cons!AM218","v":0},{"$f":"Cons!AN218","v":0},{"$f":"Cons!AO218","v":0},{"$f":"Cons!AP218","v":0},{"$f":"Cons!AQ218","v":0},{"$f":"Cons!AR218","v":0},{"$f":"Cons!AS218","v":0},{"$f":"Cons!AT218","v":0},{"$f":"Cons!AU218","v":0},{"$f":"Cons!AV218","v":0},{"$f":"Cons!AW218","v":0},{"$f":"Cons!AX218","v":0},{"$f":"Cons!AY218","v":0},{"$f":"Cons!AZ218","v":0},{"$f":"Cons!BA218","v":0},{"$f":"Cons!BB218","v":0},{"$f":"Cons!BC218","v":0},{"$f":"Cons!BD218","v":0},{"$f":"Cons!BE218","v":0},{"$f":"Cons!BF218","v":0},{"$f":"Cons!BG218","v":0},{"$f":"Cons!BH218","v":0},{"$f":"Cons!BI218","v":0},{"$f":"Cons!BJ218","v":0},{"$f":"Cons!BK218","v":0},{"$f":"Cons!BL218","v":0},{"$f":"Cons!BM218","v":0},{"$f":"Cons!BN218","v":0},{"$f":"Cons!BO218","v":0},{"$f":"Cons!BP218","v":0},{"$f":"Cons!BQ218","v":0},{"$f":"Cons!BR218","v":0},{"$f":"Cons!BS218","v":0},{"$f":"Cons!BT218","v":0},{"$f":"Cons!BU218","v":0},{"$f":"Cons!BV218","v":0},{"$f":"Cons!BW218","v":0},{"$f":"Cons!BX218","v":0},{"$f":"Cons!BY218","v":0},{"$f":"Cons!BZ218","v":0},{"$f":"Cons!CA218","v":0},{"$f":"Cons!CB218","v":0},{"$f":"Cons!CC218","v":0},{"$f":"Cons!CD218","v":0},{"$f":"Cons!CE218","v":0},{"$f":"Cons!CF218","v":0},{"$f":"Cons!CG218","v":0},{"$f":"Cons!CH218","v":0},{"$f":"Cons!CI218","v":0},{"$f":"Cons!CJ218","v":0},{"$f":"Cons!CK218","v":0},{"$f":"Cons!CL218","v":0},{"$f":"Cons!CM218","v":0},{"$f":"Cons!CN218","v":0},{"$f":"Cons!CO218","v":0},{"$f":"Cons!CP218","v":0},{"$f":"Cons!CQ218","v":0},{"$f":"Cons!CR218","v":0},{"$f":"Cons!CS218","v":0},{"$f":"Cons!CT218","v":0},{"$f":"Cons!CU218","v":0},{"$f":"Cons!CV218","v":0},{"$f":"Cons!CW218","v":0},{"$f":"Cons!CX218","v":0},{"$f":"Cons!CY218","v":0},{"$f":"Cons!CZ218","v":0},{"$f":"Cons!DA218","v":0},{"$f":"Cons!DB218","v":0},{"$f":"Cons!DC218","v":0},{"$f":"Cons!DD218","v":0},{"$f":"Cons!DE218","v":0},{"$f":"Cons!DF218","v":0},{"$f":"Cons!DG218","v":0},{"$f":"Cons!DH218","v":0},{"$f":"Cons!DI218","v":0},{"$f":"Cons!DJ218","v":0},{"$f":"Cons!DK218","v":0},{"$f":"Cons!DL218","v":0},{"$f":"Cons!DM218","v":0},{"$f":"Cons!DN218","v":0},{"$f":"Cons!DO218","v":0},{"$f":"Cons!DP218","v":0},{"$f":"Cons!DQ218","v":0},{"$f":"Cons!DR218","v":0},{"$f":"Cons!DS218","v":0},{"$f":"Cons!DT218","v":0},{"$f":"Cons!DU218","v":0},{"$f":"Cons!DV218","v":0},{"$f":"Cons!DW218","v":0},{"$f":"Cons!DX218","v":0},{"$f":"Cons!DY218","v":0},{"$f":"Cons!DZ218","v":0},{"$f":"Cons!EA218","v":0},{"$f":"Cons!EB218","v":0},{"$f":"Cons!EC218","v":0},{"$f":"Cons!ED218","v":0},{"$f":"Cons!EE218","v":0},{"$f":"Cons!EF218","v":0},{"$f":"Cons!EG218","v":0},{"$f":"Cons!EH218","v":0},{"$f":"Cons!EI218","v":0},{"$f":"Cons!EJ218","v":0},{"$f":"Cons!EK218","v":0},{"$f":"Cons!EL218","v":0},{"$f":"Cons!EM218","v":0},{"$f":"Cons!EN218","v":0},{"$f":"Cons!EO218","v":0},{"$f":"Cons!EP218","v":0},{"$f":"Cons!EQ218","v":0},{"$f":"Cons!ER218","v":0},{"$f":"Cons!ES218","v":0},{"$f":"Cons!ET218","v":0},{"$f":"Cons!EU218","v":0},{"$f":"Cons!EV218","v":0},{"$f":"Cons!EW218","v":0},{"$f":"Cons!EX218","v":0},{"$f":"Cons!EY218","v":0},{"$f":"Cons!EZ218","v":0},{"$f":"Cons!FA218","v":0},{"$f":"Cons!FB218","v":0},{"$f":"Cons!FC218","v":0},{"$f":"Cons!FD218","v":0},{"$f":"Cons!FE218","v":0},{"$f":"Cons!FF218","v":0},{"$f":"Cons!FG218","v":0},{"$f":"Cons!FH218","v":0},{"$f":"Cons!FI218","v":0},{"$f":"Cons!FJ218","v":0},{"$f":"Cons!FK218","v":0},{"$f":"Cons!FL218","v":0},{"$f":"Cons!FM218","v":0},{"$f":"Cons!FN218","v":0},{"$f":"Cons!FO218","v":0},{"$f":"Cons!FP218","v":0},{"$f":"Cons!FQ218","v":0},{"$f":"Cons!FR218","v":0},{"$f":"Cons!FS218","v":0},{"$f":"Cons!FT218","v":0},{"$f":"Cons!FU218","v":0},{"$f":"Cons!FV218","v":0},{"$f":"Cons!FW218","v":0},{"$f":"Cons!FX218","v":0},{"$f":"Cons!FY218","v":0},{"$f":"Cons!FZ218","v":0},{"$f":"Cons!GA218","v":0},{"$f":"Cons!GB218","v":0},{"$f":"Cons!GC218","v":0},{"$f":"Cons!GD218","v":0},{"$f":"Cons!GE218","v":0},{"$f":"Cons!GF218","v":0},{"$f":"Cons!GG218","v":0},{"$f":"Cons!GH218","v":0},{"$f":"Cons!GI218","v":0},{"$f":"Cons!GJ218","v":0},{"$f":"Cons!GK218","v":0},{"$f":"Cons!GL218","v":0},{"$f":"Cons!GM218","v":0},{"$f":"Cons!GN218","v":0},{"$f":"Cons!GO218","v":0},{"$f":"Cons!GP218","v":0},{"$f":"Cons!GQ218","v":0},{"$f":"Cons!GR218","v":0},{"$f":"Cons!GS218","v":0},{"$f":"Cons!GT218","v":0},{"$f":"Cons!GU218","v":0},{"$f":"Cons!GV218","v":0},{"$f":"Cons!GW218","v":0},{"$f":"Cons!GX218","v":0},{"$f":"Cons!GY218","v":0},{"$f":"Cons!GZ218","v":0},{"$f":"Cons!HA218","v":0},{"$f":"Cons!HB218","v":0},{"$f":"Cons!HC218","v":0},{"$f":"Cons!HD218","v":0},{"$f":"Cons!HE218","v":0},{"$f":"Cons!HF218","v":0},{"$f":"Cons!HG218","v":0},{"$f":"Cons!HH218","v":0},{"$f":"Cons!HI218","v":0},{"$f":"Cons!HJ218","v":0},{"$f":"Cons!HK218","v":0},{"$f":"Cons!HL218","v":0},{"$f":"Cons!HM218","v":0},{"$f":"Cons!HN218","v":0},{"$f":"Cons!HO218","v":0},{"$f":"Cons!HP218","v":0},{"$f":"Cons!HQ218","v":0},{"$f":"Cons!HR218","v":0},{"$f":"Cons!HS218","v":0},{"$f":"Cons!HT218","v":0},{"$f":"Cons!HU218","v":0},{"$f":"Cons!HV218","v":0},{"$f":"Cons!HW218","v":0},{"$f":"Cons!HX218","v":0},{"$f":"Cons!HY218","v":0},{"$f":"Cons!HZ218","v":0},{"$f":"Cons!IA218","v":0},{"$f":"Cons!IB218","v":0},{"$f":"Cons!IC218","v":0},{"$f":"Cons!ID218","v":0},{"$f":"Cons!IE218","v":0},{"$f":"Cons!IF218","v":0},{"$f":"Cons!IG218","v":0},{"$f":"Cons!IH218","v":0},{"$f":"Cons!II218","v":0},{"$f":"Cons!IJ218","v":0},{"$f":"Cons!IK218","v":0},{"$f":"Cons!IL218","v":0},{"$f":"Cons!IM218","v":0},{"$f":"Cons!IN218","v":0},{"$f":"Cons!IO218","v":0},{"$f":"Cons!IP218","v":0},{"$f":"Cons!IQ218","v":0},{"$f":"Cons!IR218","v":0},{"$f":"Cons!IS218","v":0},{"$f":"Cons!IT218","v":0},{"$f":"Cons!IU218","v":0}]
[null,null,"Total funding","AUD M",null,null,null,null,401.44396360094004,{"$f":"SUM(J65:J68)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R65:R68)","v":61.836904695373342},{"$f":"SUM(S65:S68)","v":51.52473605204446},89.163373026232975,99.760659164596746,57.371514611141698,41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE65:CE68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ65:EQ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ65:GJ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow after funding","AUD M",null,null,null,null,501.77947204841672,{"$f":"J51+J62+J69","v":0},{"$f":"K51+K62+K69","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.5013666878758238,1.4995727809958654,1.5197086369750141,1.5484245842901612,1.5067082539789487,1.5276743843602096,1.5486671662790021,1.5799009599564577,1.5341389654746771,1.5573126732355425,1.5803322625514973,1.6120244605117056,1.5651820745511369,1.5886616560727465,1.6121426749460888,1.6444683499176331,1.6206058731018864,1.6206456222163081,1.6445979224414222,1.6775700569500755,1.6288195363276734,1.6532510004899867,1.6776839234888143,1.7113155616805715,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,1.8897259966871851,{"$f":"BW51+BW62+BW69","v":1.927600644149406},1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,2.2157987890509454,2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,2.6007446913535759,{"$f":"EI51+EI62+EI69","v":2.6530919626954286},2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,3.06566461954242,3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"GJ51+GJ62+GJ69","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax paid","AUD M",null,null,null,null,0,{"$f":"-'T&D'!J277","v":0},{"$f":"-'T&D'!K277","v":0},{"$f":"-'T&D'!L277","v":0},{"$f":"-'T&D'!M277","v":0},{"$f":"-'T&D'!N277","v":0},{"$f":"-'T&D'!O277","v":0},{"$f":"-'T&D'!P277","v":0},{"$f":"-'T&D'!Q277","v":0},{"$f":"-'T&D'!R277","v":0},{"$f":"-'T&D'!S277","v":0},{"$f":"-'T&D'!T277","v":0},{"$f":"-'T&D'!U277","v":0},{"$f":"-'T&D'!V277","v":0},{"$f":"-'T&D'!W277","v":0},{"$f":"-'T&D'!X277","v":0},{"$f":"-'T&D'!Y277","v":0},{"$f":"-'T&D'!Z277","v":0},{"$f":"-'T&D'!AA277","v":0},{"$f":"-'T&D'!AB277","v":0},{"$f":"-'T&D'!AC277","v":0},{"$f":"-'T&D'!AD277","v":0},{"$f":"-'T&D'!AE277","v":0},{"$f":"-'T&D'!AF277","v":0},{"$f":"-'T&D'!AG277","v":0},{"$f":"-'T&D'!AH277","v":0},{"$f":"-'T&D'!AI277","v":0},{"$f":"-'T&D'!AJ277","v":0},{"$f":"-'T&D'!AK277","v":0},{"$f":"-'T&D'!AL277","v":0},{"$f":"-'T&D'!AM277","v":0},{"$f":"-'T&D'!AN277","v":0},{"$f":"-'T&D'!AO277","v":0},{"$f":"-'T&D'!AP277","v":0},{"$f":"-'T&D'!AQ277","v":0},{"$f":"-'T&D'!AR277","v":0},{"$f":"-'T&D'!AS277","v":0},{"$f":"-'T&D'!AT277","v":0},{"$f":"-'T&D'!AU277","v":0},{"$f":"-'T&D'!AV277","v":0},{"$f":"-'T&D'!AW277","v":0},{"$f":"-'T&D'!AX277","v":0},{"$f":"-'T&D'!AY277","v":0},{"$f":"-'T&D'!AZ277","v":0},{"$f":"-'T&D'!BA277","v":0},{"$f":"-'T&D'!BB277","v":0},{"$f":"-'T&D'!BC277","v":0},{"$f":"-'T&D'!BD277","v":0},{"$f":"-'T&D'!BE277","v":0},{"$f":"-'T&D'!BF277","v":0},{"$f":"-'T&D'!BG277","v":0},{"$f":"-'T&D'!BH277","v":0},{"$f":"-'T&D'!BI277","v":0},{"$f":"-'T&D'!BJ277","v":0},{"$f":"-'T&D'!BK277","v":0},{"$f":"-'T&D'!BL277","v":0},{"$f":"-'T&D'!BM277","v":0},{"$f":"-'T&D'!BN277","v":0},{"$f":"-'T&D'!BO277","v":0},{"$f":"-'T&D'!BP277","v":0},{"$f":"-'T&D'!BQ277","v":0},{"$f":"-'T&D'!BR277","v":0},{"$f":"-'T&D'!BS277","v":0},{"$f":"-'T&D'!BT277","v":0},{"$f":"-'T&D'!BU277","v":0},{"$f":"-'T&D'!BV277","v":0},{"$f":"-'T&D'!BW277","v":0},{"$f":"-'T&D'!BX277","v":0},{"$f":"-'T&D'!BY277","v":0},{"$f":"-'T&D'!BZ277","v":0},{"$f":"-'T&D'!CA277","v":0},{"$f":"-'T&D'!CB277","v":0},{"$f":"-'T&D'!CC277","v":0},{"$f":"-'T&D'!CD277","v":0},{"$f":"-'T&D'!CE277","v":0},{"$f":"-'T&D'!CF277","v":0},{"$f":"-'T&D'!CG277","v":0},{"$f":"-'T&D'!CH277","v":0},{"$f":"-'T&D'!CI277","v":0},{"$f":"-'T&D'!CJ277","v":0},{"$f":"-'T&D'!CK277","v":0},{"$f":"-'T&D'!CL277","v":0},{"$f":"-'T&D'!CM277","v":0},{"$f":"-'T&D'!CN277","v":0},{"$f":"-'T&D'!CO277","v":0},{"$f":"-'T&D'!CP277","v":0},{"$f":"-'T&D'!CQ277","v":0},{"$f":"-'T&D'!CR277","v":0},{"$f":"-'T&D'!CS277","v":0},{"$f":"-'T&D'!CT277","v":0},{"$f":"-'T&D'!CU277","v":0},{"$f":"-'T&D'!CV277","v":0},{"$f":"-'T&D'!CW277","v":0},{"$f":"-'T&D'!CX277","v":0},{"$f":"-'T&D'!CY277","v":0},{"$f":"-'T&D'!CZ277","v":0},{"$f":"-'T&D'!DA277","v":0},{"$f":"-'T&D'!DB277","v":0},{"$f":"-'T&D'!DC277","v":0},{"$f":"-'T&D'!DD277","v":0},{"$f":"-'T&D'!DE277","v":0},{"$f":"-'T&D'!DF277","v":0},{"$f":"-'T&D'!DG277","v":0},{"$f":"-'T&D'!DH277","v":0},{"$f":"-'T&D'!DI277","v":0},{"$f":"-'T&D'!DJ277","v":0},{"$f":"-'T&D'!DK277","v":0},{"$f":"-'T&D'!DL277","v":0},{"$f":"-'T&D'!DM277","v":0},{"$f":"-'T&D'!DN277","v":0},{"$f":"-'T&D'!DO277","v":0},{"$f":"-'T&D'!DP277","v":0},{"$f":"-'T&D'!DQ277","v":0},{"$f":"-'T&D'!DR277","v":0},{"$f":"-'T&D'!DS277","v":0},{"$f":"-'T&D'!DT277","v":0},{"$f":"-'T&D'!DU277","v":0},{"$f":"-'T&D'!DV277","v":0},{"$f":"-'T&D'!DW277","v":0},{"$f":"-'T&D'!DX277","v":0},{"$f":"-'T&D'!DY277","v":0},{"$f":"-'T&D'!DZ277","v":0},{"$f":"-'T&D'!EA277","v":0},{"$f":"-'T&D'!EB277","v":0},{"$f":"-'T&D'!EC277","v":0},{"$f":"-'T&D'!ED277","v":0},{"$f":"-'T&D'!EE277","v":0},{"$f":"-'T&D'!EF277","v":0},{"$f":"-'T&D'!EG277","v":0},{"$f":"-'T&D'!EH277","v":0},{"$f":"-'T&D'!EI277","v":0},{"$f":"-'T&D'!EJ277","v":0},{"$f":"-'T&D'!EK277","v":0},{"$f":"-'T&D'!EL277","v":0},{"$f":"-'T&D'!EM277","v":0},{"$f":"-'T&D'!EN277","v":0},{"$f":"-'T&D'!EO277","v":0},{"$f":"-'T&D'!EP277","v":0},{"$f":"-'T&D'!EQ277","v":0},{"$f":"-'T&D'!ER277","v":0},{"$f":"-'T&D'!ES277","v":0},{"$f":"-'T&D'!ET277","v":0},{"$f":"-'T&D'!EU277","v":0},{"$f":"-'T&D'!EV277","v":0},{"$f":"-'T&D'!EW277","v":0},{"$f":"-'T&D'!EX277","v":0},{"$f":"-'T&D'!EY277","v":0},{"$f":"-'T&D'!EZ277","v":0},{"$f":"-'T&D'!FA277","v":0},{"$f":"-'T&D'!FB277","v":0},{"$f":"-'T&D'!FC277","v":0},{"$f":"-'T&D'!FD277","v":0},{"$f":"-'T&D'!FE277","v":0},{"$f":"-'T&D'!FF277","v":0},{"$f":"-'T&D'!FG277","v":0},{"$f":"-'T&D'!FH277","v":0},{"$f":"-'T&D'!FI277","v":0},{"$f":"-'T&D'!FJ277","v":0},{"$f":"-'T&D'!FK277","v":0},{"$f":"-'T&D'!FL277","v":0},{"$f":"-'T&D'!FM277","v":0},{"$f":"-'T&D'!FN277","v":0},{"$f":"-'T&D'!FO277","v":0},{"$f":"-'T&D'!FP277","v":0},{"$f":"-'T&D'!FQ277","v":0},{"$f":"-'T&D'!FR277","v":0},{"$f":"-'T&D'!FS277","v":0},{"$f":"-'T&D'!FT277","v":0},{"$f":"-'T&D'!FU277","v":0},{"$f":"-'T&D'!FV277","v":0},{"$f":"-'T&D'!FW277","v":0},{"$f":"-'T&D'!FX277","v":0},{"$f":"-'T&D'!FY277","v":0},{"$f":"-'T&D'!FZ277","v":0},{"$f":"-'T&D'!GA277","v":0},{"$f":"-'T&D'!GB277","v":0},{"$f":"-'T&D'!GC277","v":0},{"$f":"-'T&D'!GD277","v":0},{"$f":"-'T&D'!GE277","v":0},{"$f":"-'T&D'!GF277","v":0},{"$f":"-'T&D'!GG277","v":0},{"$f":"-'T&D'!GH277","v":0},{"$f":"-'T&D'!GI277","v":0},{"$f":"-'T&D'!GJ277","v":0},{"$f":"-'T&D'!GK277","v":0},{"$f":"-'T&D'!GL277","v":0},{"$f":"-'T&D'!GM277","v":0},{"$f":"-'T&D'!GN277","v":0},{"$f":"-'T&D'!GO277","v":0},{"$f":"-'T&D'!GP277","v":0},{"$f":"-'T&D'!GQ277","v":0},{"$f":"-'T&D'!GR277","v":0},{"$f":"-'T&D'!GS277","v":0},{"$f":"-'T&D'!GT277","v":0},{"$f":"-'T&D'!GU277","v":0},{"$f":"-'T&D'!GV277","v":0},{"$f":"-'T&D'!GW277","v":0},{"$f":"-'T&D'!GX277","v":0},{"$f":"-'T&D'!GY277","v":0},{"$f":"-'T&D'!GZ277","v":0},{"$f":"-'T&D'!HA277","v":0},{"$f":"-'T&D'!HB277","v":0},{"$f":"-'T&D'!HC277","v":0},{"$f":"-'T&D'!HD277","v":0},{"$f":"-'T&D'!HE277","v":0},{"$f":"-'T&D'!HF277","v":0},{"$f":"-'T&D'!HG277","v":0},{"$f":"-'T&D'!HH277","v":0},{"$f":"-'T&D'!HI277","v":0},{"$f":"-'T&D'!HJ277","v":0},{"$f":"-'T&D'!HK277","v":0},{"$f":"-'T&D'!HL277","v":0},{"$f":"-'T&D'!HM277","v":0},{"$f":"-'T&D'!HN277","v":0},{"$f":"-'T&D'!HO277","v":0},{"$f":"-'T&D'!HP277","v":0},{"$f":"-'T&D'!HQ277","v":0},{"$f":"-'T&D'!HR277","v":0},{"$f":"-'T&D'!HS277","v":0},{"$f":"-'T&D'!HT277","v":0},{"$f":"-'T&D'!HU277","v":0},{"$f":"-'T&D'!HV277","v":0},{"$f":"-'T&D'!HW277","v":0},{"$f":"-'T&D'!HX277","v":0},{"$f":"-'T&D'!HY277","v":0},{"$f":"-'T&D'!HZ277","v":0},{"$f":"-'T&D'!IA277","v":0},{"$f":"-'T&D'!IB277","v":0},{"$f":"-'T&D'!IC277","v":0},{"$f":"-'T&D'!ID277","v":0},{"$f":"-'T&D'!IE277","v":0},{"$f":"-'T&D'!IF277","v":0},{"$f":"-'T&D'!IG277","v":0},{"$f":"-'T&D'!IH277","v":0},{"$f":"-'T&D'!II277","v":0},{"$f":"-'T&D'!IJ277","v":0},{"$f":"-'T&D'!IK277","v":0},{"$f":"-'T&D'!IL277","v":0},{"$f":"-'T&D'!IM277","v":0},{"$f":"-'T&D'!IN277","v":0},{"$f":"-'T&D'!IO277","v":0},{"$f":"-'T&D'!IP277","v":0},{"$f":"-'T&D'!IQ277","v":0},{"$f":"-'T&D'!IR277","v":0},{"$f":"-'T&D'!IS277","v":0},{"$f":"-'T&D'!IT277","v":0},{"$f":"-'T&D'!IU277","v":0}]
[]
[null,null,"Sales Reserve"]
[null,null,"Additions","AUD M",null,null,null,null,{"$f":"SUM(J76:IU76)","v":0},{"$f":"-Debt!J115","v":0},{"$f":"-Debt!K115","v":0},{"$f":"-Debt!L115","v":0},{"$f":"-Debt!M115","v":0},{"$f":"-Debt!N115","v":0},{"$f":"-Debt!O115","v":0},{"$f":"-Debt!P115","v":0},{"$f":"-Debt!Q115","v":0},{"$f":"-Debt!R115","v":0},{"$f":"-Debt!S115","v":0},{"$f":"-Debt!T115","v":0},{"$f":"-Debt!U115","v":0},{"$f":"-Debt!V115","v":0},{"$f":"-Debt!W115","v":0},{"$f":"-Debt!X115","v":0},{"$f":"-Debt!Y115","v":0},{"$f":"-Debt!Z115","v":0},{"$f":"-Debt!AA115","v":0},{"$f":"-Debt!AB115","v":0},{"$f":"-Debt!AC115","v":0},{"$f":"-Debt!AD115","v":0},{"$f":"-Debt!AE115","v":0},{"$f":"-Debt!AF115","v":0},{"$f":"-Debt!AG115","v":0},{"$f":"-Debt!AH115","v":0},{"$f":"-Debt!AI115","v":0},{"$f":"-Debt!AJ115","v":0},{"$f":"-Debt!AK115","v":0},{"$f":"-Debt!AL115","v":0},{"$f":"-Debt!AM115","v":0},{"$f":"-Debt!AN115","v":0},{"$f":"-Debt!AO115","v":0},{"$f":"-Debt!AP115","v":0},{"$f":"-Debt!AQ115","v":0},{"$f":"-Debt!AR115","v":0},{"$f":"-Debt!AS115","v":0},{"$f":"-Debt!AT115","v":0},{"$f":"-Debt!AU115","v":0},{"$f":"-Debt!AV115","v":0},{"$f":"-Debt!AW115","v":0},{"$f":"-Debt!AX115","v":0},{"$f":"-Debt!AY115","v":0},{"$f":"-Debt!AZ115","v":0},{"$f":"-Debt!BA115","v":0},{"$f":"-Debt!BB115","v":0},{"$f":"-Debt!BC115","v":0},{"$f":"-Debt!BD115","v":0},{"$f":"-Debt!BE115","v":0},{"$f":"-Debt!BF115","v":0},{"$f":"-Debt!BG115","v":0},{"$f":"-Debt!BH115","v":0},{"$f":"-Debt!BI115","v":0},{"$f":"-Debt!BJ115","v":0},{"$f":"-Debt!BK115","v":0},{"$f":"-Debt!BL115","v":0},{"$f":"-Debt!BM115","v":0},{"$f":"-Debt!BN115","v":0},{"$f":"-Debt!BO115","v":0},{"$f":"-Debt!BP115","v":0},{"$f":"-Debt!BQ115","v":0},{"$f":"-Debt!BR115","v":0},{"$f":"-Debt!BS115","v":0},{"$f":"-Debt!BT115","v":0},{"$f":"-Debt!BU115","v":0},{"$f":"-Debt!BV115","v":0},{"$f":"-Debt!BW115","v":0},{"$f":"-Debt!BX115","v":0},{"$f":"-Debt!BY115","v":0},{"$f":"-Debt!BZ115","v":0},{"$f":"-Debt!CA115","v":0},{"$f":"-Debt!CB115","v":0},{"$f":"-Debt!CC115","v":0},{"$f":"-Debt!CD115","v":0},{"$f":"-Debt!CE115","v":0},{"$f":"-Debt!CF115","v":0},{"$f":"-Debt!CG115","v":0},{"$f":"-Debt!CH115","v":0},{"$f":"-Debt!CI115","v":0},{"$f":"-Debt!CJ115","v":0},{"$f":"-Debt!CK115","v":0},{"$f":"-Debt!CL115","v":0},{"$f":"-Debt!CM115","v":0},{"$f":"-Debt!CN115","v":0},{"$f":"-Debt!CO115","v":0},{"$f":"-Debt!CP115","v":0},{"$f":"-Debt!CQ115","v":0},{"$f":"-Debt!CR115","v":0},{"$f":"-Debt!CS115","v":0},{"$f":"-Debt!CT115","v":0},{"$f":"-Debt!CU115","v":0},{"$f":"-Debt!CV115","v":0},{"$f":"-Debt!CW115","v":0},{"$f":"-Debt!CX115","v":0},{"$f":"-Debt!CY115","v":0},{"$f":"-Debt!CZ115","v":0},{"$f":"-Debt!DA115","v":0},{"$f":"-Debt!DB115","v":0},{"$f":"-Debt!DC115","v":0},{"$f":"-Debt!DD115","v":0},{"$f":"-Debt!DE115","v":0},{"$f":"-Debt!DF115","v":0},{"$f":"-Debt!DG115","v":0},{"$f":"-Debt!DH115","v":0},{"$f":"-Debt!DI115","v":0},{"$f":"-Debt!DJ115","v":0},{"$f":"-Debt!DK115","v":0},{"$f":"-Debt!DL115","v":0},{"$f":"-Debt!DM115","v":0},{"$f":"-Debt!DN115","v":0},{"$f":"-Debt!DO115","v":0},{"$f":"-Debt!DP115","v":0},{"$f":"-Debt!DQ115","v":0},{"$f":"-Debt!DR115","v":0},{"$f":"-Debt!DS115","v":0},{"$f":"-Debt!DT115","v":0},{"$f":"-Debt!DU115","v":0},{"$f":"-Debt!DV115","v":0},{"$f":"-Debt!DW115","v":0},{"$f":"-Debt!DX115","v":0},{"$f":"-Debt!DY115","v":0},{"$f":"-Debt!DZ115","v":0},{"$f":"-Debt!EA115","v":0},{"$f":"-Debt!EB115","v":0},{"$f":"-Debt!EC115","v":0},{"$f":"-Debt!ED115","v":0},{"$f":"-Debt!EE115","v":0},{"$f":"-Debt!EF115","v":0},{"$f":"-Debt!EG115","v":0},{"$f":"-Debt!EH115","v":0},{"$f":"-Debt!EI115","v":0},{"$f":"-Debt!EJ115","v":0},{"$f":"-Debt!EK115","v":0},{"$f":"-Debt!EL115","v":0},{"$f":"-Debt!EM115","v":0},{"$f":"-Debt!EN115","v":0},{"$f":"-Debt!EO115","v":0},{"$f":"-Debt!EP115","v":0},{"$f":"-Debt!EQ115","v":0},{"$f":"-Debt!ER115","v":0},{"$f":"-Debt!ES115","v":0},{"$f":"-Debt!ET115","v":0},{"$f":"-Debt!EU115","v":0},{"$f":"-Debt!EV115","v":0},{"$f":"-Debt!EW115","v":0},{"$f":"-Debt!EX115","v":0},{"$f":"-Debt!EY115","v":0},{"$f":"-Debt!EZ115","v":0},{"$f":"-Debt!FA115","v":0},{"$f":"-Debt!FB115","v":0},{"$f":"-Debt!FC115","v":0},{"$f":"-Debt!FD115","v":0},{"$f":"-Debt!FE115","v":0},{"$f":"-Debt!FF115","v":0},{"$f":"-Debt!FG115","v":0},{"$f":"-Debt!FH115","v":0},{"$f":"-Debt!FI115","v":0},{"$f":"-Debt!FJ115","v":0},{"$f":"-Debt!FK115","v":0},{"$f":"-Debt!FL115","v":0},{"$f":"-Debt!FM115","v":0},{"$f":"-Debt!FN115","v":0},{"$f":"-Debt!FO115","v":0},{"$f":"-Debt!FP115","v":0},{"$f":"-Debt!FQ115","v":0},{"$f":"-Debt!FR115","v":0},{"$f":"-Debt!FS115","v":0},{"$f":"-Debt!FT115","v":0},{"$f":"-Debt!FU115","v":0},{"$f":"-Debt!FV115","v":0},{"$f":"-Debt!FW115","v":0},{"$f":"-Debt!FX115","v":0},{"$f":"-Debt!FY115","v":0},{"$f":"-Debt!FZ115","v":0},{"$f":"-Debt!GA115","v":0},{"$f":"-Debt!GB115","v":0},{"$f":"-Debt!GC115","v":0},{"$f":"-Debt!GD115","v":0},{"$f":"-Debt!GE115","v":0},{"$f":"-Debt!GF115","v":0},{"$f":"-Debt!GG115","v":0},{"$f":"-Debt!GH115","v":0},{"$f":"-Debt!GI115","v":0},{"$f":"-Debt!GJ115","v":0},{"$f":"-Debt!GK115","v":0},{"$f":"-Debt!GL115","v":0},{"$f":"-Debt!GM115","v":0},{"$f":"-Debt!GN115","v":0},{"$f":"-Debt!GO115","v":0},{"$f":"-Debt!GP115","v":0},{"$f":"-Debt!GQ115","v":0},{"$f":"-Debt!GR115","v":0},{"$f":"-Debt!GS115","v":0},{"$f":"-Debt!GT115","v":0},{"$f":"-Debt!GU115","v":0},{"$f":"-Debt!GV115","v":0},{"$f":"-Debt!GW115","v":0},{"$f":"-Debt!GX115","v":0},{"$f":"-Debt!GY115","v":0},{"$f":"-Debt!GZ115","v":0},{"$f":"-Debt!HA115","v":0},{"$f":"-Debt!HB115","v":0},{"$f":"-Debt!HC115","v":0},{"$f":"-Debt!HD115","v":0},{"$f":"-Debt!HE115","v":0},{"$f":"-Debt!HF115","v":0},{"$f":"-Debt!HG115","v":0},{"$f":"-Debt!HH115","v":0},{"$f":"-Debt!HI115","v":0},{"$f":"-Debt!HJ115","v":0},{"$f":"-Debt!HK115","v":0},{"$f":"-Debt!HL115","v":0},{"$f":"-Debt!HM115","v":0},{"$f":"-Debt!HN115","v":0},{"$f":"-Debt!HO115","v":0},{"$f":"-Debt!HP115","v":0},{"$f":"-Debt!HQ115","v":0},{"$f":"-Debt!HR115","v":0},{"$f":"-Debt!HS115","v":0},{"$f":"-Debt!HT115","v":0},{"$f":"-Debt!HU115","v":0},{"$f":"-Debt!HV115","v":0},{"$f":"-Debt!HW115","v":0},{"$f":"-Debt!HX115","v":0},{"$f":"-Debt!HY115","v":0},{"$f":"-Debt!HZ115","v":0},{"$f":"-Debt!IA115","v":0},{"$f":"-Debt!IB115","v":0},{"$f":"-Debt!IC115","v":0},{"$f":"-Debt!ID115","v":0},{"$f":"-Debt!IE115","v":0},{"$f":"-Debt!IF115","v":0},{"$f":"-Debt!IG115","v":0},{"$f":"-Debt!IH115","v":0},{"$f":"-Debt!II115","v":0},{"$f":"-Debt!IJ115","v":0},{"$f":"-Debt!IK115","v":0},{"$f":"-Debt!IL115","v":0},{"$f":"-Debt!IM115","v":0},{"$f":"-Debt!IN115","v":0},{"$f":"-Debt!IO115","v":0},{"$f":"-Debt!IP115","v":0},{"$f":"-Debt!IQ115","v":0},{"$f":"-Debt!IR115","v":0},{"$f":"-Debt!IS115","v":0},{"$f":"-Debt!IT115","v":0},{"$f":"-Debt!IU115","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,0,{"$f":"-Debt!J116","v":0},{"$f":"-Debt!K116","v":0},{"$f":"-Debt!L116","v":0},{"$f":"-Debt!M116","v":0},{"$f":"-Debt!N116","v":0},{"$f":"-Debt!O116","v":0},{"$f":"-Debt!P116","v":0},{"$f":"-Debt!Q116","v":0},{"$f":"-Debt!R116","v":0},{"$f":"-Debt!S116","v":0},{"$f":"-Debt!T116","v":0},{"$f":"-Debt!U116","v":0},{"$f":"-Debt!V116","v":0},{"$f":"-Debt!W116","v":0},{"$f":"-Debt!X116","v":0},{"$f":"-Debt!Y116","v":0},{"$f":"-Debt!Z116","v":0},{"$f":"-Debt!AA116","v":0},{"$f":"-Debt!AB116","v":0},{"$f":"-Debt!AC116","v":0},{"$f":"-Debt!AD116","v":0},{"$f":"-Debt!AE116","v":0},{"$f":"-Debt!AF116","v":0},{"$f":"-Debt!AG116","v":0},{"$f":"-Debt!AH116","v":0},{"$f":"-Debt!AI116","v":0},{"$f":"-Debt!AJ116","v":0},{"$f":"-Debt!AK116","v":0},{"$f":"-Debt!AL116","v":0},{"$f":"-Debt!AM116","v":0},{"$f":"-Debt!AN116","v":0},{"$f":"-Debt!AO116","v":0},{"$f":"-Debt!AP116","v":0},{"$f":"-Debt!AQ116","v":0},{"$f":"-Debt!AR116","v":0},{"$f":"-Debt!AS116","v":0},{"$f":"-Debt!AT116","v":0},{"$f":"-Debt!AU116","v":0},{"$f":"-Debt!AV116","v":0},{"$f":"-Debt!AW116","v":0},{"$f":"-Debt!AX116","v":0},{"$f":"-Debt!AY116","v":0},{"$f":"-Debt!AZ116","v":0},{"$f":"-Debt!BA116","v":0},{"$f":"-Debt!BB116","v":0},{"$f":"-Debt!BC116","v":0},{"$f":"-Debt!BD116","v":0},{"$f":"-Debt!BE116","v":0},{"$f":"-Debt!BF116","v":0},{"$f":"-Debt!BG116","v":0},{"$f":"-Debt!BH116","v":0},{"$f":"-Debt!BI116","v":0},{"$f":"-Debt!BJ116","v":0},{"$f":"-Debt!BK116","v":0},{"$f":"-Debt!BL116","v":0},{"$f":"-Debt!BM116","v":0},{"$f":"-Debt!BN116","v":0},{"$f":"-Debt!BO116","v":0},{"$f":"-Debt!BP116","v":0},{"$f":"-Debt!BQ116","v":0},{"$f":"-Debt!BR116","v":0},{"$f":"-Debt!BS116","v":0},{"$f":"-Debt!BT116","v":0},{"$f":"-Debt!BU116","v":0},{"$f":"-Debt!BV116","v":0},{"$f":"-Debt!BW116","v":0},{"$f":"-Debt!BX116","v":0},{"$f":"-Debt!BY116","v":0},{"$f":"-Debt!BZ116","v":0},{"$f":"-Debt!CA116","v":0},{"$f":"-Debt!CB116","v":0},{"$f":"-Debt!CC116","v":0},{"$f":"-Debt!CD116","v":0},{"$f":"-Debt!CE116","v":0},{"$f":"-Debt!CF116","v":0},{"$f":"-Debt!CG116","v":0},{"$f":"-Debt!CH116","v":0},{"$f":"-Debt!CI116","v":0},{"$f":"-Debt!CJ116","v":0},{"$f":"-Debt!CK116","v":0},{"$f":"-Debt!CL116","v":0},{"$f":"-Debt!CM116","v":0},{"$f":"-Debt!CN116","v":0},{"$f":"-Debt!CO116","v":0},{"$f":"-Debt!CP116","v":0},{"$f":"-Debt!CQ116","v":0},{"$f":"-Debt!CR116","v":0},{"$f":"-Debt!CS116","v":0},{"$f":"-Debt!CT116","v":0},{"$f":"-Debt!CU116","v":0},{"$f":"-Debt!CV116","v":0},{"$f":"-Debt!CW116","v":0},{"$f":"-Debt!CX116","v":0},{"$f":"-Debt!CY116","v":0},{"$f":"-Debt!CZ116","v":0},{"$f":"-Debt!DA116","v":0},{"$f":"-Debt!DB116","v":0},{"$f":"-Debt!DC116","v":0},{"$f":"-Debt!DD116","v":0},{"$f":"-Debt!DE116","v":0},{"$f":"-Debt!DF116","v":0},{"$f":"-Debt!DG116","v":0},{"$f":"-Debt!DH116","v":0},{"$f":"-Debt!DI116","v":0},{"$f":"-Debt!DJ116","v":0},{"$f":"-Debt!DK116","v":0},{"$f":"-Debt!DL116","v":0},{"$f":"-Debt!DM116","v":0},{"$f":"-Debt!DN116","v":0},{"$f":"-Debt!DO116","v":0},{"$f":"-Debt!DP116","v":0},{"$f":"-Debt!DQ116","v":0},{"$f":"-Debt!DR116","v":0},{"$f":"-Debt!DS116","v":0},{"$f":"-Debt!DT116","v":0},{"$f":"-Debt!DU116","v":0},{"$f":"-Debt!DV116","v":0},{"$f":"-Debt!DW116","v":0},{"$f":"-Debt!DX116","v":0},{"$f":"-Debt!DY116","v":0},{"$f":"-Debt!DZ116","v":0},{"$f":"-Debt!EA116","v":0},{"$f":"-Debt!EB116","v":0},{"$f":"-Debt!EC116","v":0},{"$f":"-Debt!ED116","v":0},{"$f":"-Debt!EE116","v":0},{"$f":"-Debt!EF116","v":0},{"$f":"-Debt!EG116","v":0},{"$f":"-Debt!EH116","v":0},{"$f":"-Debt!EI116","v":0},{"$f":"-Debt!EJ116","v":0},{"$f":"-Debt!EK116","v":0},{"$f":"-Debt!EL116","v":0},{"$f":"-Debt!EM116","v":0},{"$f":"-Debt!EN116","v":0},{"$f":"-Debt!EO116","v":0},{"$f":"-Debt!EP116","v":0},{"$f":"-Debt!EQ116","v":0},{"$f":"-Debt!ER116","v":0},{"$f":"-Debt!ES116","v":0},{"$f":"-Debt!ET116","v":0},{"$f":"-Debt!EU116","v":0},{"$f":"-Debt!EV116","v":0},{"$f":"-Debt!EW116","v":0},{"$f":"-Debt!EX116","v":0},{"$f":"-Debt!EY116","v":0},{"$f":"-Debt!EZ116","v":0},{"$f":"-Debt!FA116","v":0},{"$f":"-Debt!FB116","v":0},{"$f":"-Debt!FC116","v":0},{"$f":"-Debt!FD116","v":0},{"$f":"-Debt!FE116","v":0},{"$f":"-Debt!FF116","v":0},{"$f":"-Debt!FG116","v":0},{"$f":"-Debt!FH116","v":0},{"$f":"-Debt!FI116","v":0},{"$f":"-Debt!FJ116","v":0},{"$f":"-Debt!FK116","v":0},{"$f":"-Debt!FL116","v":0},{"$f":"-Debt!FM116","v":0},{"$f":"-Debt!FN116","v":0},{"$f":"-Debt!FO116","v":0},{"$f":"-Debt!FP116","v":0},{"$f":"-Debt!FQ116","v":0},{"$f":"-Debt!FR116","v":0},{"$f":"-Debt!FS116","v":0},{"$f":"-Debt!FT116","v":0},{"$f":"-Debt!FU116","v":0},{"$f":"-Debt!FV116","v":0},{"$f":"-Debt!FW116","v":0},{"$f":"-Debt!FX116","v":0},{"$f":"-Debt!FY116","v":0},{"$f":"-Debt!FZ116","v":0},{"$f":"-Debt!GA116","v":0},{"$f":"-Debt!GB116","v":0},{"$f":"-Debt!GC116","v":0},{"$f":"-Debt!GD116","v":0},{"$f":"-Debt!GE116","v":0},{"$f":"-Debt!GF116","v":0},{"$f":"-Debt!GG116","v":0},{"$f":"-Debt!GH116","v":0},{"$f":"-Debt!GI116","v":0},{"$f":"-Debt!GJ116","v":0},{"$f":"-Debt!GK116","v":0},{"$f":"-Debt!GL116","v":0},{"$f":"-Debt!GM116","v":0},{"$f":"-Debt!GN116","v":0},{"$f":"-Debt!GO116","v":0},{"$f":"-Debt!GP116","v":0},{"$f":"-Debt!GQ116","v":0},{"$f":"-Debt!GR116","v":0},{"$f":"-Debt!GS116","v":0},{"$f":"-Debt!GT116","v":0},{"$f":"-Debt!GU116","v":0},{"$f":"-Debt!GV116","v":0},{"$f":"-Debt!GW116","v":0},{"$f":"-Debt!GX116","v":0},{"$f":"-Debt!GY116","v":0},{"$f":"-Debt!GZ116","v":0},{"$f":"-Debt!HA116","v":0},{"$f":"-Debt!HB116","v":0},{"$f":"-Debt!HC116","v":0},{"$f":"-Debt!HD116","v":0},{"$f":"-Debt!HE116","v":0},{"$f":"-Debt!HF116","v":0},{"$f":"-Debt!HG116","v":0},{"$f":"-Debt!HH116","v":0},{"$f":"-Debt!HI116","v":0},{"$f":"-Debt!HJ116","v":0},{"$f":"-Debt!HK116","v":0},{"$f":"-Debt!HL116","v":0},{"$f":"-Debt!HM116","v":0},{"$f":"-Debt!HN116","v":0},{"$f":"-Debt!HO116","v":0},{"$f":"-Debt!HP116","v":0},{"$f":"-Debt!HQ116","v":0},{"$f":"-Debt!HR116","v":0},{"$f":"-Debt!HS116","v":0},{"$f":"-Debt!HT116","v":0},{"$f":"-Debt!HU116","v":0},{"$f":"-Debt!HV116","v":0},{"$f":"-Debt!HW116","v":0},{"$f":"-Debt!HX116","v":0},{"$f":"-Debt!HY116","v":0},{"$f":"-Debt!HZ116","v":0},{"$f":"-Debt!IA116","v":0},{"$f":"-Debt!IB116","v":0},{"$f":"-Debt!IC116","v":0},{"$f":"-Debt!ID116","v":0},{"$f":"-Debt!IE116","v":0},{"$f":"-Debt!IF116","v":0},{"$f":"-Debt!IG116","v":0},{"$f":"-Debt!IH116","v":0},{"$f":"-Debt!II116","v":0},{"$f":"-Debt!IJ116","v":0},{"$f":"-Debt!IK116","v":0},{"$f":"-Debt!IL116","v":0},{"$f":"-Debt!IM116","v":0},{"$f":"-Debt!IN116","v":0},{"$f":"-Debt!IO116","v":0},{"$f":"-Debt!IP116","v":0},{"$f":"-Debt!IQ116","v":0},{"$f":"-Debt!IR116","v":0},{"$f":"-Debt!IS116","v":0},{"$f":"-Debt!IT116","v":0},{"$f":"-Debt!IU116","v":0}]
[null,null,"Release","AUD M",null,null,null,null,0,{"$f":"-Debt!J117","v":0},{"$f":"-Debt!K117","v":0},{"$f":"-Debt!L117","v":0},{"$f":"-Debt!M117","v":0},{"$f":"-Debt!N117","v":0},{"$f":"-Debt!O117","v":0},{"$f":"-Debt!P117","v":0},{"$f":"-Debt!Q117","v":0},{"$f":"-Debt!R117","v":0},{"$f":"-Debt!S117","v":0},{"$f":"-Debt!T117","v":0},{"$f":"-Debt!U117","v":0},{"$f":"-Debt!V117","v":0},{"$f":"-Debt!W117","v":0},{"$f":"-Debt!X117","v":0},{"$f":"-Debt!Y117","v":0},{"$f":"-Debt!Z117","v":0},{"$f":"-Debt!AA117","v":0},{"$f":"-Debt!AB117","v":0},{"$f":"-Debt!AC117","v":0},{"$f":"-Debt!AD117","v":0},{"$f":"-Debt!AE117","v":0},{"$f":"-Debt!AF117","v":0},{"$f":"-Debt!AG117","v":0},{"$f":"-Debt!AH117","v":0},{"$f":"-Debt!AI117","v":0},{"$f":"-Debt!AJ117","v":0},{"$f":"-Debt!AK117","v":0},{"$f":"-Debt!AL117","v":0},{"$f":"-Debt!AM117","v":0},{"$f":"-Debt!AN117","v":0},{"$f":"-Debt!AO117","v":0},{"$f":"-Debt!AP117","v":0},{"$f":"-Debt!AQ117","v":0},{"$f":"-Debt!AR117","v":0},{"$f":"-Debt!AS117","v":0},{"$f":"-Debt!AT117","v":0},{"$f":"-Debt!AU117","v":0},{"$f":"-Debt!AV117","v":0},{"$f":"-Debt!AW117","v":0},{"$f":"-Debt!AX117","v":0},{"$f":"-Debt!AY117","v":0},{"$f":"-Debt!AZ117","v":0},{"$f":"-Debt!BA117","v":0},{"$f":"-Debt!BB117","v":0},{"$f":"-Debt!BC117","v":0},{"$f":"-Debt!BD117","v":0},{"$f":"-Debt!BE117","v":0},{"$f":"-Debt!BF117","v":0},{"$f":"-Debt!BG117","v":0},{"$f":"-Debt!BH117","v":0},{"$f":"-Debt!BI117","v":0},{"$f":"-Debt!BJ117","v":0},{"$f":"-Debt!BK117","v":0},{"$f":"-Debt!BL117","v":0},{"$f":"-Debt!BM117","v":0},{"$f":"-Debt!BN117","v":0},{"$f":"-Debt!BO117","v":0},{"$f":"-Debt!BP117","v":0},{"$f":"-Debt!BQ117","v":0},{"$f":"-Debt!BR117","v":0},{"$f":"-Debt!BS117","v":0},{"$f":"-Debt!BT117","v":0},{"$f":"-Debt!BU117","v":0},{"$f":"-Debt!BV117","v":0},{"$f":"-Debt!BW117","v":0},{"$f":"-Debt!BX117","v":0},{"$f":"-Debt!BY117","v":0},{"$f":"-Debt!BZ117","v":0},{"$f":"-Debt!CA117","v":0},{"$f":"-Debt!CB117","v":0},{"$f":"-Debt!CC117","v":0},{"$f":"-Debt!CD117","v":0},{"$f":"-Debt!CE117","v":0},{"$f":"-Debt!CF117","v":0},{"$f":"-Debt!CG117","v":0},{"$f":"-Debt!CH117","v":0},{"$f":"-Debt!CI117","v":0},{"$f":"-Debt!CJ117","v":0},{"$f":"-Debt!CK117","v":0},{"$f":"-Debt!CL117","v":0},{"$f":"-Debt!CM117","v":0},{"$f":"-Debt!CN117","v":0},{"$f":"-Debt!CO117","v":0},{"$f":"-Debt!CP117","v":0},{"$f":"-Debt!CQ117","v":0},{"$f":"-Debt!CR117","v":0},{"$f":"-Debt!CS117","v":0},{"$f":"-Debt!CT117","v":0},{"$f":"-Debt!CU117","v":0},{"$f":"-Debt!CV117","v":0},{"$f":"-Debt!CW117","v":0},{"$f":"-Debt!CX117","v":0},{"$f":"-Debt!CY117","v":0},{"$f":"-Debt!CZ117","v":0},{"$f":"-Debt!DA117","v":0},{"$f":"-Debt!DB117","v":0},{"$f":"-Debt!DC117","v":0},{"$f":"-Debt!DD117","v":0},{"$f":"-Debt!DE117","v":0},{"$f":"-Debt!DF117","v":0},{"$f":"-Debt!DG117","v":0},{"$f":"-Debt!DH117","v":0},{"$f":"-Debt!DI117","v":0},{"$f":"-Debt!DJ117","v":0},{"$f":"-Debt!DK117","v":0},{"$f":"-Debt!DL117","v":0},{"$f":"-Debt!DM117","v":0},{"$f":"-Debt!DN117","v":0},{"$f":"-Debt!DO117","v":0},{"$f":"-Debt!DP117","v":0},{"$f":"-Debt!DQ117","v":0},{"$f":"-Debt!DR117","v":0},{"$f":"-Debt!DS117","v":0},{"$f":"-Debt!DT117","v":0},{"$f":"-Debt!DU117","v":0},{"$f":"-Debt!DV117","v":0},{"$f":"-Debt!DW117","v":0},{"$f":"-Debt!DX117","v":0},{"$f":"-Debt!DY117","v":0},{"$f":"-Debt!DZ117","v":0},{"$f":"-Debt!EA117","v":0},{"$f":"-Debt!EB117","v":0},{"$f":"-Debt!EC117","v":0},{"$f":"-Debt!ED117","v":0},{"$f":"-Debt!EE117","v":0},{"$f":"-Debt!EF117","v":0},{"$f":"-Debt!EG117","v":0},{"$f":"-Debt!EH117","v":0},{"$f":"-Debt!EI117","v":0},{"$f":"-Debt!EJ117","v":0},{"$f":"-Debt!EK117","v":0},{"$f":"-Debt!EL117","v":0},{"$f":"-Debt!EM117","v":0},{"$f":"-Debt!EN117","v":0},{"$f":"-Debt!EO117","v":0},{"$f":"-Debt!EP117","v":0},{"$f":"-Debt!EQ117","v":0},{"$f":"-Debt!ER117","v":0},{"$f":"-Debt!ES117","v":0},{"$f":"-Debt!ET117","v":0},{"$f":"-Debt!EU117","v":0},{"$f":"-Debt!EV117","v":0},{"$f":"-Debt!EW117","v":0},{"$f":"-Debt!EX117","v":0},{"$f":"-Debt!EY117","v":0},{"$f":"-Debt!EZ117","v":0},{"$f":"-Debt!FA117","v":0},{"$f":"-Debt!FB117","v":0},{"$f":"-Debt!FC117","v":0},{"$f":"-Debt!FD117","v":0},{"$f":"-Debt!FE117","v":0},{"$f":"-Debt!FF117","v":0},{"$f":"-Debt!FG117","v":0},{"$f":"-Debt!FH117","v":0},{"$f":"-Debt!FI117","v":0},{"$f":"-Debt!FJ117","v":0},{"$f":"-Debt!FK117","v":0},{"$f":"-Debt!FL117","v":0},{"$f":"-Debt!FM117","v":0},{"$f":"-Debt!FN117","v":0},{"$f":"-Debt!FO117","v":0},{"$f":"-Debt!FP117","v":0},{"$f":"-Debt!FQ117","v":0},{"$f":"-Debt!FR117","v":0},{"$f":"-Debt!FS117","v":0},{"$f":"-Debt!FT117","v":0},{"$f":"-Debt!FU117","v":0},{"$f":"-Debt!FV117","v":0},{"$f":"-Debt!FW117","v":0},{"$f":"-Debt!FX117","v":0},{"$f":"-Debt!FY117","v":0},{"$f":"-Debt!FZ117","v":0},{"$f":"-Debt!GA117","v":0},{"$f":"-Debt!GB117","v":0},{"$f":"-Debt!GC117","v":0},{"$f":"-Debt!GD117","v":0},{"$f":"-Debt!GE117","v":0},{"$f":"-Debt!GF117","v":0},{"$f":"-Debt!GG117","v":0},{"$f":"-Debt!GH117","v":0},{"$f":"-Debt!GI117","v":0},{"$f":"-Debt!GJ117","v":0},{"$f":"-Debt!GK117","v":0},{"$f":"-Debt!GL117","v":0},{"$f":"-Debt!GM117","v":0},{"$f":"-Debt!GN117","v":0},{"$f":"-Debt!GO117","v":0},{"$f":"-Debt!GP117","v":0},{"$f":"-Debt!GQ117","v":0},{"$f":"-Debt!GR117","v":0},{"$f":"-Debt!GS117","v":0},{"$f":"-Debt!GT117","v":0},{"$f":"-Debt!GU117","v":0},{"$f":"-Debt!GV117","v":0},{"$f":"-Debt!GW117","v":0},{"$f":"-Debt!GX117","v":0},{"$f":"-Debt!GY117","v":0},{"$f":"-Debt!GZ117","v":0},{"$f":"-Debt!HA117","v":0},{"$f":"-Debt!HB117","v":0},{"$f":"-Debt!HC117","v":0},{"$f":"-Debt!HD117","v":0},{"$f":"-Debt!HE117","v":0},{"$f":"-Debt!HF117","v":0},{"$f":"-Debt!HG117","v":0},{"$f":"-Debt!HH117","v":0},{"$f":"-Debt!HI117","v":0},{"$f":"-Debt!HJ117","v":0},{"$f":"-Debt!HK117","v":0},{"$f":"-Debt!HL117","v":0},{"$f":"-Debt!HM117","v":0},{"$f":"-Debt!HN117","v":0},{"$f":"-Debt!HO117","v":0},{"$f":"-Debt!HP117","v":0},{"$f":"-Debt!HQ117","v":0},{"$f":"-Debt!HR117","v":0},{"$f":"-Debt!HS117","v":0},{"$f":"-Debt!HT117","v":0},{"$f":"-Debt!HU117","v":0},{"$f":"-Debt!HV117","v":0},{"$f":"-Debt!HW117","v":0},{"$f":"-Debt!HX117","v":0},{"$f":"-Debt!HY117","v":0},{"$f":"-Debt!HZ117","v":0},{"$f":"-Debt!IA117","v":0},{"$f":"-Debt!IB117","v":0},{"$f":"-Debt!IC117","v":0},{"$f":"-Debt!ID117","v":0},{"$f":"-Debt!IE117","v":0},{"$f":"-Debt!IF117","v":0},{"$f":"-Debt!IG117","v":0},{"$f":"-Debt!IH117","v":0},{"$f":"-Debt!II117","v":0},{"$f":"-Debt!IJ117","v":0},{"$f":"-Debt!IK117","v":0},{"$f":"-Debt!IL117","v":0},{"$f":"-Debt!IM117","v":0},{"$f":"-Debt!IN117","v":0},{"$f":"-Debt!IO117","v":0},{"$f":"-Debt!IP117","v":0},{"$f":"-Debt!IQ117","v":0},{"$f":"-Debt!IR117","v":0},{"$f":"-Debt!IS117","v":0},{"$f":"-Debt!IT117","v":0},{"$f":"-Debt!IU117","v":0}]
[null,null,"Net addition/release to sales reserve","AUD M",null,null,null,null,0,{"$f":"SUM(J76:J78)","v":0},{"$f":"SUM(K76:K78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW76:BW78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI76:EI78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ76:GJ78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal reduction","AUD M",null,null,null,null,0,{"$f":"Debt!J489","v":0},{"$f":"Debt!K489","v":0},{"$f":"Debt!L489","v":0},{"$f":"Debt!M489","v":0},{"$f":"Debt!N489","v":0},{"$f":"Debt!O489","v":0},{"$f":"Debt!P489","v":0},{"$f":"Debt!Q489","v":0},{"$f":"Debt!R489","v":0},{"$f":"Debt!S489","v":0},{"$f":"Debt!T489","v":0},{"$f":"Debt!U489","v":0},{"$f":"Debt!V489","v":0},{"$f":"Debt!W489","v":0},{"$f":"Debt!X489","v":0},{"$f":"Debt!Y489","v":0},{"$f":"Debt!Z489","v":0},{"$f":"Debt!AA489","v":0},{"$f":"Debt!AB489","v":0},{"$f":"Debt!AC489","v":0},{"$f":"Debt!AD489","v":0},{"$f":"Debt!AE489","v":0},{"$f":"Debt!AF489","v":0},{"$f":"Debt!AG489","v":0},{"$f":"Debt!AH489","v":0},{"$f":"Debt!AI489","v":0},{"$f":"Debt!AJ489","v":0},{"$f":"Debt!AK489","v":0},{"$f":"Debt!AL489","v":0},{"$f":"Debt!AM489","v":0},{"$f":"Debt!AN489","v":0},{"$f":"Debt!AO489","v":0},{"$f":"Debt!AP489","v":0},{"$f":"Debt!AQ489","v":0},{"$f":"Debt!AR489","v":0},{"$f":"Debt!AS489","v":0},{"$f":"Debt!AT489","v":0},{"$f":"Debt!AU489","v":0},{"$f":"Debt!AV489","v":0},{"$f":"Debt!AW489","v":0},{"$f":"Debt!AX489","v":0},{"$f":"Debt!AY489","v":0},{"$f":"Debt!AZ489","v":0},{"$f":"Debt!BA489","v":0},{"$f":"Debt!BB489","v":0},{"$f":"Debt!BC489","v":0},{"$f":"Debt!BD489","v":0},{"$f":"Debt!BE489","v":0},{"$f":"Debt!BF489","v":0},{"$f":"Debt!BG489","v":0},{"$f":"Debt!BH489","v":0},{"$f":"Debt!BI489","v":0},{"$f":"Debt!BJ489","v":0},{"$f":"Debt!BK489","v":0},{"$f":"Debt!BL489","v":0},{"$f":"Debt!BM489","v":0},{"$f":"Debt!BN489","v":0},{"$f":"Debt!BO489","v":0},{"$f":"Debt!BP489","v":0},{"$f":"Debt!BQ489","v":0},{"$f":"Debt!BR489","v":0},{"$f":"Debt!BS489","v":0},{"$f":"Debt!BT489","v":0},{"$f":"Debt!BU489","v":0},{"$f":"Debt!BV489","v":0},{"$f":"Debt!BW489","v":0},{"$f":"Debt!BX489","v":0},{"$f":"Debt!BY489","v":0},{"$f":"Debt!BZ489","v":0},{"$f":"Debt!CA489","v":0},{"$f":"Debt!CB489","v":0},{"$f":"Debt!CC489","v":0},{"$f":"Debt!CD489","v":0},{"$f":"Debt!CE489","v":0},{"$f":"Debt!CF489","v":0},{"$f":"Debt!CG489","v":0},{"$f":"Debt!CH489","v":0},{"$f":"Debt!CI489","v":0},{"$f":"Debt!CJ489","v":0},{"$f":"Debt!CK489","v":0},{"$f":"Debt!CL489","v":0},{"$f":"Debt!CM489","v":0},{"$f":"Debt!CN489","v":0},{"$f":"Debt!CO489","v":0},{"$f":"Debt!CP489","v":0},{"$f":"Debt!CQ489","v":0},{"$f":"Debt!CR489","v":0},{"$f":"Debt!CS489","v":0},{"$f":"Debt!CT489","v":0},{"$f":"Debt!CU489","v":0},{"$f":"Debt!CV489","v":0},{"$f":"Debt!CW489","v":0},{"$f":"Debt!CX489","v":0},{"$f":"Debt!CY489","v":0},{"$f":"Debt!CZ489","v":0},{"$f":"Debt!DA489","v":0},{"$f":"Debt!DB489","v":0},{"$f":"Debt!DC489","v":0},{"$f":"Debt!DD489","v":0},{"$f":"Debt!DE489","v":0},{"$f":"Debt!DF489","v":0},{"$f":"Debt!DG489","v":0},{"$f":"Debt!DH489","v":0},{"$f":"Debt!DI489","v":0},{"$f":"Debt!DJ489","v":0},{"$f":"Debt!DK489","v":0},{"$f":"Debt!DL489","v":0},{"$f":"Debt!DM489","v":0},{"$f":"Debt!DN489","v":0},{"$f":"Debt!DO489","v":0},{"$f":"Debt!DP489","v":0},{"$f":"Debt!DQ489","v":0},{"$f":"Debt!DR489","v":0},{"$f":"Debt!DS489","v":0},{"$f":"Debt!DT489","v":0},{"$f":"Debt!DU489","v":0},{"$f":"Debt!DV489","v":0},{"$f":"Debt!DW489","v":0},{"$f":"Debt!DX489","v":0},{"$f":"Debt!DY489","v":0},{"$f":"Debt!DZ489","v":0},{"$f":"Debt!EA489","v":0},{"$f":"Debt!EB489","v":0},{"$f":"Debt!EC489","v":0},{"$f":"Debt!ED489","v":0},{"$f":"Debt!EE489","v":0},{"$f":"Debt!EF489","v":0},{"$f":"Debt!EG489","v":0},{"$f":"Debt!EH489","v":0},{"$f":"Debt!EI489","v":0},{"$f":"Debt!EJ489","v":0},{"$f":"Debt!EK489","v":0},{"$f":"Debt!EL489","v":0},{"$f":"Debt!EM489","v":0},{"$f":"Debt!EN489","v":0},{"$f":"Debt!EO489","v":0},{"$f":"Debt!EP489","v":0},{"$f":"Debt!EQ489","v":0},{"$f":"Debt!ER489","v":0},{"$f":"Debt!ES489","v":0},{"$f":"Debt!ET489","v":0},{"$f":"Debt!EU489","v":0},{"$f":"Debt!EV489","v":0},{"$f":"Debt!EW489","v":0},{"$f":"Debt!EX489","v":0},{"$f":"Debt!EY489","v":0},{"$f":"Debt!EZ489","v":0},{"$f":"Debt!FA489","v":0},{"$f":"Debt!FB489","v":0},{"$f":"Debt!FC489","v":0},{"$f":"Debt!FD489","v":0},{"$f":"Debt!FE489","v":0},{"$f":"Debt!FF489","v":0},{"$f":"Debt!FG489","v":0},{"$f":"Debt!FH489","v":0},{"$f":"Debt!FI489","v":0},{"$f":"Debt!FJ489","v":0},{"$f":"Debt!FK489","v":0},{"$f":"Debt!FL489","v":0},{"$f":"Debt!FM489","v":0},{"$f":"Debt!FN489","v":0},{"$f":"Debt!FO489","v":0},{"$f":"Debt!FP489","v":0},{"$f":"Debt!FQ489","v":0},{"$f":"Debt!FR489","v":0},{"$f":"Debt!FS489","v":0},{"$f":"Debt!FT489","v":0},{"$f":"Debt!FU489","v":0},{"$f":"Debt!FV489","v":0},{"$f":"Debt!FW489","v":0},{"$f":"Debt!FX489","v":0},{"$f":"Debt!FY489","v":0},{"$f":"Debt!FZ489","v":0},{"$f":"Debt!GA489","v":0},{"$f":"Debt!GB489","v":0},{"$f":"Debt!GC489","v":0},{"$f":"Debt!GD489","v":0},{"$f":"Debt!GE489","v":0},{"$f":"Debt!GF489","v":0},{"$f":"Debt!GG489","v":0},{"$f":"Debt!GH489","v":0},{"$f":"Debt!GI489","v":0},{"$f":"Debt!GJ489","v":0},{"$f":"Debt!GK489","v":0},{"$f":"Debt!GL489","v":0},{"$f":"Debt!GM489","v":0},{"$f":"Debt!GN489","v":0},{"$f":"Debt!GO489","v":0},{"$f":"Debt!GP489","v":0},{"$f":"Debt!GQ489","v":0},{"$f":"Debt!GR489","v":0},{"$f":"Debt!GS489","v":0},{"$f":"Debt!GT489","v":0},{"$f":"Debt!GU489","v":0},{"$f":"Debt!GV489","v":0},{"$f":"Debt!GW489","v":0},{"$f":"Debt!GX489","v":0},{"$f":"Debt!GY489","v":0},{"$f":"Debt!GZ489","v":0},{"$f":"Debt!HA489","v":0},{"$f":"Debt!HB489","v":0},{"$f":"Debt!HC489","v":0},{"$f":"Debt!HD489","v":0},{"$f":"Debt!HE489","v":0},{"$f":"Debt!HF489","v":0},{"$f":"Debt!HG489","v":0},{"$f":"Debt!HH489","v":0},{"$f":"Debt!HI489","v":0},{"$f":"Debt!HJ489","v":0},{"$f":"Debt!HK489","v":0},{"$f":"Debt!HL489","v":0},{"$f":"Debt!HM489","v":0},{"$f":"Debt!HN489","v":0},{"$f":"Debt!HO489","v":0},{"$f":"Debt!HP489","v":0},{"$f":"Debt!HQ489","v":0},{"$f":"Debt!HR489","v":0},{"$f":"Debt!HS489","v":0},{"$f":"Debt!HT489","v":0},{"$f":"Debt!HU489","v":0},{"$f":"Debt!HV489","v":0},{"$f":"Debt!HW489","v":0},{"$f":"Debt!HX489","v":0},{"$f":"Debt!HY489","v":0},{"$f":"Debt!HZ489","v":0},{"$f":"Debt!IA489","v":0},{"$f":"Debt!IB489","v":0},{"$f":"Debt!IC489","v":0},{"$f":"Debt!ID489","v":0},{"$f":"Debt!IE489","v":0},{"$f":"Debt!IF489","v":0},{"$f":"Debt!IG489","v":0},{"$f":"Debt!IH489","v":0},{"$f":"Debt!II489","v":0},{"$f":"Debt!IJ489","v":0},{"$f":"Debt!IK489","v":0},{"$f":"Debt!IL489","v":0},{"$f":"Debt!IM489","v":0},{"$f":"Debt!IN489","v":0},{"$f":"Debt!IO489","v":0},{"$f":"Debt!IP489","v":0},{"$f":"Debt!IQ489","v":0},{"$f":"Debt!IR489","v":0},{"$f":"Debt!IS489","v":0},{"$f":"Debt!IT489","v":0},{"$f":"Debt!IU489","v":0}]
[]
[null,null,"Subsidy","AUD M",null,null,null,null,5.1421280664550784,{"$f":"Ops!J715","v":0},{"$f":"Ops!K715","v":0},{"$f":"Ops!L715","v":0},{"$f":"Ops!M715","v":0},{"$f":"Ops!N715","v":0},{"$f":"Ops!O715","v":0},{"$f":"Ops!P715","v":0},{"$f":"Ops!Q715","v":0},{"$f":"Ops!R715","v":0},{"$f":"Ops!S715","v":0},{"$f":"Ops!T715","v":0},{"$f":"Ops!U715","v":0},{"$f":"Ops!V715","v":0},{"$f":"Ops!W715","v":0},{"$f":"Ops!X715","v":0},{"$f":"Ops!Y715","v":0},{"$f":"Ops!Z715","v":0},{"$f":"Ops!AA715","v":0},{"$f":"Ops!AB715","v":0.2},{"$f":"Ops!AC715","v":0.2},{"$f":"Ops!AD715","v":0.2},{"$f":"Ops!AE715","v":0.20499999999999999},{"$f":"Ops!AF715","v":0.20499999999999999},{"$f":"Ops!AG715","v":0.20499999999999999},{"$f":"Ops!AH715","v":0.20499999999999999},{"$f":"Ops!AI715","v":0.21012500000000001},{"$f":"Ops!AJ715","v":0.21012500000000001},{"$f":"Ops!AK715","v":0.21012500000000001},{"$f":"Ops!AL715","v":0.21012500000000001},{"$f":"Ops!AM715","v":0.21537812499999998},{"$f":"Ops!AN715","v":0.21537812499999998},{"$f":"Ops!AO715","v":0.21537812499999998},{"$f":"Ops!AP715","v":0.21537812499999998},{"$f":"Ops!AQ715","v":0.22076257812499997},{"$f":"Ops!AR715","v":0.22076257812499997},{"$f":"Ops!AS715","v":0.22076257812499997},{"$f":"Ops!AT715","v":0.22076257812499997},{"$f":"Ops!AU715","v":0.22628164257812494},{"$f":"Ops!AV715","v":0.22628164257812494},{"$f":"Ops!AW715","v":0.22628164257812494},{"$f":"Ops!AX715","v":0.22628164257812494},{"$f":"Ops!AY715","v":0.23193868364257805},{"$f":"Ops!AZ715","v":0},{"$f":"Ops!BA715","v":0},{"$f":"Ops!BB715","v":0},{"$f":"Ops!BC715","v":0},{"$f":"Ops!BD715","v":0},{"$f":"Ops!BE715","v":0},{"$f":"Ops!BF715","v":0},{"$f":"Ops!BG715","v":0},{"$f":"Ops!BH715","v":0},{"$f":"Ops!BI715","v":0},{"$f":"Ops!BJ715","v":0},{"$f":"Ops!BK715","v":0},{"$f":"Ops!BL715","v":0},{"$f":"Ops!BM715","v":0},{"$f":"Ops!BN715","v":0},{"$f":"Ops!BO715","v":0},{"$f":"Ops!BP715","v":0},{"$f":"Ops!BQ715","v":0},{"$f":"Ops!BR715","v":0},{"$f":"Ops!BS715","v":0},{"$f":"Ops!BT715","v":0},{"$f":"Ops!BU715","v":0},{"$f":"Ops!BV715","v":0},{"$f":"Ops!BW715","v":0},{"$f":"Ops!BX715","v":0},{"$f":"Ops!BY715","v":0},{"$f":"Ops!BZ715","v":0},{"$f":"Ops!CA715","v":0},{"$f":"Ops!CB715","v":0},{"$f":"Ops!CC715","v":0},{"$f":"Ops!CD715","v":0},{"$f":"Ops!CE715","v":0},{"$f":"Ops!CF715","v":0},{"$f":"Ops!CG715","v":0},{"$f":"Ops!CH715","v":0},{"$f":"Ops!CI715","v":0},{"$f":"Ops!CJ715","v":0},{"$f":"Ops!CK715","v":0},{"$f":"Ops!CL715","v":0},{"$f":"Ops!CM715","v":0},{"$f":"Ops!CN715","v":0},{"$f":"Ops!CO715","v":0},{"$f":"Ops!CP715","v":0},{"$f":"Ops!CQ715","v":0},{"$f":"Ops!CR715","v":0},{"$f":"Ops!CS715","v":0},{"$f":"Ops!CT715","v":0},{"$f":"Ops!CU715","v":0},{"$f":"Ops!CV715","v":0},{"$f":"Ops!CW715","v":0},{"$f":"Ops!CX715","v":0},{"$f":"Ops!CY715","v":0},{"$f":"Ops!CZ715","v":0},{"$f":"Ops!DA715","v":0},{"$f":"Ops!DB715","v":0},{"$f":"Ops!DC715","v":0},{"$f":"Ops!DD715","v":0},{"$f":"Ops!DE715","v":0},{"$f":"Ops!DF715","v":0},{"$f":"Ops!DG715","v":0},{"$f":"Ops!DH715","v":0},{"$f":"Ops!DI715","v":0},{"$f":"Ops!DJ715","v":0},{"$f":"Ops!DK715","v":0},{"$f":"Ops!DL715","v":0},{"$f":"Ops!DM715","v":0},{"$f":"Ops!DN715","v":0},{"$f":"Ops!DO715","v":0},{"$f":"Ops!DP715","v":0},{"$f":"Ops!DQ715","v":0},{"$f":"Ops!DR715","v":0},{"$f":"Ops!DS715","v":0},{"$f":"Ops!DT715","v":0},{"$f":"Ops!DU715","v":0},{"$f":"Ops!DV715","v":0},{"$f":"Ops!DW715","v":0},{"$f":"Ops!DX715","v":0},{"$f":"Ops!DY715","v":0},{"$f":"Ops!DZ715","v":0},{"$f":"Ops!EA715","v":0},{"$f":"Ops!EB715","v":0},{"$f":"Ops!EC715","v":0},{"$f":"Ops!ED715","v":0},{"$f":"Ops!EE715","v":0},{"$f":"Ops!EF715","v":0},{"$f":"Ops!EG715","v":0},{"$f":"Ops!EH715","v":0},{"$f":"Ops!EI715","v":0},{"$f":"Ops!EJ715","v":0},{"$f":"Ops!EK715","v":0},{"$f":"Ops!EL715","v":0},{"$f":"Ops!EM715","v":0},{"$f":"Ops!EN715","v":0},{"$f":"Ops!EO715","v":0},{"$f":"Ops!EP715","v":0},{"$f":"Ops!EQ715","v":0},{"$f":"Ops!ER715","v":0},{"$f":"Ops!ES715","v":0},{"$f":"Ops!ET715","v":0},{"$f":"Ops!EU715","v":0},{"$f":"Ops!EV715","v":0},{"$f":"Ops!EW715","v":0},{"$f":"Ops!EX715","v":0},{"$f":"Ops!EY715","v":0},{"$f":"Ops!EZ715","v":0},{"$f":"Ops!FA715","v":0},{"$f":"Ops!FB715","v":0},{"$f":"Ops!FC715","v":0},{"$f":"Ops!FD715","v":0},{"$f":"Ops!FE715","v":0},{"$f":"Ops!FF715","v":0},{"$f":"Ops!FG715","v":0},{"$f":"Ops!FH715","v":0},{"$f":"Ops!FI715","v":0},{"$f":"Ops!FJ715","v":0},{"$f":"Ops!FK715","v":0},{"$f":"Ops!FL715","v":0},{"$f":"Ops!FM715","v":0},{"$f":"Ops!FN715","v":0},{"$f":"Ops!FO715","v":0},{"$f":"Ops!FP715","v":0},{"$f":"Ops!FQ715","v":0},{"$f":"Ops!FR715","v":0},{"$f":"Ops!FS715","v":0},{"$f":"Ops!FT715","v":0},{"$f":"Ops!FU715","v":0},{"$f":"Ops!FV715","v":0},{"$f":"Ops!FW715","v":0},{"$f":"Ops!FX715","v":0},{"$f":"Ops!FY715","v":0},{"$f":"Ops!FZ715","v":0},{"$f":"Ops!GA715","v":0},{"$f":"Ops!GB715","v":0},{"$f":"Ops!GC715","v":0},{"$f":"Ops!GD715","v":0},{"$f":"Ops!GE715","v":0},{"$f":"Ops!GF715","v":0},{"$f":"Ops!GG715","v":0},{"$f":"Ops!GH715","v":0},{"$f":"Ops!GI715","v":0},{"$f":"Ops!GJ715","v":0},{"$f":"Ops!GK715","v":0},{"$f":"Ops!GL715","v":0},{"$f":"Ops!GM715","v":0},{"$f":"Ops!GN715","v":0},{"$f":"Ops!GO715","v":0},{"$f":"Ops!GP715","v":0},{"$f":"Ops!GQ715","v":0},{"$f":"Ops!GR715","v":0},{"$f":"Ops!GS715","v":0},{"$f":"Ops!GT715","v":0},{"$f":"Ops!GU715","v":0},{"$f":"Ops!GV715","v":0},{"$f":"Ops!GW715","v":0},{"$f":"Ops!GX715","v":0},{"$f":"Ops!GY715","v":0},{"$f":"Ops!GZ715","v":0},{"$f":"Ops!HA715","v":0},{"$f":"Ops!HB715","v":0},{"$f":"Ops!HC715","v":0},{"$f":"Ops!HD715","v":0},{"$f":"Ops!HE715","v":0},{"$f":"Ops!HF715","v":0},{"$f":"Ops!HG715","v":0},{"$f":"Ops!HH715","v":0},{"$f":"Ops!HI715","v":0},{"$f":"Ops!HJ715","v":0},{"$f":"Ops!HK715","v":0},{"$f":"Ops!HL715","v":0},{"$f":"Ops!HM715","v":0},{"$f":"Ops!HN715","v":0},{"$f":"Ops!HO715","v":0},{"$f":"Ops!HP715","v":0},{"$f":"Ops!HQ715","v":0},{"$f":"Ops!HR715","v":0},{"$f":"Ops!HS715","v":0},{"$f":"Ops!HT715","v":0},{"$f":"Ops!HU715","v":0},{"$f":"Ops!HV715","v":0},{"$f":"Ops!HW715","v":0},{"$f":"Ops!HX715","v":0},{"$f":"Ops!HY715","v":0},{"$f":"Ops!HZ715","v":0},{"$f":"Ops!IA715","v":0},{"$f":"Ops!IB715","v":0},{"$f":"Ops!IC715","v":0},{"$f":"Ops!ID715","v":0},{"$f":"Ops!IE715","v":0},{"$f":"Ops!IF715","v":0},{"$f":"Ops!IG715","v":0},{"$f":"Ops!IH715","v":0},{"$f":"Ops!II715","v":0},{"$f":"Ops!IJ715","v":0},{"$f":"Ops!IK715","v":0},{"$f":"Ops!IL715","v":0},{"$f":"Ops!IM715","v":0},{"$f":"Ops!IN715","v":0},{"$f":"Ops!IO715","v":0},{"$f":"Ops!IP715","v":0},{"$f":"Ops!IQ715","v":0},{"$f":"Ops!IR715","v":0},{"$f":"Ops!IS715","v":0},{"$f":"Ops!IT715","v":0},{"$f":"Ops!IU715","v":0}]
[]
[null,null,"Cashflow Available for NHFIC Debt Servicing (CFADS)","AUD M",null,null,null,null,506.92160011487175,{"$f":"J71+J73+J79+J81+J83","v":0},{"$f":"K71+K73+K79+K81+K83","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.7013666878758238,1.6995727809958654,1.7197086369750141,1.7534245842901612,1.7117082539789488,1.7326743843602097,1.7536671662790022,1.7900259599564579,1.7442639654746772,1.7674376732355426,1.7904572625514974,1.8274025855117055,1.7805601995511369,1.8040397810727464,1.8275207999460887,1.8652309280426331,1.8413684512268864,1.8414082003413081,1.8653605005664222,1.9038516995282004,1.8551011789057983,1.8795326430681116,1.9039655660669392,1.9432542453231496,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,1.8897259966871851,{"$f":"BW71+BW73+BW79+BW81+BW83","v":1.927600644149406},1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,2.2157987890509454,2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,2.6007446913535759,{"$f":"EI71+EI73+EI79+EI81+EI83","v":2.6530919626954286},2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,3.06566461954242,3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,3.3498559211085901,3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,{"$f":"GU71+GU73+GU79+GU81+GU83","v":3.6600305099409671},3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service"]
[null,null,"NHFIC (excl. reserve additions)"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J89:IU89)","v":-125.00000000000003},{"$f":"-Debt!J496","v":0},{"$f":"-Debt!K496","v":0},{"$f":"-Debt!L496","v":0},{"$f":"-Debt!M496","v":0},{"$f":"-Debt!N496","v":0},{"$f":"-Debt!O496","v":0},{"$f":"-Debt!P496","v":0},{"$f":"-Debt!Q496","v":0},{"$f":"-Debt!R496","v":0},{"$f":"-Debt!S496","v":0},{"$f":"-Debt!T496","v":0},{"$f":"-Debt!U496","v":0},{"$f":"-Debt!V496","v":0},{"$f":"-Debt!W496","v":0},{"$f":"-Debt!X496","v":-0.16734830597439157},{"$f":"-Debt!Y496","v":-0.17370217985011793},{"$f":"-Debt!Z496","v":-0.17861323065929485},{"$f":"-Debt!AA496","v":-0.17797422544955899},{"$f":"-Debt!AB496","v":-0.31787084995286019},{"$f":"-Debt!AC496","v":-0.31801572671054518},{"$f":"-Debt!AD496","v":-0.32399298644724733},{"$f":"-Debt!AE496","v":-0.34954081211547877},{"$f":"-Debt!AF496","v":-0.34091637948728654},{"$f":"-Debt!AG496","v":-0.34761580833364214},{"$f":"-Debt!AH496","v":-0.35442405961461043},{"$f":"-Debt!AI496","v":-0.38200046115522757},{"$f":"-Debt!AJ496","v":-0.37050086497966983},{"$f":"-Debt!AK496","v":-0.3789937674576872},{"$f":"-Debt!AL496","v":-0.38745462520720297},{"$f":"-Debt!AM496","v":-0.41560872011082622},{"$f":"-Debt!AN496","v":-0.40334157652474856},{"$f":"-Debt!AO496","v":-0.41227899588225581},{"$f":"-Debt!AP496","v":-0.42129784086934147},{"$f":"-Debt!AQ496","v":-0.45015093906587478},{"$f":"-Debt!AR496","v":-0.44472081419963916},{"$f":"-Debt!AS496","v":-0.44675064545581411},{"$f":"-Debt!AT496","v":-0.45634764345223722},{"$f":"-Debt!AU496","v":-0.48591730283797896},{"$f":"-Debt!AV496","v":-0.4722571664516716},{"$f":"-Debt!AW496","v":-0.48235730795540943},{"$f":"-Debt!AX496","v":-0.49255093969871311},{"$f":"-Debt!AY496","v":-0.52285418180894139},{"$f":"-Debt!AZ496","v":-0.34280380254656273},{"$f":"-Debt!BA496","v":-0.35259078383874098},{"$f":"-Debt!BB496","v":-0.36245412631452234},{"$f":"-Debt!BC496","v":-0.38842705204344047},{"$f":"-Debt!BD496","v":-0.37258912536525279},{"$f":"-Debt!BE496","v":-0.38310847167374196},{"$f":"-Debt!BF496","v":-0.39371405256670877},{"$f":"-Debt!BG496","v":-0.42050060587804139},{"$f":"-Debt!BH496","v":-0.41319351019867778},{"$f":"-Debt!BI496","v":-0.4150810157454653},{"$f":"-Debt!BJ496","v":-0.42627588149388396},{"$f":"-Debt!BK496","v":-0.45370971613936462},{"$f":"-Debt!BL496","v":-0.22956134788281213},{"$f":"-Debt!BM496","v":-0.23828423738342916},{"$f":"-Debt!BN496","v":-0.24708415194892153},{"$f":"-Debt!BO496","v":-0.27447891038326855},{"$f":"-Debt!BP496","v":-0.2603574152201904},{"$f":"-Debt!BQ496","v":-0.26970124507071419},{"$f":"-Debt!BR496","v":-0.27913304393943417},{"$f":"-Debt!BS496","v":-0.30724530189219723},{"$f":"-Debt!BT496","v":-0.29240632677545597},{"$f":"-Debt!BU496","v":-0.30238969054899423},{"$f":"-Debt!BV496","v":-0.31246711002042082},{"$f":"-Debt!BW496","v":-0.34129981023692108},{"$f":"-Debt!BX496","v":-0.33450406846071751},{"$f":"-Debt!BY496","v":-0.3364168102030678},{"$f":"-Debt!BZ496","v":-0.34716209935031395},{"$f":"-Debt!CA496","v":-0.37673335340118552},{"$f":"-Debt!CB496","v":-0.36036274046975009},{"$f":"-Debt!CC496","v":-0.37168874947987585},{"$f":"-Debt!CD496","v":-0.3831249224716553},{"$f":"-Debt!CE496","v":-0.41345305516880915},{"$f":"-Debt!CF496","v":-0.39629520217150382},{"$f":"-Debt!CG496","v":-0.40832806638911556},{"$f":"-Debt!CH496","v":-0.4204793943216345},{"$f":"-Debt!CI496","v":-0.45158279808924662},{"$f":"-Debt!CJ496","v":-0.43359923216339635},{"$f":"-Debt!CK496","v":-0.44636348041983148},{"$f":"-Debt!CL496","v":-0.459254897485325},{"$f":"-Debt!CM496","v":-0.49115244078225223},{"$f":"-Debt!CN496","v":-0.48316099642611321},{"$f":"-Debt!CO496","v":-0.48591172621635603},{"$f":"-Debt!CP496","v":-0.49957050470039566},{"$f":"-Debt!CQ496","v":-0.53228234724217449},{"$f":"-Debt!CR496","v":-0.512548657781845},{"$f":"-Debt!CS496","v":-0.52685470957630021},{"$f":"-Debt!CT496","v":-0.54130643425953306},{"$f":"-Debt!CU496","v":-0.57485253470968622},{"$f":"-Debt!CV496","v":-0.55422194529572633},{"$f":"-Debt!CW496","v":-0.5693390844654338},{"$f":"-Debt!CX496","v":-0.58461170686606612},{"$f":"-Debt!CY496","v":-0.61901285300492359},{"$f":"-Debt!CZ496","v":-0.46038553435698204},{"$f":"-Debt!DA496","v":-0.47441653738506556},{"$f":"-Debt!DB496","v":-0.48860172604746671},{"$f":"-Debt!DC496","v":-0.52346727565574769},{"$f":"-Debt!DD496","v":-0.5152857969952801},{"$f":"-Debt!DE496","v":-0.51863755880410944},{"$f":"-Debt!DF496","v":-0.53372527791604418},{"$f":"-Debt!DG496","v":-0.56953514753826462},{"$f":"-Debt!DH496","v":-0.54874463966752907},{"$f":"-Debt!DI496","v":-0.56457599384231316},{"$f":"-Debt!DJ496","v":-0.58058932336307723},{"$f":"-Debt!DK496","v":-0.6173507656050421},{"$f":"-Debt!DL496","v":-0.59572999829030882},{"$f":"-Debt!DM496","v":-0.58254824453595455},{"$f":"-Debt!DN496","v":-0.5649934594498095},{"$f":"-Debt!DO496","v":-0.56868186058728087},{"$f":"-Debt!DP496","v":-0.5770344432297646},{"$f":"-Debt!DQ496","v":-0.57840599133556858},{"$f":"-Debt!DR496","v":-0.57984424314892358},{"$f":"-Debt!DS496","v":-0.58362959345734911},{"$f":"-Debt!DT496","v":-0.58971589640727107},{"$f":"-Debt!DU496","v":-0.5935238454380718},{"$f":"-Debt!DV496","v":-0.59510144350425764},{"$f":"-Debt!DW496","v":-0.59898639616064642},{"$f":"-Debt!DX496","v":-0.60736886732714557},{"$f":"-Debt!DY496","v":-0.60902004316212577},{"$f":"-Debt!DZ496","v":-0.61074254559597985},{"$f":"-Debt!EA496","v":-0.61472960679501021},{"$f":"-Debt!EB496","v":-0.62312161668018962},{"$f":"-Debt!EC496","v":-0.62492101275897194},{"$f":"-Debt!ED496","v":-0.62679419434246098},{"$f":"-Debt!EE496","v":-0.6308860442226778},{"$f":"-Debt!EF496","v":-0.63928386347116239},{"$f":"-Debt!EG496","v":-0.64123733259086946},{"$f":"-Debt!EH496","v":-0.64326714957629494},{"$f":"-Debt!EI496","v":-0.64746653851878933},{"$f":"-Debt!EJ496","v":-0.65377734939649601},{"$f":"-Debt!EK496","v":-0.65799895990277713},{"$f":"-Debt!EL496","v":-0.66019161867836684},{"$f":"-Debt!EM496","v":-0.66450149426463201},{"$f":"-Debt!EN496","v":-0.64917848426889624},{"$f":"-Debt!EO496","v":-0.65164499037913104},{"$f":"-Debt!EP496","v":-0.65420205536420939},{"$f":"-Debt!EQ496","v":-0.65903347196815398},{"$f":"-Debt!ER496","v":-0.66825158688178998},{"$f":"-Debt!ES496","v":-0.67091714958731519},{"$f":"-Debt!ET496","v":-0.67367689813741871},{"$f":"-Debt!EU496","v":-0.67865214045692335},{"$f":"-Debt!EV496","v":-0.68788635366262352},{"$f":"-Debt!EW496","v":-0.6907595387233979},{"$f":"-Debt!EX496","v":-0.69373070092819522},{"$f":"-Debt!EY496","v":-0.69885404470195434},{"$f":"-Debt!EZ496","v":-0.70605511472547977},{"$f":"-Debt!FA496","v":-0.71121279897860989},{"$f":"-Debt!FB496","v":-0.71440451667240557},{"$f":"-Debt!FC496","v":-0.71968054082347999},{"$f":"-Debt!FD496","v":-0.72893204987708504},{"$f":"-Debt!FE496","v":-0.73224749298218816},{"$f":"-Debt!FF496","v":-0.735669017005258},{"$f":"-Debt!FG496","v":-0.74110208386070842},{"$f":"-Debt!FH496","v":-0.75035399268984693},{"$f":"-Debt!FI496","v":-0.75390459472834237},{"$f":"-Debt!FJ496","v":-0.75756559953374325},{"$f":"-Debt!FK496","v":-0.76316037715046436},{"$f":"-Debt!FL496","v":-0.77240695046305352},{"$f":"-Debt!FM496","v":-0.77620253037532827},{"$f":"-Debt!FN496","v":-0.78011302479621247},{"$f":"-Debt!FO496","v":-0.78587431978152955},{"$f":"-Debt!FP496","v":-0.79339250017992624},{"$f":"-Debt!FQ496","v":-0.79918817805178866},{"$f":"-Debt!FR496","v":-0.80335866125055422},{"$f":"-Debt!FS496","v":-0.80929163003758708},{"$f":"-Debt!FT496","v":-0.8185095795316264},{"$f":"-Debt!FU496","v":-0.82282608453704942},{"$f":"-Debt!FV496","v":-0.82726712919835665},{"$f":"-Debt!FW496","v":-0.8333766669338829},{"$f":"-Debt!FX496","v":-0.84257044905274203},{"$f":"-Debt!FY496","v":-0.84716346747594806},{"$f":"-Debt!FZ496","v":-0.85188614910694926},{"$f":"-Debt!GA496","v":-0.85817750336320331},{"$f":"-Debt!GB496","v":-0.86430348067207441},{"$f":"-Debt!GC496","v":-0.86928184167312894},{"$f":"-Debt!GD496","v":-0.87439867659777026},{"$f":"-Debt!GE496","v":-0.88101056796053678},{"$f":"-Debt!GF496","v":-0.88899918571004199},{"$f":"-Debt!GG496","v":-0.89564841249631166},{"$f":"-Debt!GH496","v":-0.90108063743543776},{"$f":"-Debt!GI496","v":-0.90789428828289498},{"$f":"-Debt!GJ496","v":-0.9171708123005341},{"$f":"-Debt!GK496","v":-0.92278074694007806},{"$f":"-Debt!GL496","v":-0.92854110047606664},{"$f":"-Debt!GM496","v":-0.93556239756459803},{"$f":"-Debt!GN496","v":-0.94479032018272346},{"$f":"-Debt!GO496","v":-0.95073540428464454},{"$f":"-Debt!GP496","v":-0.95683726212167419},{"$f":"-Debt!GQ496","v":-0.96407252470648486},{"$f":"-Debt!GR496","v":-0.97324351857061708},{"$f":"-Debt!GS496","v":-0.97953731972021341},{"$f":"-Debt!GT496","v":-0.98599451817423589},{"$f":"-Debt!GU496","v":-0.99345025754453975},{"$f":"-Debt!GV496","v":-1.001758765502742},{"$f":"-Debt!GW496","v":-1.0092513721597896},{"$f":"-Debt!GX496","v":-1.0160784876165616},{"$f":"-Debt!GY496","v":-1.0237617112489497},{"$f":"-Debt!GZ496","v":-1.0327927572139468},{"$f":"-Debt!HA496","v":-1.0398268451765373},{"$f":"-Debt!HB496","v":-1.047038428569429},{"$f":"-Debt!HC496","v":-1.0549557602484745},{"$f":"-Debt!HD496","v":-1.0639026738502129},{"$f":"-Debt!HE496","v":-1.0713290488758584},{"$f":"-Debt!HF496","v":-1.0789404069161965},{"$f":"-Debt!HG496","v":-1.0870989699931519},{"$f":"-Debt!HH496","v":-1.0959519042179275},{"$f":"-Debt!HI496","v":-1.1037860857457551},{"$f":"-Debt!HJ496","v":-1.1118130458865927},{"$f":"-Debt!HK496","v":-1.1202201801513789},{"$f":"-Debt!HL496","v":-1.12882987202959},{"$f":"-Debt!HM496","v":-1.1372729009354552},{"$f":"-Debt!HN496","v":-1.1457321696160465},{"$f":"-Debt!HO496","v":-1.1543957882136915},{"$f":"-Debt!HP496","v":0},{"$f":"-Debt!HQ496","v":0},{"$f":"-Debt!HR496","v":0},{"$f":"-Debt!HS496","v":0},{"$f":"-Debt!HT496","v":0},{"$f":"-Debt!HU496","v":0},{"$f":"-Debt!HV496","v":0},{"$f":"-Debt!HW496","v":0},{"$f":"-Debt!HX496","v":0},{"$f":"-Debt!HY496","v":0},{"$f":"-Debt!HZ496","v":0},{"$f":"-Debt!IA496","v":0},{"$f":"-Debt!IB496","v":0},{"$f":"-Debt!IC496","v":0},{"$f":"-Debt!ID496","v":0},{"$f":"-Debt!IE496","v":0},{"$f":"-Debt!IF496","v":0},{"$f":"-Debt!IG496","v":0},{"$f":"-Debt!IH496","v":0},{"$f":"-Debt!II496","v":0},{"$f":"-Debt!IJ496","v":0},{"$f":"-Debt!IK496","v":0},{"$f":"-Debt!IL496","v":0},{"$f":"-Debt!IM496","v":0},{"$f":"-Debt!IN496","v":0},{"$f":"-Debt!IO496","v":0},{"$f":"-Debt!IP496","v":0},{"$f":"-Debt!IQ496","v":0},{"$f":"-Debt!IR496","v":0},{"$f":"-Debt!IS496","v":0},{"$f":"-Debt!IT496","v":0},{"$f":"-Debt!IU496","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,-183.46238195518072,{"$f":"-Debt!J497","v":0},{"$f":"-Debt!K497","v":0},{"$f":"-Debt!L497","v":0},{"$f":"-Debt!M497","v":0},{"$f":"-Debt!N497","v":0},{"$f":"-Debt!O497","v":0},{"$f":"-Debt!P497","v":0},{"$f":"-Debt!Q497","v":0},{"$f":"-Debt!R497","v":0},{"$f":"-Debt!S497","v":0},{"$f":"-Debt!T497","v":0},{"$f":"-Debt!U497","v":0},{"$f":"-Debt!V497","v":0},{"$f":"-Debt!W497","v":0},{"$f":"-Debt!X497","v":-0.89063013698630134},{"$f":"-Debt!Y497","v":-0.89977251224383559},{"$f":"-Debt!Z497","v":-0.9088694208328767},{"$f":"-Debt!AA497","v":-0.90805636853917815},{"$f":"-Debt!AB497","v":-0.89738485753479447},{"$f":"-Debt!AC497","v":-0.8959536064931507},{"$f":"-Debt!AD497","v":-0.90435158862904108},{"$f":"-Debt!AE497","v":-0.90287675064328765},{"$f":"-Debt!AF497","v":-0.88169244090410959},{"$f":"-Debt!AG497","v":-0.88995398691452055},{"$f":"-Debt!AH497","v":-0.89815129672109584},{"$f":"-Debt!AI497","v":-0.89653793804054793},{"$f":"-Debt!AJ497","v":-0.87534687930410959},{"$f":"-Debt!AK497","v":-0.88340473127506847},{"$f":"-Debt!AL497","v":-0.89138727156164377},{"$f":"-Debt!AM497","v":-0.88962355670136983},{"$f":"-Debt!AN497","v":-0.86843314020821927},{"$f":"-Debt!AO497","v":-0.87626630648219173},{"$f":"-Debt!AP497","v":-0.88401886281205477},{"$f":"-Debt!AQ497","v":-0.88210105904219172},{"$f":"-Debt!AR497","v":-0.8704861450964384},{"$f":"-Debt!AS497","v":-0.8684837354219177},{"$f":"-Debt!AT497","v":-0.87599385777534244},{"$f":"-Debt!AU497","v":-0.87391650256438347},{"$f":"-Debt!AV497","v":-0.85275444274520551},{"$f":"-Debt!AW497","v":-0.86010308000054791},{"$f":"-Debt!AX497","v":-0.86735900661698628},{"$f":"-Debt!AY497","v":-0.86511686503890406},{"$f":"-Debt!AZ497","v":-0.84398164683287669},{"$f":"-Debt!BA497","v":-0.85181571907561648},{"$f":"-Debt!BB497","v":-0.85957130305315066},{"$f":"-Debt!BC497","v":-0.85792139093260267},{"$f":"-Debt!BD497","v":-0.83754118859178084},{"$f":"-Debt!BE497","v":-0.84516956683561639},{"$f":"-Debt!BF497","v":-0.8527131857884932},{"$f":"-Debt!BG497","v":-0.85092097472219175},{"$f":"-Debt!BH497","v":-0.83977847772000003},{"$f":"-Debt!BI497","v":-0.83791803597369852},{"$f":"-Debt!BJ497","v":-0.84523643683068495},{"$f":"-Debt!BK497","v":-0.84329596355506853},{"$f":"-Debt!BL497","v":-1.0298179336438356},{"$f":"-Debt!BM497","v":-1.0399668945917808},{"$f":"-Debt!BN497","v":-1.0500377548931505},{"$f":"-Debt!BO497","v":-1.0486302789041093},{"$f":"-Debt!BP497","v":-1.0243044004931505},{"$f":"-Debt!BQ497","v":-1.0342185567287672},{"$f":"-Debt!BR497","v":-1.044047266389041},{"$f":"-Debt!BS497","v":-1.0424572195506847},{"$f":"-Debt!BT497","v":-1.018082923890411},{"$f":"-Debt!BU497","v":-1.0277473662246575},{"$f":"-Debt!BV497","v":-1.0373187473315066},{"$f":"-Debt!BW497","v":-1.0355387812383559},{"$f":"-Debt!BX497","v":-1.0223598630575343},{"$f":"-Debt!BY497","v":-1.0204751159342464},{"$f":"-Debt!BZ497","v":-1.0297727324054793},{"$f":"-Debt!CA497","v":-1.0277951568657533},{"$f":"-Debt!CB497","v":-1.0033524172602739},{"$f":"-Debt!CC497","v":-1.0124703216273971},{"$f":"-Debt!CD497","v":-1.0214790599452053},{"$f":"-Debt!CE497","v":-1.0192966404821915},{"$f":"-Debt!CF497","v":-0.99483402526027398},{"$f":"-Debt!CG497","v":-1.0036547761589041},{"$f":"-Debt!CH497","v":-1.0123579228493149},{"$f":"-Debt!CI497","v":-1.009962684449315},{"$f":"-Debt!CJ497","v":-0.98549049797260269},{"$f":"-Debt!CK497","v":-0.9939972642849314},{"$f":"-Debt!CL497","v":-1.0023776489205478},{"$f":"-Debt!CM497","v":-0.9997615596054793},{"$f":"-Debt!CN497","v":-0.98612719136438343},{"$f":"-Debt!CO497","v":-0.98340481641643829},{"$f":"-Debt!CP497","v":-0.99144350638904089},{"$f":"-Debt!CQ497","v":-0.98859773667945183},{"$f":"-Debt!CR497","v":-0.9641402965479452},{"$f":"-Debt!CS497","v":-0.97196499300273975},{"$f":"-Debt!CT497","v":-0.97964475844383547},{"$f":"-Debt!CU497","v":-0.97656121939726015},{"$f":"-Debt!CV497","v":-0.95212821698630135},{"$f":"-Debt!CW497","v":-0.95958465541917803},{"$f":"-Debt!CX497","v":-0.96688633152876702},{"$f":"-Debt!CY497","v":-0.96355613670136975},{"$f":"-Debt!CZ497","v":-1.0762937156712329},{"$f":"-Debt!DA497","v":-1.0852796766767123},{"$f":"-Debt!DB497","v":-1.0941087092273973},{"$f":"-Debt!DC497","v":-1.0909190213369864},{"$f":"-Debt!DD497","v":-1.0756810238520549},{"$f":"-Debt!DE497","v":-1.0723536622054795},{"$f":"-Debt!DF497","v":-1.0807519727890413},{"$f":"-Debt!DG497","v":-1.0772676663671232},{"$f":"-Debt!DH497","v":-1.0502115499726028},{"$f":"-Debt!DI497","v":-1.0583372101917807},{"$f":"-Debt!DJ497","v":-1.0662815874410958},{"$f":"-Debt!DK497","v":-1.0624913686684931},{"$f":"-Debt!DL497","v":-1.0354511470684933},{"$f":"-Debt!DM497","v":-1.0431093761506849},{"$f":"-Debt!DN497","v":-1.0507691024657535},{"$f":"-Debt!DO497","v":-1.0470807239123288},{"$f":"-Debt!DP497","v":-1.0206863376164383},{"$f":"-Debt!DQ497","v":-1.0283012640273972},{"$f":"-Debt!DR497","v":-1.0358252906630139},{"$f":"-Debt!DS497","v":-1.0320399680547945},{"$f":"-Debt!DT497","v":-1.0170534915013698},{"$f":"-Debt!DU497","v":-1.0132455159726026},{"$f":"-Debt!DV497","v":-1.0205054534356166},{"$f":"-Debt!DW497","v":-1.0166205102027399},{"$f":"-Debt!DX497","v":-0.99069473367123284},{"$f":"-Debt!DY497","v":-0.99778050676164387},{"$f":"-Debt!DZ497","v":-1.0047693116712328},{"$f":"-Debt!EA497","v":-1.000782267090411},{"$f":"-Debt!EB497","v":-0.97510027980821923},{"$f":"-Debt!EC497","v":-0.98191107933972599},{"$f":"-Debt!ED497","v":-0.98862169625205476},{"$f":"-Debt!EE497","v":-0.98452987375342471},{"$f":"-Debt!EF497","v":-0.95909799673972607},{"$f":"-Debt!EG497","v":-0.96562664380000007},{"$f":"-Debt!EH497","v":-0.97205177033424661},{"$f":"-Debt!EI497","v":-0.96785236278356168},{"$f":"-Debt!EJ497","v":-0.95315134609589047},{"$f":"-Debt!EK497","v":-0.94892971847397256},{"$f":"-Debt!EL497","v":-0.95506194935890421},{"$f":"-Debt!EM497","v":-0.95075208433972613},{"$f":"-Debt!EN497","v":-1.0473786872876714},{"$f":"-Debt!EO497","v":-1.0542740128219179},{"$f":"-Debt!EP497","v":-1.0610469462356165},{"$f":"-Debt!EQ497","v":-1.0562155448109589},{"$f":"-Debt!ER497","v":-1.028493071260274},{"$f":"-Debt!ES497","v":-1.0350392515726028},{"$f":"-Debt!ET497","v":-1.0414584272219178},{"$f":"-Debt!EU497","v":-1.0364831619945205},{"$f":"-Debt!EV497","v":-1.0090479055068493},{"$f":"-Debt!EW497","v":-1.0152345595671235},{"$f":"-Debt!EX497","v":-1.0212895787616436},{"$f":"-Debt!EY497","v":-1.0161662401643836},{"$f":"-Debt!EZ497","v":-1.0000159035616438},{"$f":"-Debt!FA497","v":-0.99485818362191791},{"$f":"-Debt!FB497","v":-1.0005382591452054},{"$f":"-Debt!FC497","v":-0.99526226835068488},{"$f":"-Debt!FD497","v":-0.96842669054794517},{"$f":"-Debt!FE497","v":-0.97386220338630147},{"$f":"-Debt!FF497","v":-0.97915616912876713},{"$f":"-Debt!FG497","v":-0.97372309501369858},{"$f":"-Debt!FH497","v":-0.94720100794520545},{"$f":"-Debt!FI497","v":-0.9522442082328767},{"$f":"-Debt!FJ497","v":-0.95714072389041094},{"$f":"-Debt!FK497","v":-0.95154591377534226},{"$f":"-Debt!FL497","v":-0.92534656339726018},{"$f":"-Debt!FM497","v":-0.92998578973424662},{"$f":"-Debt!FN497","v":-0.93447301730410948},{"$f":"-Debt!FO497","v":-0.92871174465753414},{"$f":"-Debt!FP497","v":-0.91287632525753426},{"$f":"-Debt!FQ497","v":-0.90708066564931511},{"$f":"-Debt!FR497","v":-0.91114640268493141},{"$f":"-Debt!FS497","v":-0.90521342401095883},{"$f":"-Debt!FT497","v":-0.87968802821917813},{"$f":"-Debt!FU497","v":-0.88348318015616445},{"$f":"-Debt!FV497","v":-0.88711501790684921},{"$f":"-Debt!FW497","v":-0.88100545896986293},{"$f":"-Debt!FX497","v":-0.85583228128767119},{"$f":"-Debt!FY497","v":-0.85918661271780827},{"$f":"-Debt!FZ497","v":-0.86237177317260261},{"$f":"-Debt!GA497","v":-0.85608039047671225},{"$f":"-Debt!GB497","v":-0.8511295808219177},{"$f":"-Debt!GC497","v":-0.85412208575342463},{"$f":"-Debt!GD497","v":-0.85693485698630134},{"$f":"-Debt!GE497","v":-0.85032295561643823},{"$f":"-Debt!GF497","v":-0.83449084273972596},{"$f":"-Debt!GG497","v":-0.82784160986301369},{"$f":"-Debt!GH497","v":-0.83016618410958898},{"$f":"-Debt!GI497","v":-0.82335253808219178},{"$f":"-Debt!GJ497","v":-0.79873767123287664},{"$f":"-Debt!GK497","v":-0.80075260520547942},{"$f":"-Debt!GL497","v":-0.80257435068493144},{"$f":"-Debt!GM497","v":-0.79555306191780817},{"$f":"-Debt!GN497","v":-0.77133784931506832},{"$f":"-Debt!GO497","v":-0.77284175835616442},{"$f":"-Debt!GP497","v":-0.77414536767123288},{"$f":"-Debt!GQ497","v":-0.76691008438356167},{"$f":"-Debt!GR497","v":-0.74310664931506831},{"$f":"-Debt!GS497","v":-0.74408408794520553},{"$f":"-Debt!GT497","v":-0.74485390356164383},{"$f":"-Debt!GU497","v":-0.73739819835616438},{"$f":"-Debt!GV497","v":-0.7219525389041096},{"$f":"-Debt!GW497","v":-0.71445992301369865},{"$f":"-Debt!GX497","v":-0.71467954191780814},{"$f":"-Debt!GY497","v":-0.70699630684931503},{"$f":"-Debt!GZ497","v":-0.68405380273972594},{"$f":"-Debt!HA497","v":-0.68392969726027397},{"$f":"-Debt!HB497","v":-0.68358258410958894},{"$f":"-Debt!HC497","v":-0.67566524054794519},{"$f":"-Debt!HD497","v":-0.65317305205479437},{"$f":"-Debt!HE497","v":-0.65247314136986301},{"$f":"-Debt!HF497","v":-0.65154215999999998},{"$f":"-Debt!HG497","v":-0.64338359999999994},{"$f":"-Debt!HH497","v":-0.62135543835616436},{"$f":"-Debt!HI497","v":-0.62006228219178083},{"$f":"-Debt!HJ497","v":-0.61852968657534246},{"$f":"-Debt!HK497","v":-0.61012257534246572},{"$f":"-Debt!HL497","v":-0.59511217643835623},{"$f":"-Debt!HM497","v":-0.58666914657534242},{"$f":"-Debt!HN497","v":-0.58451642958904104},{"$f":"-Debt!HO497","v":-0.57585282739726018},{"$f":"-Debt!HP497","v":0},{"$f":"-Debt!HQ497","v":0},{"$f":"-Debt!HR497","v":0},{"$f":"-Debt!HS497","v":0},{"$f":"-Debt!HT497","v":0},{"$f":"-Debt!HU497","v":0},{"$f":"-Debt!HV497","v":0},{"$f":"-Debt!HW497","v":0},{"$f":"-Debt!HX497","v":0},{"$f":"-Debt!HY497","v":0},{"$f":"-Debt!HZ497","v":0},{"$f":"-Debt!IA497","v":0},{"$f":"-Debt!IB497","v":0},{"$f":"-Debt!IC497","v":0},{"$f":"-Debt!ID497","v":0},{"$f":"-Debt!IE497","v":0},{"$f":"-Debt!IF497","v":0},{"$f":"-Debt!IG497","v":0},{"$f":"-Debt!IH497","v":0},{"$f":"-Debt!II497","v":0},{"$f":"-Debt!IJ497","v":0},{"$f":"-Debt!IK497","v":0},{"$f":"-Debt!IL497","v":0},{"$f":"-Debt!IM497","v":0},{"$f":"-Debt!IN497","v":0},{"$f":"-Debt!IO497","v":0},{"$f":"-Debt!IP497","v":0},{"$f":"-Debt!IQ497","v":0},{"$f":"-Debt!IR497","v":0},{"$f":"-Debt!IS497","v":0},{"$f":"-Debt!IT497","v":0},{"$f":"-Debt!IU497","v":0}]
[null,null,"Total","AUD M",null,null,null,null,-308.46238195518077,{"$f":"SUM(J89:J90)","v":0},{"$f":"SUM(K89:K90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.0579784429606929,-1.0734746920939535,-1.0874826514921716,-1.0860305939887371,-1.2152557074876547,-1.2139693332036958,-1.2283445750762885,-1.2524175627587664,-1.2226088203913961,-1.2375697952481626,-1.2525753563357063,-1.2785383991957755,-1.2458477442837794,-1.2623984987327557,-1.2788418967688466,-1.305232276812196,-1.2717747167329678,-1.2885453023644475,-1.3053167036813962,-1.3322519981080665,-1.3152069592960776,-1.3152343808777318,-1.3323415012275797,-1.3598338054023624,-1.3250116091968771,-1.3424603879559573,-1.3599099463156994,-1.3879710468478454,-1.1867854493794394,-1.2044065029143574,-1.2220254293676729,-1.2463484429760432,-1.2101303139570336,-1.2282780385093583,-1.246427238355202,-1.2714215806002331,-1.2529719879186778,-1.2529990517191638,-1.2715123183245689,-1.2970056796944331,-1.2593792815266478,-1.2782511319752099,-1.2971219068420721,-1.3231091892873779,-1.2846618157133409,-1.3039198017994813,-1.3231803103284752,-1.3497025214428819,-1.310489250665867,-1.3301370567736517,-1.3497858573519275,{"$f":"SUM(BW89:BW90)","v":-1.376838591475277},-1.3568639315182518,-1.3568919261373142,-1.3769348317557932,-1.4045285102669389,-1.3637151577300239,-1.3841590711072729,-1.4046039824168606,-1.4327496956510006,-1.3911292274317777,-1.4119828425480196,-1.4328373171709494,-1.4615454825385616,-1.419089730135999,-1.4403607447047628,-1.4616325464058728,-1.4909140003877315,-1.4692881877904966,-1.4693165426327943,-1.4910140110894365,-1.5208800839216263,-1.4766889543297901,-1.49881970257904,-1.5209511927033685,-1.5514137541069464,-1.5063501622820277,-1.5289237398846118,-1.5514980383948331,-1.5825689897062933,-1.5366792500282149,-1.5596962140617778,-1.582710435274864,-1.6143862969927341,-1.5909668208473349,-1.5909912210095889,-1.6144772507050855,-1.6468028139053879,-1.5989561896401319,-1.6229132040340939,-1.646870910804173,-1.6798421342735352,-1.6311811453588021,-1.6256576206866393,-1.6157625619155631,-1.6157625844996097,-1.5977207808462031,-1.6067072553629658,-1.6156695338119373,-1.6156695615121435,-1.6067693879086409,-1.6067693614106744,-1.6156068969398742,-1.6156069063633862,-1.5980636009983784,-1.6068005499237696,-1.6155118572672127,-1.6155118738854211,-1.598221896488409,-1.6068320920986978,-1.6154158905945157,-1.6154159179761025,-1.5983818602108886,-1.6068639763908696,-1.6153189199105416,{"$f":"SUM(EI89:EI90)","v":-1.615318901302351},-1.6069286954923865,-1.6069286783767498,-1.615253568037271,-1.6152535786043583,-1.6965571715565675,-1.7059190032010489,-1.7152490015998259,-1.7152490167791128,-1.696744658142064,-1.705956401159918,-1.7151353253593364,-1.715135302451444,-1.6969342591694727,-1.7059940982905215,-1.7150202796898388,-1.7150202848663381,-1.7060710182871235,-1.7060709826005278,-1.714942775817611,-1.7149428091741648,-1.6973587404250301,-1.7061096963684896,-1.7148251861340251,-1.7148251788744071,-1.6975550006350524,-1.7061488029612191,-1.7147063234241542,-1.7147062909258066,-1.6977535138603137,-1.7061883201095749,-1.7145860421003221,-1.7145860644390636,-1.7062688254374605,-1.7062688437011038,-1.7145050639354857,-1.714505054048546,-1.6981976077508045,-1.7063092646932139,-1.7143821471052059,-1.7143821259037457,-1.6984027303404132,-1.7063500801937563,-1.7142579222795518,-1.7142578938399156,-1.7154330614939921,-1.7234039274265536,-1.7313335335840716,-1.7313335235769749,-1.7234900284497678,-1.7234900223593255,-1.7312468215450267,-1.7312468263650866,{"$f":"SUM(GJ89:GJ90)","v":-1.7159084835334109},-1.7235333521455574,-1.7311154511609981,-1.7311154594824063,-1.7161281694977917,-1.723577162640809,-1.7309826297929072,-1.7309826090900464,-1.7163501678856854,-1.7236214076654188,-1.7308484217358797,-1.7308484559007042,-1.7237113044068515,-1.7237112951734881,-1.7307580295343699,-1.7307580180982647,-1.7168465599536726,-1.7237565424368113,-1.730621012679018,-1.7306210007964196,-1.7170757259050071,-1.7238021902457215,-1.7304825669161965,-1.7304825699931519,-1.7173073425740919,-1.7238483679375358,-1.7303427324619352,-1.7303427554938446,-1.7239420484679462,-1.7239420475107976,-1.7302485992050876,-1.7302486156109516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available for reserve account","AUD M",null,null,null,null,198.45921815969061,{"$f":"J85+J91","v":0},{"$f":"K85+K91","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,0.42318973251836511,0.42938820336624772,0.43499304805149874,0.43441570599986168,0.48611098038816913,0.48560344779216957,0.49136406189872561,0.50100702153139487,0.4890994335875527,0.49510458911204713,0.50109180994329594,0.51148756076068236,0.49841622119089779,0.5050391745027869,0.51161536578265077,0.52217030869950953,0.50878548281816904,0.5154944787082989,0.52220409626469255,0.53297892993456664,0.52616149193080886,0.52617381946357633,0.53301899933884256,0.54401789412583801,0.53008956970892118,0.53707225511215428,0.54405561975123984,0.55528319847530416,0.4748107783169957,0.48186364919266444,0.48891440441432388,0.49864458408221179,0.48415525056947906,0.49141435661044608,0.49867357005594415,0.50866954144837129,0.5012877428110456,0.50129745349907839,0.50870266123485108,0.51889935457185654,0.50375171261065876,0.51130019943296023,0.51885066561529603,0.52925030711935439,0.51387868033107065,0.5215875115858748,0.52929522439946042,0.53990506249570247,0.52421985669075144,0.53207980540886934,0.53994013933525764,{"$f":"BW85+BW91","v":0.55076205267412903},0.54277247566821973,0.54278431187814791,0.55080240795195312,0.56184080455069418,0.54551540167513068,0.55369374984078812,0.56187250684365786,0.57313155429220819,0.55648360217599802,0.56482630882655482,0.57316957578067096,0.58465428555106014,0.56767307300849645,0.57618391391714585,0.58469540005286058,0.5964106852362161,0.58776308017827184,0.58777786448063685,0.59646109923935264,0.6084116461618525,0.59073836329616469,0.59959589943470792,0.60845414900802641,0.6206445892442578,0.6026234586631225,0.61165957322183062,0.62069643515445305,0.63313157520368013,0.61467170001128579,0.62387819368167241,0.63308835377608141,0.6457682176953341,0.63641509698441556,0.6364374095621621,0.645842494605811,0.65878065433317601,0.63964888875639803,0.64924068463258711,0.65883328977271938,0.67203106340428942,0.6523950818353379,0.69213957596675169,0.73637038862391169,0.78370579463307699,0.73243721095435488,0.75850433803812112,0.78453081837109373,0.83256792216731412,0.80622805314250079,0.80640637506910351,0.8332613047532027,0.88225851509446196,0.8274478407457786,0.85511491429747433,0.88281293580212661,0.93278959615573287,0.87636175601106769,0.90488854089491833,0.93344710249159957,0.98457806464248354,0.92636934874905519,0.95583124451949653,0.98542577144303434,{"$f":"EI85+EI91","v":1.0377730613930776},1.0081485624348645,1.0085925212356992,1.0392896364369184,1.0928806037415404,0.93361421127829658,0.96376753432297591,0.99406160582389114,1.0485222914403365,0.98727409075395056,1.0185787532905162,1.050034289722658,1.105788806105819,1.0428023145050762,1.0752919521540285,1.1079427268709905,1.1650199669431931,1.133143157493381,1.1340341448987534,1.1679161923226877,1.2263459371573111,1.1597385547122379,1.1947034200732078,1.229850969496092,1.2896633172409162,1.2210280793932595,1.2561324956420554,1.2912358998208231,1.3508833722902986,1.2788186418305563,1.3149482328128621,1.3510785774420979,1.4119597209836234,1.3748642795841304,1.3749005811654604,1.4120769278613969,1.4741413079804944,1.397855697655501,1.4360931770363121,1.4743350558552293,1.5376442564412676,1.4591890019233529,1.4985100437947192,1.5378372116333199,1.6024999887768658,1.5050927003086922,1.5453311846551419,1.5855778392950588,1.6514840927330532,1.6101937100016057,1.6102266006894959,1.651603497798519,1.7187969308117554,{"$f":"GJ85+GJ91","v":1.6339474375751792},1.6764638707259913,1.7189920567534032,1.7875328595791147,1.7003388899219858,1.7440262774682767,1.7877272265631263,1.8576423572013385,1.7680602362321058,1.8129403796211121,1.8578358473889189,1.9291820540402629,1.8831600677413447,1.8831885701997249,1.9293007220382679,2.0020473805930701,1.9075548143093384,1.954887599326609,2.0022391528203527,2.0764441590649203,1.9794276185188333,2.0280211190632587,2.0766350585379816,2.1523275407217053,2.0527399946264966,2.1026176986439231,2.1525175204891545,2.2297519771623806,2.178636287903287,2.1786602174160081,2.2298697386151707,2.2987260630129449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reserve account additions","AUD M",null,null,null,null,0,{"$f":"-Debt!J498","v":0},{"$f":"-Debt!K498","v":0},{"$f":"-Debt!L498","v":0},{"$f":"-Debt!M498","v":0},{"$f":"-Debt!N498","v":0},{"$f":"-Debt!O498","v":0},{"$f":"-Debt!P498","v":0},{"$f":"-Debt!Q498","v":0},{"$f":"-Debt!R498","v":0},{"$f":"-Debt!S498","v":0},{"$f":"-Debt!T498","v":0},{"$f":"-Debt!U498","v":0},{"$f":"-Debt!V498","v":0},{"$f":"-Debt!W498","v":0},{"$f":"-Debt!X498","v":0},{"$f":"-Debt!Y498","v":0},{"$f":"-Debt!Z498","v":0},{"$f":"-Debt!AA498","v":0},{"$f":"-Debt!AB498","v":0},{"$f":"-Debt!AC498","v":0},{"$f":"-Debt!AD498","v":0},{"$f":"-Debt!AE498","v":0},{"$f":"-Debt!AF498","v":0},{"$f":"-Debt!AG498","v":0},{"$f":"-Debt!AH498","v":0},{"$f":"-Debt!AI498","v":0},{"$f":"-Debt!AJ498","v":0},{"$f":"-Debt!AK498","v":0},{"$f":"-Debt!AL498","v":0},{"$f":"-Debt!AM498","v":0},{"$f":"-Debt!AN498","v":0},{"$f":"-Debt!AO498","v":0},{"$f":"-Debt!AP498","v":0},{"$f":"-Debt!AQ498","v":0},{"$f":"-Debt!AR498","v":0},{"$f":"-Debt!AS498","v":0},{"$f":"-Debt!AT498","v":0},{"$f":"-Debt!AU498","v":0},{"$f":"-Debt!AV498","v":0},{"$f":"-Debt!AW498","v":0},{"$f":"-Debt!AX498","v":0},{"$f":"-Debt!AY498","v":0},{"$f":"-Debt!AZ498","v":0},{"$f":"-Debt!BA498","v":0},{"$f":"-Debt!BB498","v":0},{"$f":"-Debt!BC498","v":0},{"$f":"-Debt!BD498","v":0},{"$f":"-Debt!BE498","v":0},{"$f":"-Debt!BF498","v":0},{"$f":"-Debt!BG498","v":0},{"$f":"-Debt!BH498","v":0},{"$f":"-Debt!BI498","v":0},{"$f":"-Debt!BJ498","v":0},{"$f":"-Debt!BK498","v":0},{"$f":"-Debt!BL498","v":0},{"$f":"-Debt!BM498","v":0},{"$f":"-Debt!BN498","v":0},{"$f":"-Debt!BO498","v":0},{"$f":"-Debt!BP498","v":0},{"$f":"-Debt!BQ498","v":0},{"$f":"-Debt!BR498","v":0},{"$f":"-Debt!BS498","v":0},{"$f":"-Debt!BT498","v":0},{"$f":"-Debt!BU498","v":0},{"$f":"-Debt!BV498","v":0},{"$f":"-Debt!BW498","v":0},{"$f":"-Debt!BX498","v":0},{"$f":"-Debt!BY498","v":0},{"$f":"-Debt!BZ498","v":0},{"$f":"-Debt!CA498","v":0},{"$f":"-Debt!CB498","v":0},{"$f":"-Debt!CC498","v":0},{"$f":"-Debt!CD498","v":0},{"$f":"-Debt!CE498","v":0},{"$f":"-Debt!CF498","v":0},{"$f":"-Debt!CG498","v":0},{"$f":"-Debt!CH498","v":0},{"$f":"-Debt!CI498","v":0},{"$f":"-Debt!CJ498","v":0},{"$f":"-Debt!CK498","v":0},{"$f":"-Debt!CL498","v":0},{"$f":"-Debt!CM498","v":0},{"$f":"-Debt!CN498","v":0},{"$f":"-Debt!CO498","v":0},{"$f":"-Debt!CP498","v":0},{"$f":"-Debt!CQ498","v":0},{"$f":"-Debt!CR498","v":0},{"$f":"-Debt!CS498","v":0},{"$f":"-Debt!CT498","v":0},{"$f":"-Debt!CU498","v":0},{"$f":"-Debt!CV498","v":0},{"$f":"-Debt!CW498","v":0},{"$f":"-Debt!CX498","v":0},{"$f":"-Debt!CY498","v":0},{"$f":"-Debt!CZ498","v":0},{"$f":"-Debt!DA498","v":0},{"$f":"-Debt!DB498","v":0},{"$f":"-Debt!DC498","v":0},{"$f":"-Debt!DD498","v":0},{"$f":"-Debt!DE498","v":0},{"$f":"-Debt!DF498","v":0},{"$f":"-Debt!DG498","v":0},{"$f":"-Debt!DH498","v":0},{"$f":"-Debt!DI498","v":0},{"$f":"-Debt!DJ498","v":0},{"$f":"-Debt!DK498","v":0},{"$f":"-Debt!DL498","v":0},{"$f":"-Debt!DM498","v":0},{"$f":"-Debt!DN498","v":0},{"$f":"-Debt!DO498","v":0},{"$f":"-Debt!DP498","v":0},{"$f":"-Debt!DQ498","v":0},{"$f":"-Debt!DR498","v":0},{"$f":"-Debt!DS498","v":0},{"$f":"-Debt!DT498","v":0},{"$f":"-Debt!DU498","v":0},{"$f":"-Debt!DV498","v":0},{"$f":"-Debt!DW498","v":0},{"$f":"-Debt!DX498","v":0},{"$f":"-Debt!DY498","v":0},{"$f":"-Debt!DZ498","v":0},{"$f":"-Debt!EA498","v":0},{"$f":"-Debt!EB498","v":0},{"$f":"-Debt!EC498","v":0},{"$f":"-Debt!ED498","v":0},{"$f":"-Debt!EE498","v":0},{"$f":"-Debt!EF498","v":0},{"$f":"-Debt!EG498","v":0},{"$f":"-Debt!EH498","v":0},{"$f":"-Debt!EI498","v":0},{"$f":"-Debt!EJ498","v":0},{"$f":"-Debt!EK498","v":0},{"$f":"-Debt!EL498","v":0},{"$f":"-Debt!EM498","v":0},{"$f":"-Debt!EN498","v":0},{"$f":"-Debt!EO498","v":0},{"$f":"-Debt!EP498","v":0},{"$f":"-Debt!EQ498","v":0},{"$f":"-Debt!ER498","v":0},{"$f":"-Debt!ES498","v":0},{"$f":"-Debt!ET498","v":0},{"$f":"-Debt!EU498","v":0},{"$f":"-Debt!EV498","v":0},{"$f":"-Debt!EW498","v":0},{"$f":"-Debt!EX498","v":0},{"$f":"-Debt!EY498","v":0},{"$f":"-Debt!EZ498","v":0},{"$f":"-Debt!FA498","v":0},{"$f":"-Debt!FB498","v":0},{"$f":"-Debt!FC498","v":0},{"$f":"-Debt!FD498","v":0},{"$f":"-Debt!FE498","v":0},{"$f":"-Debt!FF498","v":0},{"$f":"-Debt!FG498","v":0},{"$f":"-Debt!FH498","v":0},{"$f":"-Debt!FI498","v":0},{"$f":"-Debt!FJ498","v":0},{"$f":"-Debt!FK498","v":0},{"$f":"-Debt!FL498","v":0},{"$f":"-Debt!FM498","v":0},{"$f":"-Debt!FN498","v":0},{"$f":"-Debt!FO498","v":0},{"$f":"-Debt!FP498","v":0},{"$f":"-Debt!FQ498","v":0},{"$f":"-Debt!FR498","v":0},{"$f":"-Debt!FS498","v":0},{"$f":"-Debt!FT498","v":0},{"$f":"-Debt!FU498","v":0},{"$f":"-Debt!FV498","v":0},{"$f":"-Debt!FW498","v":0},{"$f":"-Debt!FX498","v":0},{"$f":"-Debt!FY498","v":0},{"$f":"-Debt!FZ498","v":0},{"$f":"-Debt!GA498","v":0},{"$f":"-Debt!GB498","v":0},{"$f":"-Debt!GC498","v":0},{"$f":"-Debt!GD498","v":0},{"$f":"-Debt!GE498","v":0},{"$f":"-Debt!GF498","v":0},{"$f":"-Debt!GG498","v":0},{"$f":"-Debt!GH498","v":0},{"$f":"-Debt!GI498","v":0},{"$f":"-Debt!GJ498","v":0},{"$f":"-Debt!GK498","v":0},{"$f":"-Debt!GL498","v":0},{"$f":"-Debt!GM498","v":0},{"$f":"-Debt!GN498","v":0},{"$f":"-Debt!GO498","v":0},{"$f":"-Debt!GP498","v":0},{"$f":"-Debt!GQ498","v":0},{"$f":"-Debt!GR498","v":0},{"$f":"-Debt!GS498","v":0},{"$f":"-Debt!GT498","v":0},{"$f":"-Debt!GU498","v":0},{"$f":"-Debt!GV498","v":0},{"$f":"-Debt!GW498","v":0},{"$f":"-Debt!GX498","v":0},{"$f":"-Debt!GY498","v":0},{"$f":"-Debt!GZ498","v":0},{"$f":"-Debt!HA498","v":0},{"$f":"-Debt!HB498","v":0},{"$f":"-Debt!HC498","v":0},{"$f":"-Debt!HD498","v":0},{"$f":"-Debt!HE498","v":0},{"$f":"-Debt!HF498","v":0},{"$f":"-Debt!HG498","v":0},{"$f":"-Debt!HH498","v":0},{"$f":"-Debt!HI498","v":0},{"$f":"-Debt!HJ498","v":0},{"$f":"-Debt!HK498","v":0},{"$f":"-Debt!HL498","v":0},{"$f":"-Debt!HM498","v":0},{"$f":"-Debt!HN498","v":0},{"$f":"-Debt!HO498","v":0},{"$f":"-Debt!HP498","v":0},{"$f":"-Debt!HQ498","v":0},{"$f":"-Debt!HR498","v":0},{"$f":"-Debt!HS498","v":0},{"$f":"-Debt!HT498","v":0},{"$f":"-Debt!HU498","v":0},{"$f":"-Debt!HV498","v":0},{"$f":"-Debt!HW498","v":0},{"$f":"-Debt!HX498","v":0},{"$f":"-Debt!HY498","v":0},{"$f":"-Debt!HZ498","v":0},{"$f":"-Debt!IA498","v":0},{"$f":"-Debt!IB498","v":0},{"$f":"-Debt!IC498","v":0},{"$f":"-Debt!ID498","v":0},{"$f":"-Debt!IE498","v":0},{"$f":"-Debt!IF498","v":0},{"$f":"-Debt!IG498","v":0},{"$f":"-Debt!IH498","v":0},{"$f":"-Debt!II498","v":0},{"$f":"-Debt!IJ498","v":0},{"$f":"-Debt!IK498","v":0},{"$f":"-Debt!IL498","v":0},{"$f":"-Debt!IM498","v":0},{"$f":"-Debt!IN498","v":0},{"$f":"-Debt!IO498","v":0},{"$f":"-Debt!IP498","v":0},{"$f":"-Debt!IQ498","v":0},{"$f":"-Debt!IR498","v":0},{"$f":"-Debt!IS498","v":0},{"$f":"-Debt!IT498","v":0},{"$f":"-Debt!IU498","v":0}]
[]
[null,null,"Cashflow Available for Senior Debt Servicing (CFADS)","AUD M",null,null,null,null,198.45921815969061,{"$f":"J93+J95","v":0},{"$f":"K93+K95","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,0.42318973251836511,0.42938820336624772,0.43499304805149874,0.43441570599986168,0.48611098038816913,0.48560344779216957,0.49136406189872561,0.50100702153139487,0.4890994335875527,0.49510458911204713,0.50109180994329594,0.51148756076068236,0.49841622119089779,0.5050391745027869,0.51161536578265077,0.52217030869950953,0.50878548281816904,0.5154944787082989,0.52220409626469255,0.53297892993456664,0.52616149193080886,0.52617381946357633,0.53301899933884256,0.54401789412583801,0.53008956970892118,0.53707225511215428,0.54405561975123984,0.55528319847530416,0.4748107783169957,0.48186364919266444,0.48891440441432388,0.49864458408221179,0.48415525056947906,0.49141435661044608,0.49867357005594415,0.50866954144837129,0.5012877428110456,0.50129745349907839,0.50870266123485108,0.51889935457185654,0.50375171261065876,0.51130019943296023,0.51885066561529603,0.52925030711935439,0.51387868033107065,0.5215875115858748,0.52929522439946042,0.53990506249570247,0.52421985669075144,0.53207980540886934,0.53994013933525764,{"$f":"BW93+BW95","v":0.55076205267412903},0.54277247566821973,0.54278431187814791,0.55080240795195312,0.56184080455069418,0.54551540167513068,0.55369374984078812,0.56187250684365786,0.57313155429220819,0.55648360217599802,0.56482630882655482,0.57316957578067096,0.58465428555106014,0.56767307300849645,0.57618391391714585,0.58469540005286058,0.5964106852362161,0.58776308017827184,0.58777786448063685,0.59646109923935264,0.6084116461618525,0.59073836329616469,0.59959589943470792,0.60845414900802641,0.6206445892442578,0.6026234586631225,0.61165957322183062,0.62069643515445305,0.63313157520368013,0.61467170001128579,0.62387819368167241,0.63308835377608141,0.6457682176953341,0.63641509698441556,0.6364374095621621,0.645842494605811,0.65878065433317601,0.63964888875639803,0.64924068463258711,0.65883328977271938,0.67203106340428942,0.6523950818353379,0.69213957596675169,0.73637038862391169,0.78370579463307699,0.73243721095435488,0.75850433803812112,0.78453081837109373,0.83256792216731412,0.80622805314250079,0.80640637506910351,0.8332613047532027,0.88225851509446196,0.8274478407457786,0.85511491429747433,0.88281293580212661,0.93278959615573287,0.87636175601106769,0.90488854089491833,0.93344710249159957,0.98457806464248354,0.92636934874905519,0.95583124451949653,0.98542577144303434,{"$f":"EI93+EI95","v":1.0377730613930776},1.0081485624348645,1.0085925212356992,1.0392896364369184,1.0928806037415404,0.93361421127829658,0.96376753432297591,0.99406160582389114,1.0485222914403365,0.98727409075395056,1.0185787532905162,1.050034289722658,1.105788806105819,1.0428023145050762,1.0752919521540285,1.1079427268709905,1.1650199669431931,1.133143157493381,1.1340341448987534,1.1679161923226877,1.2263459371573111,1.1597385547122379,1.1947034200732078,1.229850969496092,1.2896633172409162,1.2210280793932595,1.2561324956420554,1.2912358998208231,1.3508833722902986,1.2788186418305563,1.3149482328128621,1.3510785774420979,1.4119597209836234,1.3748642795841304,1.3749005811654604,1.4120769278613969,1.4741413079804944,1.397855697655501,1.4360931770363121,1.4743350558552293,1.5376442564412676,1.4591890019233529,1.4985100437947192,1.5378372116333199,1.6024999887768658,1.5050927003086922,1.5453311846551419,1.5855778392950588,1.6514840927330532,1.6101937100016057,1.6102266006894959,1.651603497798519,1.7187969308117554,{"$f":"GJ93+GJ95","v":1.6339474375751792},1.6764638707259913,1.7189920567534032,1.7875328595791147,1.7003388899219858,1.7440262774682767,1.7877272265631263,1.8576423572013385,1.7680602362321058,1.8129403796211121,1.8578358473889189,1.9291820540402629,1.8831600677413447,1.8831885701997249,1.9293007220382679,2.0020473805930701,1.9075548143093384,1.954887599326609,2.0022391528203527,2.0764441590649203,1.9794276185188333,2.0280211190632587,2.0766350585379816,2.1523275407217053,2.0527399946264966,2.1026176986439231,2.1525175204891545,2.2297519771623806,2.178636287903287,2.1786602174160081,2.2298697386151707,2.2987260630129449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J100:IU100)","v":-101.41651533559866},{"$f":"Debt!J597","v":0},{"$f":"Debt!K597","v":0},{"$f":"Debt!L597","v":0},{"$f":"Debt!M597","v":0},{"$f":"Debt!N597","v":0},{"$f":"Debt!O597","v":0},{"$f":"Debt!P597","v":0},{"$f":"Debt!Q597","v":0},{"$f":"Debt!R597","v":0},{"$f":"Debt!S597","v":0},{"$f":"Debt!T597","v":0},{"$f":"Debt!U597","v":0},{"$f":"Debt!V597","v":0},{"$f":"Debt!W597","v":0},{"$f":"Debt!X597","v":-0.20365200667756711},{"$f":"Debt!Y597","v":-0.20304023921843017},{"$f":"Debt!Z597","v":-0.21866182454058714},{"$f":"Debt!AA597","v":-0.22031526737820906},{"$f":"Debt!AB597","v":-0.22417710575057592},{"$f":"Debt!AC597","v":-0.22585382766482009},{"$f":"Debt!AD597","v":-0.24267152395975355},{"$f":"Debt!AE597","v":-0.24435360329021449},{"$f":"Debt!AF597","v":-0.25035279390938847},{"$f":"Debt!AG597","v":-0.24988875354940276},{"$f":"Debt!AH597","v":-0.26787875780797199},{"$f":"Debt!AI597","v":-0.2695667609393646},{"$f":"Debt!AJ597","v":-0.27541059303710835},{"$f":"Debt!AK597","v":-0.27502955639962146},{"$f":"Debt!AL597","v":-0.27467723517022335},{"$f":"Debt!AM597","v":-0.27640807802198086},{"$f":"Debt!AN597","v":-0.28229498687221299},{"$f":"Debt!AO597","v":-0.28195682592714111},{"$f":"Debt!AP597","v":-0.28164804131712817},{"$f":"Debt!AQ597","v":-0.28342280979666068},{"$f":"Debt!AR597","v":-0.28727444501523991},{"$f":"Debt!AS597","v":-0.2890649912136225},{"$f":"Debt!AT597","v":-0.28880187582080685},{"$f":"Debt!AU597","v":-0.29062172325748592},{"$f":"Debt!AV597","v":-0.29659195386985837},{"$f":"Debt!AW597","v":-0.29634592533724935},{"$f":"Debt!AX597","v":-0.2961306957012001},{"$f":"Debt!AY597","v":-0.29799672474260475},{"$f":"Debt!AZ597","v":-0.30400695109449005},{"$f":"Debt!BA597","v":-0.3038103277669344},{"$f":"Debt!BB597","v":-0.30364526699350147},{"$f":"Debt!BC597","v":-0.30555864812798095},{"$f":"Debt!BD597","v":-0.31160772060164255},{"$f":"Debt!BE597","v":-0.31146282399058689},{"$f":"Debt!BF597","v":-0.31135029057745223},{"$f":"Debt!BG597","v":-0.31331222391533731},{"$f":"Debt!BH597","v":-0.31733755828033616},{"$f":"Debt!BI597","v":-0.31931548415728894},{"$f":"Debt!BJ597","v":-0.31925791277326376},{"$f":"Debt!BK597","v":-0.32126967496334158},{"$f":"Debt!BL597","v":-0.32902983614014358},{"$f":"Debt!BM597","v":-0.32899549216674007},{"$f":"Debt!BN597","v":-0.32899540063234212},{"$f":"Debt!BO597","v":-0.33106852233495698},{"$f":"Debt!BP597","v":-0.33725751378391911},{"$f":"Debt!BQ597","v":-0.33728262301945422},{"$f":"Debt!BR597","v":-0.33734290972733705},{"$f":"Debt!BS597","v":-0.33946863217219436},{"$f":"Debt!BT597","v":-0.34569137566740538},{"$f":"Debt!BU597","v":-0.34577858997134781},{"$f":"Debt!BV597","v":-0.34590194999506441},{"$f":"Debt!BW597","v":-0.34808160611832084},{"$f":"Debt!BX597","v":-0.35230130600978227},{"$f":"Debt!BY597","v":-0.35449715661573389},{"$f":"Debt!BZ597","v":-0.35468637643351042},{"$f":"Debt!CA597","v":-0.35692138647679028},{"$f":"Debt!CB597","v":-0.36320721020760904},{"$f":"Debt!CC597","v":-0.36342693883927912},{"$f":"Debt!CD597","v":-0.36368488676238919},{"$f":"Debt!CE597","v":-0.36597659974746732},{"$f":"Debt!CF597","v":-0.37229144865892383},{"$f":"Debt!CG597","v":-0.37258176056607506},{"$f":"Debt!CH597","v":-0.37291139957163066},{"$f":"Debt!CI597","v":-0.37526125222646556},{"$f":"Debt!CJ597","v":-0.38160339352952877},{"$f":"Debt!CK597","v":-0.3819672959457413},{"$f":"Debt!CL597","v":-0.38237168322921089},{"$f":"Debt!CM597","v":-0.38478114863038126},{"$f":"Debt!CN597","v":-0.38917348751401504},{"$f":"Debt!CO597","v":-0.39159915788139688},{"$f":"Debt!CP597","v":-0.39208145949349377},{"$f":"Debt!CQ597","v":-0.39455210978619243},{"$f":"Debt!CR597","v":-0.40094346526901692},{"$f":"Debt!CS597","v":-0.40146396596049438},{"$f":"Debt!CT597","v":-0.40202742528033419},{"$f":"Debt!CU597","v":-0.40456074878210047},{"$f":"Debt!CV597","v":-0.4109736944357732},{"$f":"Debt!CW597","v":-0.41157738975688141},{"$f":"Debt!CX597","v":-0.41222536241122587},{"$f":"Debt!CY597","v":-0.41482294688669391},{"$f":"Debt!CZ597","v":-0.42378293761541491},{"$f":"Debt!DA597","v":-0.424477372378466},{"$f":"Debt!DB597","v":-0.42521773457443046},{"$f":"Debt!DC597","v":-0.42789718879229655},{"$f":"Debt!DD597","v":-0.43248648176753862},{"$f":"Debt!DE597","v":-0.43518211668814466},{"$f":"Debt!DF597","v":-0.43601459197187575},{"$f":"Debt!DG597","v":-0.43876208118156185},{"$f":"Debt!DH597","v":-0.44526591771977531},{"$f":"Debt!DI597","v":-0.44614530872037683},{"$f":"Debt!DJ597","v":-0.44707357887352372},{"$f":"Debt!DK597","v":-0.44989075484998681},{"$f":"Debt!DL597","v":-0.45640738124504604},{"$f":"Debt!DM597","v":-0.4573848122712173},{"$f":"Debt!DN597","v":-0.45841269269298851},{"$f":"Debt!DO597","v":-0.46130132061954704},{"$f":"Debt!DP597","v":-0.46782825733160799},{"$f":"Debt!DQ597","v":-0.46890759496184936},{"$f":"Debt!DR597","v":-0.47003901843832019},{"$f":"Debt!DS597","v":-0.47300090814354812},{"$f":"Debt!DT597","v":-0.47775605573269975},{"$f":"Debt!DU597","v":-0.48073385032665022},{"$f":"Debt!DV597","v":-0.48197290381579633},{"$f":"Debt!DW597","v":-0.48500999334669043},{"$f":"Debt!DX597","v":-0.49154986840543397},{"$f":"Debt!DY597","v":-0.49284513051723344},{"$f":"Debt!DZ597","v":-0.49419596050361853},{"$f":"Debt!EA597","v":-0.49731007203555916},{"$f":"Debt!EB597","v":-0.50385217945126226},{"$f":"Debt!EC597","v":-0.50526167357222018},{"$f":"Debt!ED597","v":-0.50672858432952994},{"$f":"Debt!EE597","v":-0.50992166855955179},{"$f":"Debt!EF597","v":-0.51646309216459962},{"$f":"Debt!EG597","v":-0.51799117753550916},{"$f":"Debt!EH597","v":-0.51957860380105325},{"$f":"Debt!EI597","v":-0.52285266075651193},{"$f":"Debt!EJ597","v":-0.52776702104635964},{"$f":"Debt!EK597","v":-0.5310565278213748},{"$f":"Debt!EL597","v":-0.53276908661932509},{"$f":"Debt!EM597","v":-0.53612626168569344},{"$f":"Debt!EN597","v":-0.54591322577459422},{"$f":"Debt!EO597","v":-0.54770282450381946},{"$f":"Debt!EP597","v":-0.54955623143514276},{"$f":"Debt!EQ597","v":-0.55301918850993947},{"$f":"Debt!ER597","v":-0.55957918596466749},{"$f":"Debt!ES597","v":-0.56150205513105789},{"$f":"Debt!ET597","v":-0.56349091137701057},{"$f":"Debt!EU597","v":-0.56704167602404376},{"$f":"Debt!EV597","v":-0.5735880393559587},{"$f":"Debt!EW597","v":-0.57564911497406857},{"$f":"Debt!EX597","v":-0.57777844282191726},{"$f":"Debt!EY597","v":-0.58141923848901411},{"$f":"Debt!EZ597","v":-0.58651441377836799},{"$f":"Debt!FA597","v":-0.59017008580945263},{"$f":"Debt!FB597","v":-0.59244512387949899},{"$f":"Debt!FC597","v":-0.59617833972860257},{"$f":"Debt!FD597","v":-0.60268682056503164},{"$f":"Debt!FE597","v":-0.60503977747767623},{"$f":"Debt!FF597","v":-0.60746578891716263},{"$f":"Debt!FG597","v":-0.61129365553225701},{"$f":"Debt!FH597","v":-0.61777742213008735},{"$f":"Debt!FI597","v":-0.62028429485180159},{"$f":"Debt!FJ597","v":-0.62286676286660125},{"$f":"Debt!FK597","v":-0.62679167671480185},{"$f":"Debt!FL597","v":-0.63324675522689844},{"$f":"Debt!FM597","v":-0.63591309105870808},{"$f":"Debt!FN597","v":-0.63865766060306572},{"$f":"Debt!FO597","v":-0.64268207873837246},{"$f":"Debt!FP597","v":-0.64791731241909767},{"$f":"Debt!FQ597","v":-0.65195570114718926},{"$f":"Debt!FR597","v":-0.6548682718203569},{"$f":"Debt!FS597","v":-0.65899483901264988},{"$f":"Debt!FT597","v":-0.66538022293689769},{"$f":"Debt!FU597","v":-0.66838287446832334},{"$f":"Debt!FV597","v":-0.67146934421229432},{"$f":"Debt!FW597","v":-0.67570052090185129},{"$f":"Debt!FX597","v":-0.68204439690734087},{"$f":"Debt!FY597","v":-0.68522415392555636},{"$f":"Debt!FZ597","v":-0.68849067903378458},{"$f":"Debt!GA597","v":-0.69282911344961384},{"$f":"Debt!GB597","v":-0.70332165712085359},{"$f":"Debt!GC597","v":-0.70670492365433468},{"$f":"Debt!GD597","v":-0.71017855730020329},{"$f":"Debt!GE597","v":-0.71465365505853351},{"$f":"Debt!GF597","v":-0.72004711253570075},{"$f":"Debt!GG597","v":-0.72453507741520395},{"$f":"Debt!GH597","v":-0.72820289502930369},{"$f":"Debt!GI597","v":-0.7327915708062005},{"$f":"Debt!GJ597","v":-0.73902009327985341},{"$f":"Debt!GK597","v":-0.74279186139300069},{"$f":"Debt!GL597","v":-0.74666050244833471},{"$f":"Debt!GM597","v":-0.75136548643636503},{"$f":"Debt!GN597","v":-0.75753279165715348},{"$f":"Debt!GO597","v":-0.76150889584700288},{"$f":"Debt!GP597","v":-0.76558530436327743},{"$f":"Debt!GQ597","v":-0.77040954052775823},{"$f":"Debt!GR597","v":-0.77651032967770506},{"$f":"Debt!GS597","v":-0.78069778930439182},{"$f":"Debt!GT597","v":-0.78498910931867139},{"$f":"Debt!GU597","v":-0.78993561603492524},{"$f":"Debt!GV597","v":-0.79543871959386303},{"$f":"Debt!GW597","v":-0.80039659106530492},{"$f":"Debt!GX597","v":-0.80491031928257151},{"$f":"Debt!GY597","v":-0.80998235691092768},{"$f":"Debt!GZ597","v":-0.81593367472773126},{"$f":"Debt!HA597","v":-0.82056586605576931},{"$f":"Debt!HB597","v":-0.82530942230647875},{"$f":"Debt!HC597","v":-0.83051000222786209},{"$f":"Debt!HD597","v":-0.83637778664637608},{"$f":"Debt!HE597","v":-0.84124362947394149},{"$f":"Debt!HF597","v":-0.84622478977633542},{"$f":"Debt!HG597","v":-0.85155716516396829},{"$f":"Debt!HH597","v":-0.85733535495693169},{"$f":"Debt!HI597","v":-0.86244270702184056},{"$f":"Debt!HJ597","v":-0.86766946897317043},{"$f":"Debt!HK597","v":-0.87313697521601286},{"$f":"Debt!HL597","v":-0.87872911481891802},{"$f":"Debt!HM597","v":-0.88420612505511542},{"$f":"Debt!HN597","v":-0.88968689875037543},{"$f":"Debt!HO597","v":-0.89529314496167367},{"$f":"Debt!HP597","v":0},{"$f":"Debt!HQ597","v":0},{"$f":"Debt!HR597","v":0},{"$f":"Debt!HS597","v":0},{"$f":"Debt!HT597","v":0},{"$f":"Debt!HU597","v":0},{"$f":"Debt!HV597","v":0},{"$f":"Debt!HW597","v":0},{"$f":"Debt!HX597","v":0},{"$f":"Debt!HY597","v":0},{"$f":"Debt!HZ597","v":0},{"$f":"Debt!IA597","v":0},{"$f":"Debt!IB597","v":0},{"$f":"Debt!IC597","v":0},{"$f":"Debt!ID597","v":0},{"$f":"Debt!IE597","v":0},{"$f":"Debt!IF597","v":0},{"$f":"Debt!IG597","v":0},{"$f":"Debt!IH597","v":0},{"$f":"Debt!II597","v":0},{"$f":"Debt!IJ597","v":0},{"$f":"Debt!IK597","v":0},{"$f":"Debt!IL597","v":0},{"$f":"Debt!IM597","v":0},{"$f":"Debt!IN597","v":0},{"$f":"Debt!IO597","v":0},{"$f":"Debt!IP597","v":0},{"$f":"Debt!IQ597","v":0},{"$f":"Debt!IR597","v":0},{"$f":"Debt!IS597","v":0},{"$f":"Debt!IT597","v":0},{"$f":"Debt!IU597","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,-77.439205002069102,{"$f":"-Debt!J613","v":0},{"$f":"-Debt!K613","v":0},{"$f":"-Debt!L613","v":0},{"$f":"-Debt!M613","v":0},{"$f":"-Debt!N613","v":0},{"$f":"-Debt!O613","v":0},{"$f":"-Debt!P613","v":0},{"$f":"-Debt!Q613","v":0},{"$f":"-Debt!R613","v":0},{"$f":"-Debt!S613","v":0},{"$f":"-Debt!T613","v":0},{"$f":"-Debt!U613","v":0},{"$f":"-Debt!V613","v":0},{"$f":"-Debt!W613","v":0},{"$f":"-Debt!X613","v":-0.8013698630136985},{"$f":"-Debt!Y613","v":-0.80862383339794797},{"$f":"-Debt!Z613","v":-0.75308912164747122},{"$f":"-Debt!AA613","v":-0.75143567880984918},{"$f":"-Debt!AB613","v":-0.74162006221305632},{"$f":"-Debt!AC613","v":-0.73994334029881237},{"$f":"-Debt!AD613","v":-0.6841695296268151},{"$f":"-Debt!AE613","v":-0.68248745029635438},{"$f":"-Debt!AF613","v":-0.66599384832537412},{"$f":"-Debt!AG613","v":-0.6716773200645072},{"$f":"-Debt!AH613","v":-0.61575116718997369},{"$f":"-Debt!AI613","v":-0.61406316405858097},{"$f":"-Debt!AJ613","v":-0.59905225193001588},{"$f":"-Debt!AK613","v":-0.60399178779090201},{"$f":"-Debt!AL613","v":-0.60889599722607401},{"$f":"-Debt!AM613","v":-0.6071651543743164},{"$f":"-Debt!AN613","v":-0.5922620264754539},{"$f":"-Debt!AO613","v":-0.59708320580883156},{"$f":"-Debt!AP613","v":-0.60186784547325045},{"$f":"-Debt!AQ613","v":-0.60009307699371783},{"$f":"-Debt!AR613","v":-0.59180378672590517},{"$f":"-Debt!AS613","v":-0.59001324052752246},{"$f":"-Debt!AT613","v":-0.59467539708725559},{"$f":"-Debt!AU613","v":-0.59285554965057652},{"$f":"-Debt!AV613","v":-0.57817588175423285},{"$f":"-Debt!AW613","v":-0.58275143713582922},{"$f":"-Debt!AX613","v":-0.58728791379942979},{"$f":"-Debt!AY613","v":-0.58542188475802492},{"$f":"-Debt!AZ613","v":-0.57085835593446699},{"$f":"-Debt!BA613","v":-0.57530638871009809},{"$f":"-Debt!BB613","v":-0.57971401569421876},{"$f":"-Debt!BC613","v":-0.57780063455973918},{"$f":"-Debt!BD613","v":-0.56335617049210651},{"$f":"-Debt!BE613","v":-0.56767347099245458},{"$f":"-Debt!BF613","v":-0.57194899855081727},{"$f":"-Debt!BG613","v":-0.56998706521293196},{"$f":"-Debt!BH613","v":-0.56183871717040068},{"$f":"-Debt!BI613","v":-0.5598607912934479},{"$f":"-Debt!BJ613","v":-0.56400098271262566},{"$f":"-Debt!BK613","v":-0.56198922052254752},{"$f":"-Debt!BL613","v":-0.55053059222172462},{"$f":"-Debt!BM613","v":-0.55459679639862691},{"$f":"-Debt!BN613","v":-0.55861814440931479},{"$f":"-Debt!BO613","v":-0.55654502270670014},{"$f":"-Debt!BP613","v":-0.54240538450839071},{"$f":"-Debt!BQ613","v":-0.5463300264992067},{"$f":"-Debt!BR613","v":-0.55020831060802022},{"$f":"-Debt!BS613","v":-0.54808258816316302},{"$f":"-Debt!BT613","v":-0.53407513443419463},{"$f":"-Debt!BU613","v":-0.53785465086952444},{"$f":"-Debt!BV613","v":-0.54158626275229949},{"$f":"-Debt!BW613","v":-0.53940660662904294},{"$f":"-Debt!BX613","v":-0.5313739416028318},{"$f":"-Debt!BY613","v":-0.52917809099688051},{"$f":"-Debt!BZ613","v":-0.5327594171547666},{"$f":"-Debt!CA613","v":-0.53052440711148707},{"$f":"-Debt!CB613","v":-0.51679106749885806},{"$f":"-Debt!CC613","v":-0.52026936470881469},{"$f":"-Debt!CD613","v":-0.52369652291503643},{"$f":"-Debt!CE613","v":-0.52140480992995841},{"$f":"-Debt!CF613","v":-0.50781390262213844},{"$f":"-Debt!CG613","v":-0.51113583261739459},{"$f":"-Debt!CH613","v":-0.51440493442136481},{"$f":"-Debt!CI613","v":-0.51205508176652981},{"$f":"-Debt!CJ613","v":-0.49861019525966721},{"$f":"-Debt!CK613","v":-0.50177182163545431},{"$f":"-Debt!CL613","v":-0.50487888049005314},{"$f":"-Debt!CM613","v":-0.50246941508888276},{"$f":"-Debt!CN613","v":-0.49460949755118822},{"$f":"-Debt!CO613","v":-0.49218382718380638},{"$f":"-Debt!CP613","v":-0.49512482953748732},{"$f":"-Debt!CQ613","v":-0.49265417924478855},{"$f":"-Debt!CR613","v":-0.47951213524316738},{"$f":"-Debt!CS613","v":-0.4823410166693447},{"$f":"-Debt!CT613","v":-0.4851116944657855},{"$f":"-Debt!CU613","v":-0.48257837096401901},{"$f":"-Debt!CV613","v":-0.46959366918314854},{"$f":"-Debt!CW613","v":-0.47224982824908845},{"$f":"-Debt!CX613","v":-0.47484588544116435},{"$f":"-Debt!CY613","v":-0.47224830096569642},{"$f":"-Debt!CZ613","v":-0.46218145523340942},{"$f":"-Debt!DA613","v":-0.4646754179330575},{"$f":"-Debt!DB613","v":-0.46710695228521026},{"$f":"-Debt!DC613","v":-0.46442749806734396},{"$f":"-Debt!DD613","v":-0.45671234266505661},{"$f":"-Debt!DE613","v":-0.45401670774445069},{"$f":"-Debt!DF613","v":-0.45626365886002795},{"$f":"-Debt!DG613","v":-0.45351616965034219},{"$f":"-Debt!DH613","v":-0.44095242472332208},{"$f":"-Debt!DI613","v":-0.44307660853978748},{"$f":"-Debt!DJ613","v":-0.4451342556571094},{"$f":"-Debt!DK613","v":-0.4423170796806461},{"$f":"-Debt!DL613","v":-0.42992819181820358},{"$f":"-Debt!DM613","v":-0.43186044078939756},{"$f":"-Debt!DN613","v":-0.43372400904710534},{"$f":"-Debt!DO613","v":-0.43083538112054681},{"$f":"-Debt!DP613","v":-0.41862575629665627},{"$f":"-Debt!DQ613","v":-0.42036123773834982},{"$f":"-Debt!DR613","v":-0.42202583181177999},{"$f":"-Debt!DS613","v":-0.41906394210655229},{"$f":"-Debt!DT613","v":-0.41156074291228972},{"$f":"-Debt!DU613","v":-0.40858294831833936},{"$f":"-Debt!DV613","v":-0.41004358903075327},{"$f":"-Debt!DW613","v":-0.40700649949985918},{"$f":"-Debt!DX613","v":-0.39516874448920808},{"$f":"-Debt!DY613","v":-0.39649573858913345},{"$f":"-Debt!DZ613","v":-0.39774723516501115},{"$f":"-Debt!EA613","v":-0.39463312363307052},{"$f":"-Debt!EB613","v":-0.38298853265142957},{"$f":"-Debt!EC613","v":-0.38410351227624312},{"$f":"-Debt!ED613","v":-0.38514058931078066},{"$f":"-Debt!EE613","v":-0.38194750508075898},{"$f":"-Debt!EF613","v":-0.37050094569717401},{"$f":"-Debt!EG613","v":-0.37139857209165705},{"$f":"-Debt!EH613","v":-0.37221582108624607},{"$f":"-Debt!EI613","v":-0.36894176413078739},{"$f":"-Debt!EJ613","v":-0.36167265139093996},{"$f":"-Debt!EK613","v":-0.35838314461592502},{"$f":"-Debt!EL613","v":-0.35897503733041541},{"$f":"-Debt!EM613","v":-0.35561786226404707},{"$f":"-Debt!EN613","v":-0.34664964416439059},{"$f":"-Debt!EO613","v":-0.34709869704544549},{"$f":"-Debt!EP613","v":-0.34746169036933344},{"$f":"-Debt!EQ613","v":-0.34399873329453667},{"$f":"-Debt!ER613","v":-0.33311147756712239},{"$f":"-Debt!ES613","v":-0.33332492812985409},{"$f":"-Debt!ET613","v":-0.33344960729976125},{"$f":"-Debt!EU613","v":-0.32989884265272801},{"$f":"-Debt!EV613","v":-0.31923166629556693},{"$f":"-Debt!EW613","v":-0.31920358127699006},{"$f":"-Debt!EX613","v":-0.31908393495460646},{"$f":"-Debt!EY613","v":-0.31544313928750944},{"$f":"-Debt!EZ613","v":-0.30839049508096711},{"$f":"-Debt!FA613","v":-0.30473482304988275},{"$f":"-Debt!FB613","v":-0.30436467737634038},{"$f":"-Debt!FC613","v":-0.30063146152723663},{"$f":"-Debt!FD613","v":-0.29042092301506561},{"$f":"-Debt!FE613","v":-0.28989134951095019},{"$f":"-Debt!FF613","v":-0.28926438931662291},{"$f":"-Debt!FG613","v":-0.28543652270152847},{"$f":"-Debt!FH613","v":-0.2754631323421689},{"$f":"-Debt!FI613","v":-0.2746733033048403},{"$f":"-Debt!FJ613","v":-0.27378305049116536},{"$f":"-Debt!FK613","v":-0.26985813664296482},{"$f":"-Debt!FL613","v":-0.26012787110308011},{"$f":"-Debt!FM613","v":-0.25907123182819175},{"$f":"-Debt!FN613","v":-0.25791104485419514},{"$f":"-Debt!FO613","v":-0.25388662671888812},{"$f":"-Debt!FP613","v":-0.24712123130994423},{"$f":"-Debt!FQ613","v":-0.24308284258185259},{"$f":"-Debt!FR613","v":-0.24164586860299575},{"$f":"-Debt!FS613","v":-0.2375193014107031},{"$f":"-Debt!FT613","v":-0.22829354138373967},{"$f":"-Debt!FU613","v":-0.22668290339161595},{"$f":"-Debt!FV613","v":-0.22496219660587818},{"$f":"-Debt!FW613","v":-0.2207310199163213},{"$f":"-Debt!FX613","v":-0.21176724229971625},{"$f":"-Debt!FY613","v":-0.20986911302034389},{"$f":"-Debt!FZ613","v":-0.2078575161766229},{"$f":"-Debt!GA613","v":-0.20351908176079359},{"$f":"-Debt!GB613","v":-0.19599283283544214},{"$f":"-Debt!GC613","v":-0.19378681380011312},{"$f":"-Debt!GD613","v":-0.19146313011852917},{"$f":"-Debt!GE613","v":-0.18698803236019912},{"$f":"-Debt!GF613","v":-0.18050120562359329},{"$f":"-Debt!GG613","v":-0.17601324074408994},{"$f":"-Debt!GH613","v":-0.17338188867931772},{"$f":"-Debt!GI613","v":-0.16879321290242075},{"$f":"-Debt!GJ613","v":-0.16060658691744006},{"$f":"-Debt!GK613","v":-0.15778488342050903},{"$f":"-Debt!GL613","v":-0.15483817698844313},{"$f":"-Debt!GM613","v":-0.15013319300041253},{"$f":"-Debt!GN613","v":-0.1422377228818113},{"$f":"-Debt!GO613","v":-0.13909653352899726},{"$f":"-Debt!GP613","v":-0.13582651765777362},{"$f":"-Debt!GQ613","v":-0.13100228149329268},{"$f":"-Debt!GR613","v":-0.12340530590129298},{"$f":"-Debt!GS613","v":-0.119936582816132},{"$f":"-Debt!GT613","v":-0.11633510172103881},{"$f":"-Debt!GU613","v":-0.11138859500478415},{"$f":"-Debt!GV613","v":-0.1052542781014829},{"$f":"-Debt!GW613","v":-0.10029640663004169},{"$f":"-Debt!GX613","v":-9.6354969987259731E-2},{"$f":"-Debt!GY613","v":-9.1282932358903793E-2},{"$f":"-Debt!GZ613","v":-8.4305478859720895E-2},{"$f":"-Debt!HA613","v":-8.0156592402591376E-2},{"$f":"-Debt!HB613","v":-7.5866745058363563E-2},{"$f":"-Debt!HC613","v":-7.0666165136980277E-2},{"$f":"-Debt!HD613","v":-6.4010361950227357E-2},{"$f":"-Debt!HE613","v":-5.9508548565021496E-2},{"$f":"-Debt!HF613","v":-5.4861501404923255E-2},{"$f":"-Debt!HG613","v":-4.9529126017291557E-2},{"$f":"-Debt!HH613","v":-4.3203080895744074E-2},{"$f":"-Debt!HI613","v":-3.8339449559351833E-2},{"$f":"-Debt!HJ613","v":-3.3326191709268801E-2},{"$f":"-Debt!HK613","v":-2.7858685466424168E-2},{"$f":"-Debt!HL613","v":-2.211371854837901E-2},{"$f":"-Debt!HM613","v":-1.6636708312178901E-2},{"$f":"-Debt!HN613","v":-1.1247819453527982E-2},{"$f":"-Debt!HO613","v":-5.6415732422242454E-3},{"$f":"-Debt!HP613","v":0},{"$f":"-Debt!HQ613","v":0},{"$f":"-Debt!HR613","v":0},{"$f":"-Debt!HS613","v":0},{"$f":"-Debt!HT613","v":0},{"$f":"-Debt!HU613","v":0},{"$f":"-Debt!HV613","v":0},{"$f":"-Debt!HW613","v":0},{"$f":"-Debt!HX613","v":0},{"$f":"-Debt!HY613","v":0},{"$f":"-Debt!HZ613","v":0},{"$f":"-Debt!IA613","v":0},{"$f":"-Debt!IB613","v":0},{"$f":"-Debt!IC613","v":0},{"$f":"-Debt!ID613","v":0},{"$f":"-Debt!IE613","v":0},{"$f":"-Debt!IF613","v":0},{"$f":"-Debt!IG613","v":0},{"$f":"-Debt!IH613","v":0},{"$f":"-Debt!II613","v":0},{"$f":"-Debt!IJ613","v":0},{"$f":"-Debt!IK613","v":0},{"$f":"-Debt!IL613","v":0},{"$f":"-Debt!IM613","v":0},{"$f":"-Debt!IN613","v":0},{"$f":"-Debt!IO613","v":0},{"$f":"-Debt!IP613","v":0},{"$f":"-Debt!IQ613","v":0},{"$f":"-Debt!IR613","v":0},{"$f":"-Debt!IS613","v":0},{"$f":"-Debt!IT613","v":0},{"$f":"-Debt!IU613","v":0}]
[null,null,"Total","AUD M",null,null,null,null,-178.85572033766775,{"$f":"SUM(J100:J101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0050218696912656,-1.0116640726163781,-0.97175094618805835,-0.97175094618805824,-0.96579716796363224,-0.96579716796363246,-0.92684105358656865,-0.92684105358656887,-0.91634664223476259,-0.92156607361390996,-0.88362992499794568,-0.88362992499794557,-0.87446284496712423,-0.87902134419052347,-0.88357323239629737,-0.88357323239629726,-0.87455701334766689,-0.87904003173597267,{"$f":"SUM(AP100:AP101)","v":-0.88351588679037862},-0.88351588679037851,-0.87907823174114508,-0.87907823174114497,-0.88347727290806244,-0.88347727290806244,-0.87476783562409122,-0.87909736247307857,-0.88341860950062989,-0.88341860950062967,-0.87486530702895704,-0.87911671647703249,-0.88335928268772024,-0.88335928268772013,-0.87496389109374906,-0.87913629498304147,-0.88329928912826949,-0.88329928912826927,-0.87917627545073684,-0.87917627545073684,-0.88325889548588943,-0.8832588954858891,-0.87956042836186821,-0.88359228856536698,-0.8876135450416569,-0.88761354504165713,-0.87966289829230981,-0.88361264951866092,-0.88755122033535727,-0.88755122033535738,-0.87976651010160001,-0.88363324084087225,{"$f":"SUM(BV100:BV101)","v":-0.88748821274736389},-0.88748821274736378,-0.88367524761261407,-0.8836752476126144,-0.88744579358827702,-0.88744579358827735,-0.8799982777064671,-0.88369630354809381,-0.88738140967742563,-0.88738140967742574,-0.88010535128106226,-0.88371759318346965,-0.88731633399299548,-0.88731633399299537,-0.88021358878919598,-0.88373911758119561,-0.88725056371926403,-0.88725056371926403,-0.88378298506520325,-0.88378298506520325,-0.88720628903098109,-0.88720628903098098,-0.8804556005121843,-0.88380498262983909,-0.8871391197461197,-0.88713911974611948,-0.88056736361892174,-0.88382721800596986,-0.88707124785239022,-0.88707124785239033,-0.88596439284882433,-0.8891527903115235,{"$f":"SUM(DB100:DB101)","v":-0.89232468685964073},-0.8923246868596405,-0.88919882443259524,-0.88919882443259535,-0.89227825083190371,-0.89227825083190404,-0.88621834244309738,-0.88922191726016431,-0.89220783453063313,-0.8922078345306329,-0.88633557306324962,-0.88924525306061486,-0.89213670174009385,-0.89213670174009385,-0.88645401362826426,-0.88926883270019919,-0.89206485025010018,-0.89206485025010041,-0.88931679864498947,-0.88931679864498958,-0.8920164928465496,-0.8920164928465496,-0.88671861289464204,-0.88934086910636689,-0.89194319566862967,-0.89194319566862967,-0.88684071210269177,-0.88936518584846325,-0.8918691736403106,-0.89186917364031082,-0.88696403786177358,-0.88938974962716622,{"$f":"SUM(EH100:EH101)","v":-0.89179442488729932},-0.89179442488729932,-0.8894396724372996,-0.88943967243729982,-0.89174412394974056,-0.89174412394974056,-0.89256286993898482,-0.89480152154926496,-0.89701792180447626,-0.89701792180447615,-0.89269066353178994,-0.89482698326091192,-0.89694051867677183,-0.89694051867677183,-0.89281970565152569,-0.89485269625105857,-0.89686237777652367,-0.89686237777652356,-0.89490490885933505,-0.89490490885933538,-0.89680980125583942,-0.8968098012558392,-0.89310774358009726,-0.89493112698862642,-0.89673017823378554,-0.89673017823378554,-0.89324055447225625,-0.89495759815664189,-0.89664981335776661,-0.89664981335776672,-0.89337462632997855,-0.89498432288689989,{"$f":"SUM(FN100:FN101)","v":-0.89656870545726086},-0.89656870545726064,-0.8950385437290419,-0.89503854372904179,-0.89651414042335265,-0.89651414042335298,-0.89367376432063739,-0.89506577785993935,-0.89643154081817245,-0.89643154081817256,-0.89381163920705708,-0.89509326694590019,-0.89634819521040754,-0.89634819521040743,-0.8993144899562957,-0.90049173745444777,-0.90164168741873252,-0.90164168741873263,-0.90054831815929404,-0.90054831815929393,-0.90158478370862138,-0.90158478370862127,{"$f":"SUM(GJ100:GJ101)","v":-0.89962668019729342},-0.90057674481350969,-0.90149867943677786,-0.90149867943677753,-0.89977051453896473,-0.90060542937600019,-0.90141182202105108,-0.90141182202105097,-0.89991563557899801,-0.90063437212052377,-0.90132421103971017,-0.90132421103970939,-0.90069299769534594,-0.90069299769534661,-0.90126528926983118,-0.90126528926983152,-0.9002391535874521,-0.90072245845836063,-0.9011761673648423,-0.90117616736484241,-0.90038814859660343,-0.90075217803896301,-0.90108629118125871,-0.90108629118125982,-0.90053843585267579,-0.90078215658119243,-0.90099566068243919,-0.90099566068243697,-0.90084283336729698,-0.90084283336729432,-0.90093471820390336,-0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow Available for Subordinated Debt Servicing (CFADS)","AUD M",null,null,null,null,19.603497822022874,{"$f":"J97+J102","v":0},{"$f":"K97+K102","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,-0.5818321371729005,-0.58227586925013042,-0.53675789813655961,-0.53733524018819656,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,{"$f":"BW97+BW102","v":-0.33672616007323475},-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,4.0846400487103196E-2,-1.0478956091624081E-2,1.5523355046455078E-2,4.157792885128897E-2,9.2708891002172722E-2,3.9405310887281608E-2,6.6441494892330311E-2,9.3631346555735018E-2,{"$f":"EI97+EI102","v":0.14597863650577825},0.1187088899975649,0.11915284879839938,0.14754551248717784,0.20113647979179983,4.1051341339311764E-2,6.896601277371095E-2,9.7043684019414878E-2,0.15150436963586034,9.4583427222160621E-2,0.12375177002960425,0.15309377104588617,0.20884828742904715,0.14998260885355053,0.18043925590296994,0.21108034909446682,0.26815758916666954,0.23823824863404597,0.23912923603941805,0.27110639106684831,0.3295361359014719,0.2666308111321406,0.29977229308458142,0.33312079126230643,0.39293313900713067,0.32778752492100327,0.36117489748541354,0.39458608646305648,0.45423355893253192,0.38544401550057772,0.41996390992596222,0.45450987198483705,0.51539101552636279,0.47982573585508848,0.47986203743641864,0.51556278743804429,0.57762716755714139,0.50418193333486361,0.54102739917637277,0.57790351503705684,0.64121271562309501,0.56537736271629579,0.603416776848819,0.64148901642291234,0.70615179356645841,0.60577821035239654,0.64483944720069408,0.68393615187632628,0.74984240531432056,0.70964539184231168,0.70967828253020193,0.75001871408989762,0.81721214710313417,{"$f":"GJ97+GJ102","v":0.73432075737788582},0.77588712591248166,0.8174933773166253,0.88603418014233715,0.80056837538302106,0.84342084809227647,0.88631540454207525,0.95623053518028756,0.86814460065310783,0.91230600750058832,0.95651163634920877,1.0278578430005534,0.98246707004599876,0.98249557250437825,1.0280354327684367,1.1007820913232385,1.0073156607218863,1.0541651408682484,1.1010629854555103,1.1752679917000779,1.0790394699222299,1.1272689410242958,1.1755487673567229,1.2512412495404455,1.1522015587738208,1.2018355420627307,1.2515218598067153,1.3287563164799436,1.2777934545359901,1.2778173840487139,1.3289350204112673,1.3977913448090469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Subordinated Debt"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J107:IU107)","v":0},{"$f":"Debt!J681","v":0},{"$f":"Debt!K681","v":0},{"$f":"Debt!L681","v":0},{"$f":"Debt!M681","v":0},{"$f":"Debt!N681","v":0},{"$f":"Debt!O681","v":0},{"$f":"Debt!P681","v":0},{"$f":"Debt!Q681","v":0},{"$f":"Debt!R681","v":0},{"$f":"Debt!S681","v":0},{"$f":"Debt!T681","v":0},{"$f":"Debt!U681","v":0},{"$f":"Debt!V681","v":0},{"$f":"Debt!W681","v":0},{"$f":"Debt!X681","v":0},{"$f":"Debt!Y681","v":0},{"$f":"Debt!Z681","v":0},{"$f":"Debt!AA681","v":0},{"$f":"Debt!AB681","v":0},{"$f":"Debt!AC681","v":0},{"$f":"Debt!AD681","v":0},{"$f":"Debt!AE681","v":0},{"$f":"Debt!AF681","v":0},{"$f":"Debt!AG681","v":0},{"$f":"Debt!AH681","v":0},{"$f":"Debt!AI681","v":0},{"$f":"Debt!AJ681","v":0},{"$f":"Debt!AK681","v":0},{"$f":"Debt!AL681","v":0},{"$f":"Debt!AM681","v":0},{"$f":"Debt!AN681","v":0},{"$f":"Debt!AO681","v":0},{"$f":"Debt!AP681","v":0},{"$f":"Debt!AQ681","v":0},{"$f":"Debt!AR681","v":0},{"$f":"Debt!AS681","v":0},{"$f":"Debt!AT681","v":0},{"$f":"Debt!AU681","v":0},{"$f":"Debt!AV681","v":0},{"$f":"Debt!AW681","v":0},{"$f":"Debt!AX681","v":0},{"$f":"Debt!AY681","v":0},{"$f":"Debt!AZ681","v":0},{"$f":"Debt!BA681","v":0},{"$f":"Debt!BB681","v":0},{"$f":"Debt!BC681","v":0},{"$f":"Debt!BD681","v":0},{"$f":"Debt!BE681","v":0},{"$f":"Debt!BF681","v":0},{"$f":"Debt!BG681","v":0},{"$f":"Debt!BH681","v":0},{"$f":"Debt!BI681","v":0},{"$f":"Debt!BJ681","v":0},{"$f":"Debt!BK681","v":0},{"$f":"Debt!BL681","v":0},{"$f":"Debt!BM681","v":0},{"$f":"Debt!BN681","v":0},{"$f":"Debt!BO681","v":0},{"$f":"Debt!BP681","v":0},{"$f":"Debt!BQ681","v":0},{"$f":"Debt!BR681","v":0},{"$f":"Debt!BS681","v":0},{"$f":"Debt!BT681","v":0},{"$f":"Debt!BU681","v":0},{"$f":"Debt!BV681","v":0},{"$f":"Debt!BW681","v":0},{"$f":"Debt!BX681","v":0},{"$f":"Debt!BY681","v":0},{"$f":"Debt!BZ681","v":0},{"$f":"Debt!CA681","v":0},{"$f":"Debt!CB681","v":0},{"$f":"Debt!CC681","v":0},{"$f":"Debt!CD681","v":0},{"$f":"Debt!CE681","v":0},{"$f":"Debt!CF681","v":0},{"$f":"Debt!CG681","v":0},{"$f":"Debt!CH681","v":0},{"$f":"Debt!CI681","v":0},{"$f":"Debt!CJ681","v":0},{"$f":"Debt!CK681","v":0},{"$f":"Debt!CL681","v":0},{"$f":"Debt!CM681","v":0},{"$f":"Debt!CN681","v":0},{"$f":"Debt!CO681","v":0},{"$f":"Debt!CP681","v":0},{"$f":"Debt!CQ681","v":0},{"$f":"Debt!CR681","v":0},{"$f":"Debt!CS681","v":0},{"$f":"Debt!CT681","v":0},{"$f":"Debt!CU681","v":0},{"$f":"Debt!CV681","v":0},{"$f":"Debt!CW681","v":0},{"$f":"Debt!CX681","v":0},{"$f":"Debt!CY681","v":0},{"$f":"Debt!CZ681","v":0},{"$f":"Debt!DA681","v":0},{"$f":"Debt!DB681","v":0},{"$f":"Debt!DC681","v":0},{"$f":"Debt!DD681","v":0},{"$f":"Debt!DE681","v":0},{"$f":"Debt!DF681","v":0},{"$f":"Debt!DG681","v":0},{"$f":"Debt!DH681","v":0},{"$f":"Debt!DI681","v":0},{"$f":"Debt!DJ681","v":0},{"$f":"Debt!DK681","v":0},{"$f":"Debt!DL681","v":0},{"$f":"Debt!DM681","v":0},{"$f":"Debt!DN681","v":0},{"$f":"Debt!DO681","v":0},{"$f":"Debt!DP681","v":0},{"$f":"Debt!DQ681","v":0},{"$f":"Debt!DR681","v":0},{"$f":"Debt!DS681","v":0},{"$f":"Debt!DT681","v":0},{"$f":"Debt!DU681","v":0},{"$f":"Debt!DV681","v":0},{"$f":"Debt!DW681","v":0},{"$f":"Debt!DX681","v":0},{"$f":"Debt!DY681","v":0},{"$f":"Debt!DZ681","v":0},{"$f":"Debt!EA681","v":0},{"$f":"Debt!EB681","v":0},{"$f":"Debt!EC681","v":0},{"$f":"Debt!ED681","v":0},{"$f":"Debt!EE681","v":0},{"$f":"Debt!EF681","v":0},{"$f":"Debt!EG681","v":0},{"$f":"Debt!EH681","v":0},{"$f":"Debt!EI681","v":0},{"$f":"Debt!EJ681","v":0},{"$f":"Debt!EK681","v":0},{"$f":"Debt!EL681","v":0},{"$f":"Debt!EM681","v":0},{"$f":"Debt!EN681","v":0},{"$f":"Debt!EO681","v":0},{"$f":"Debt!EP681","v":0},{"$f":"Debt!EQ681","v":0},{"$f":"Debt!ER681","v":0},{"$f":"Debt!ES681","v":0},{"$f":"Debt!ET681","v":0},{"$f":"Debt!EU681","v":0},{"$f":"Debt!EV681","v":0},{"$f":"Debt!EW681","v":0},{"$f":"Debt!EX681","v":0},{"$f":"Debt!EY681","v":0},{"$f":"Debt!EZ681","v":0},{"$f":"Debt!FA681","v":0},{"$f":"Debt!FB681","v":0},{"$f":"Debt!FC681","v":0},{"$f":"Debt!FD681","v":0},{"$f":"Debt!FE681","v":0},{"$f":"Debt!FF681","v":0},{"$f":"Debt!FG681","v":0},{"$f":"Debt!FH681","v":0},{"$f":"Debt!FI681","v":0},{"$f":"Debt!FJ681","v":0},{"$f":"Debt!FK681","v":0},{"$f":"Debt!FL681","v":0},{"$f":"Debt!FM681","v":0},{"$f":"Debt!FN681","v":0},{"$f":"Debt!FO681","v":0},{"$f":"Debt!FP681","v":0},{"$f":"Debt!FQ681","v":0},{"$f":"Debt!FR681","v":0},{"$f":"Debt!FS681","v":0},{"$f":"Debt!FT681","v":0},{"$f":"Debt!FU681","v":0},{"$f":"Debt!FV681","v":0},{"$f":"Debt!FW681","v":0},{"$f":"Debt!FX681","v":0},{"$f":"Debt!FY681","v":0},{"$f":"Debt!FZ681","v":0},{"$f":"Debt!GA681","v":0},{"$f":"Debt!GB681","v":0},{"$f":"Debt!GC681","v":0},{"$f":"Debt!GD681","v":0},{"$f":"Debt!GE681","v":0},{"$f":"Debt!GF681","v":0},{"$f":"Debt!GG681","v":0},{"$f":"Debt!GH681","v":0},{"$f":"Debt!GI681","v":0},{"$f":"Debt!GJ681","v":0},{"$f":"Debt!GK681","v":0},{"$f":"Debt!GL681","v":0},{"$f":"Debt!GM681","v":0},{"$f":"Debt!GN681","v":0},{"$f":"Debt!GO681","v":0},{"$f":"Debt!GP681","v":0},{"$f":"Debt!GQ681","v":0},{"$f":"Debt!GR681","v":0},{"$f":"Debt!GS681","v":0},{"$f":"Debt!GT681","v":0},{"$f":"Debt!GU681","v":0},{"$f":"Debt!GV681","v":0},{"$f":"Debt!GW681","v":0},{"$f":"Debt!GX681","v":0},{"$f":"Debt!GY681","v":0},{"$f":"Debt!GZ681","v":0},{"$f":"Debt!HA681","v":0},{"$f":"Debt!HB681","v":0},{"$f":"Debt!HC681","v":0},{"$f":"Debt!HD681","v":0},{"$f":"Debt!HE681","v":0},{"$f":"Debt!HF681","v":0},{"$f":"Debt!HG681","v":0},{"$f":"Debt!HH681","v":0},{"$f":"Debt!HI681","v":0},{"$f":"Debt!HJ681","v":0},{"$f":"Debt!HK681","v":0},{"$f":"Debt!HL681","v":0},{"$f":"Debt!HM681","v":0},{"$f":"Debt!HN681","v":0},{"$f":"Debt!HO681","v":0},{"$f":"Debt!HP681","v":0},{"$f":"Debt!HQ681","v":0},{"$f":"Debt!HR681","v":0},{"$f":"Debt!HS681","v":0},{"$f":"Debt!HT681","v":0},{"$f":"Debt!HU681","v":0},{"$f":"Debt!HV681","v":0},{"$f":"Debt!HW681","v":0},{"$f":"Debt!HX681","v":0},{"$f":"Debt!HY681","v":0},{"$f":"Debt!HZ681","v":0},{"$f":"Debt!IA681","v":0},{"$f":"Debt!IB681","v":0},{"$f":"Debt!IC681","v":0},{"$f":"Debt!ID681","v":0},{"$f":"Debt!IE681","v":0},{"$f":"Debt!IF681","v":0},{"$f":"Debt!IG681","v":0},{"$f":"Debt!IH681","v":0},{"$f":"Debt!II681","v":0},{"$f":"Debt!IJ681","v":0},{"$f":"Debt!IK681","v":0},{"$f":"Debt!IL681","v":0},{"$f":"Debt!IM681","v":0},{"$f":"Debt!IN681","v":0},{"$f":"Debt!IO681","v":0},{"$f":"Debt!IP681","v":0},{"$f":"Debt!IQ681","v":0},{"$f":"Debt!IR681","v":0},{"$f":"Debt!IS681","v":0},{"$f":"Debt!IT681","v":0},{"$f":"Debt!IU681","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,0,{"$f":"-Debt!J697","v":0},{"$f":"-Debt!K697","v":0},{"$f":"-Debt!L697","v":0},{"$f":"-Debt!M697","v":0},{"$f":"-Debt!N697","v":0},{"$f":"-Debt!O697","v":0},{"$f":"-Debt!P697","v":0},{"$f":"-Debt!Q697","v":0},{"$f":"-Debt!R697","v":0},{"$f":"-Debt!S697","v":0},{"$f":"-Debt!T697","v":0},{"$f":"-Debt!U697","v":0},{"$f":"-Debt!V697","v":0},{"$f":"-Debt!W697","v":0},{"$f":"-Debt!X697","v":0},{"$f":"-Debt!Y697","v":0},{"$f":"-Debt!Z697","v":0},{"$f":"-Debt!AA697","v":0},{"$f":"-Debt!AB697","v":0},{"$f":"-Debt!AC697","v":0},{"$f":"-Debt!AD697","v":0},{"$f":"-Debt!AE697","v":0},{"$f":"-Debt!AF697","v":0},{"$f":"-Debt!AG697","v":0},{"$f":"-Debt!AH697","v":0},{"$f":"-Debt!AI697","v":0},{"$f":"-Debt!AJ697","v":0},{"$f":"-Debt!AK697","v":0},{"$f":"-Debt!AL697","v":0},{"$f":"-Debt!AM697","v":0},{"$f":"-Debt!AN697","v":0},{"$f":"-Debt!AO697","v":0},{"$f":"-Debt!AP697","v":0},{"$f":"-Debt!AQ697","v":0},{"$f":"-Debt!AR697","v":0},{"$f":"-Debt!AS697","v":0},{"$f":"-Debt!AT697","v":0},{"$f":"-Debt!AU697","v":0},{"$f":"-Debt!AV697","v":0},{"$f":"-Debt!AW697","v":0},{"$f":"-Debt!AX697","v":0},{"$f":"-Debt!AY697","v":0},{"$f":"-Debt!AZ697","v":0},{"$f":"-Debt!BA697","v":0},{"$f":"-Debt!BB697","v":0},{"$f":"-Debt!BC697","v":0},{"$f":"-Debt!BD697","v":0},{"$f":"-Debt!BE697","v":0},{"$f":"-Debt!BF697","v":0},{"$f":"-Debt!BG697","v":0},{"$f":"-Debt!BH697","v":0},{"$f":"-Debt!BI697","v":0},{"$f":"-Debt!BJ697","v":0},{"$f":"-Debt!BK697","v":0},{"$f":"-Debt!BL697","v":0},{"$f":"-Debt!BM697","v":0},{"$f":"-Debt!BN697","v":0},{"$f":"-Debt!BO697","v":0},{"$f":"-Debt!BP697","v":0},{"$f":"-Debt!BQ697","v":0},{"$f":"-Debt!BR697","v":0},{"$f":"-Debt!BS697","v":0},{"$f":"-Debt!BT697","v":0},{"$f":"-Debt!BU697","v":0},{"$f":"-Debt!BV697","v":0},{"$f":"-Debt!BW697","v":0},{"$f":"-Debt!BX697","v":0},{"$f":"-Debt!BY697","v":0},{"$f":"-Debt!BZ697","v":0},{"$f":"-Debt!CA697","v":0},{"$f":"-Debt!CB697","v":0},{"$f":"-Debt!CC697","v":0},{"$f":"-Debt!CD697","v":0},{"$f":"-Debt!CE697","v":0},{"$f":"-Debt!CF697","v":0},{"$f":"-Debt!CG697","v":0},{"$f":"-Debt!CH697","v":0},{"$f":"-Debt!CI697","v":0},{"$f":"-Debt!CJ697","v":0},{"$f":"-Debt!CK697","v":0},{"$f":"-Debt!CL697","v":0},{"$f":"-Debt!CM697","v":0},{"$f":"-Debt!CN697","v":0},{"$f":"-Debt!CO697","v":0},{"$f":"-Debt!CP697","v":0},{"$f":"-Debt!CQ697","v":0},{"$f":"-Debt!CR697","v":0},{"$f":"-Debt!CS697","v":0},{"$f":"-Debt!CT697","v":0},{"$f":"-Debt!CU697","v":0},{"$f":"-Debt!CV697","v":0},{"$f":"-Debt!CW697","v":0},{"$f":"-Debt!CX697","v":0},{"$f":"-Debt!CY697","v":0},{"$f":"-Debt!CZ697","v":0},{"$f":"-Debt!DA697","v":0},{"$f":"-Debt!DB697","v":0},{"$f":"-Debt!DC697","v":0},{"$f":"-Debt!DD697","v":0},{"$f":"-Debt!DE697","v":0},{"$f":"-Debt!DF697","v":0},{"$f":"-Debt!DG697","v":0},{"$f":"-Debt!DH697","v":0},{"$f":"-Debt!DI697","v":0},{"$f":"-Debt!DJ697","v":0},{"$f":"-Debt!DK697","v":0},{"$f":"-Debt!DL697","v":0},{"$f":"-Debt!DM697","v":0},{"$f":"-Debt!DN697","v":0},{"$f":"-Debt!DO697","v":0},{"$f":"-Debt!DP697","v":0},{"$f":"-Debt!DQ697","v":0},{"$f":"-Debt!DR697","v":0},{"$f":"-Debt!DS697","v":0},{"$f":"-Debt!DT697","v":0},{"$f":"-Debt!DU697","v":0},{"$f":"-Debt!DV697","v":0},{"$f":"-Debt!DW697","v":0},{"$f":"-Debt!DX697","v":0},{"$f":"-Debt!DY697","v":0},{"$f":"-Debt!DZ697","v":0},{"$f":"-Debt!EA697","v":0},{"$f":"-Debt!EB697","v":0},{"$f":"-Debt!EC697","v":0},{"$f":"-Debt!ED697","v":0},{"$f":"-Debt!EE697","v":0},{"$f":"-Debt!EF697","v":0},{"$f":"-Debt!EG697","v":0},{"$f":"-Debt!EH697","v":0},{"$f":"-Debt!EI697","v":0},{"$f":"-Debt!EJ697","v":0},{"$f":"-Debt!EK697","v":0},{"$f":"-Debt!EL697","v":0},{"$f":"-Debt!EM697","v":0},{"$f":"-Debt!EN697","v":0},{"$f":"-Debt!EO697","v":0},{"$f":"-Debt!EP697","v":0},{"$f":"-Debt!EQ697","v":0},{"$f":"-Debt!ER697","v":0},{"$f":"-Debt!ES697","v":0},{"$f":"-Debt!ET697","v":0},{"$f":"-Debt!EU697","v":0},{"$f":"-Debt!EV697","v":0},{"$f":"-Debt!EW697","v":0},{"$f":"-Debt!EX697","v":0},{"$f":"-Debt!EY697","v":0},{"$f":"-Debt!EZ697","v":0},{"$f":"-Debt!FA697","v":0},{"$f":"-Debt!FB697","v":0},{"$f":"-Debt!FC697","v":0},{"$f":"-Debt!FD697","v":0},{"$f":"-Debt!FE697","v":0},{"$f":"-Debt!FF697","v":0},{"$f":"-Debt!FG697","v":0},{"$f":"-Debt!FH697","v":0},{"$f":"-Debt!FI697","v":0},{"$f":"-Debt!FJ697","v":0},{"$f":"-Debt!FK697","v":0},{"$f":"-Debt!FL697","v":0},{"$f":"-Debt!FM697","v":0},{"$f":"-Debt!FN697","v":0},{"$f":"-Debt!FO697","v":0},{"$f":"-Debt!FP697","v":0},{"$f":"-Debt!FQ697","v":0},{"$f":"-Debt!FR697","v":0},{"$f":"-Debt!FS697","v":0},{"$f":"-Debt!FT697","v":0},{"$f":"-Debt!FU697","v":0},{"$f":"-Debt!FV697","v":0},{"$f":"-Debt!FW697","v":0},{"$f":"-Debt!FX697","v":0},{"$f":"-Debt!FY697","v":0},{"$f":"-Debt!FZ697","v":0},{"$f":"-Debt!GA697","v":0},{"$f":"-Debt!GB697","v":0},{"$f":"-Debt!GC697","v":0},{"$f":"-Debt!GD697","v":0},{"$f":"-Debt!GE697","v":0},{"$f":"-Debt!GF697","v":0},{"$f":"-Debt!GG697","v":0},{"$f":"-Debt!GH697","v":0},{"$f":"-Debt!GI697","v":0},{"$f":"-Debt!GJ697","v":0},{"$f":"-Debt!GK697","v":0},{"$f":"-Debt!GL697","v":0},{"$f":"-Debt!GM697","v":0},{"$f":"-Debt!GN697","v":0},{"$f":"-Debt!GO697","v":0},{"$f":"-Debt!GP697","v":0},{"$f":"-Debt!GQ697","v":0},{"$f":"-Debt!GR697","v":0},{"$f":"-Debt!GS697","v":0},{"$f":"-Debt!GT697","v":0},{"$f":"-Debt!GU697","v":0},{"$f":"-Debt!GV697","v":0},{"$f":"-Debt!GW697","v":0},{"$f":"-Debt!GX697","v":0},{"$f":"-Debt!GY697","v":0},{"$f":"-Debt!GZ697","v":0},{"$f":"-Debt!HA697","v":0},{"$f":"-Debt!HB697","v":0},{"$f":"-Debt!HC697","v":0},{"$f":"-Debt!HD697","v":0},{"$f":"-Debt!HE697","v":0},{"$f":"-Debt!HF697","v":0},{"$f":"-Debt!HG697","v":0},{"$f":"-Debt!HH697","v":0},{"$f":"-Debt!HI697","v":0},{"$f":"-Debt!HJ697","v":0},{"$f":"-Debt!HK697","v":0},{"$f":"-Debt!HL697","v":0},{"$f":"-Debt!HM697","v":0},{"$f":"-Debt!HN697","v":0},{"$f":"-Debt!HO697","v":0},{"$f":"-Debt!HP697","v":0},{"$f":"-Debt!HQ697","v":0},{"$f":"-Debt!HR697","v":0},{"$f":"-Debt!HS697","v":0},{"$f":"-Debt!HT697","v":0},{"$f":"-Debt!HU697","v":0},{"$f":"-Debt!HV697","v":0},{"$f":"-Debt!HW697","v":0},{"$f":"-Debt!HX697","v":0},{"$f":"-Debt!HY697","v":0},{"$f":"-Debt!HZ697","v":0},{"$f":"-Debt!IA697","v":0},{"$f":"-Debt!IB697","v":0},{"$f":"-Debt!IC697","v":0},{"$f":"-Debt!ID697","v":0},{"$f":"-Debt!IE697","v":0},{"$f":"-Debt!IF697","v":0},{"$f":"-Debt!IG697","v":0},{"$f":"-Debt!IH697","v":0},{"$f":"-Debt!II697","v":0},{"$f":"-Debt!IJ697","v":0},{"$f":"-Debt!IK697","v":0},{"$f":"-Debt!IL697","v":0},{"$f":"-Debt!IM697","v":0},{"$f":"-Debt!IN697","v":0},{"$f":"-Debt!IO697","v":0},{"$f":"-Debt!IP697","v":0},{"$f":"-Debt!IQ697","v":0},{"$f":"-Debt!IR697","v":0},{"$f":"-Debt!IS697","v":0},{"$f":"-Debt!IT697","v":0},{"$f":"-Debt!IU697","v":0}]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J107:J108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV107:BV108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH107:EH108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ107:GJ108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow available for NHFIC DSRA","AUD M",null,null,null,null,19.603497822022874,{"$f":"J104+J109","v":0},{"$f":"K104+K109","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,-0.5818321371729005,-0.58227586925013042,-0.53675789813655961,-0.53733524018819656,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,{"$f":"BW104+BW109","v":-0.33672616007323475},-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,4.0846400487103196E-2,-1.0478956091624081E-2,1.5523355046455078E-2,4.157792885128897E-2,9.2708891002172722E-2,3.9405310887281608E-2,6.6441494892330311E-2,9.3631346555735018E-2,{"$f":"EI104+EI109","v":0.14597863650577825},0.1187088899975649,0.11915284879839938,0.14754551248717784,0.20113647979179983,4.1051341339311764E-2,6.896601277371095E-2,9.7043684019414878E-2,0.15150436963586034,9.4583427222160621E-2,0.12375177002960425,0.15309377104588617,0.20884828742904715,0.14998260885355053,0.18043925590296994,0.21108034909446682,0.26815758916666954,0.23823824863404597,0.23912923603941805,0.27110639106684831,0.3295361359014719,0.2666308111321406,0.29977229308458142,0.33312079126230643,0.39293313900713067,0.32778752492100327,0.36117489748541354,0.39458608646305648,0.45423355893253192,0.38544401550057772,0.41996390992596222,0.45450987198483705,0.51539101552636279,0.47982573585508848,0.47986203743641864,0.51556278743804429,0.57762716755714139,0.50418193333486361,0.54102739917637277,0.57790351503705684,0.64121271562309501,0.56537736271629579,0.603416776848819,0.64148901642291234,0.70615179356645841,0.60577821035239654,0.64483944720069408,0.68393615187632628,0.74984240531432056,0.70964539184231168,0.70967828253020193,0.75001871408989762,0.81721214710313417,{"$f":"GJ104+GJ109","v":0.73432075737788582},0.77588712591248166,0.8174933773166253,0.88603418014233715,0.80056837538302106,0.84342084809227647,0.88631540454207525,0.95623053518028756,0.86814460065310783,0.91230600750058832,0.95651163634920877,1.0278578430005534,0.98246707004599876,0.98249557250437825,1.0280354327684367,1.1007820913232385,1.0073156607218863,1.0541651408682484,1.1010629854555103,1.1752679917000779,1.0790394699222299,1.1272689410242958,1.1755487673567229,1.2512412495404455,1.1522015587738208,1.2018355420627307,1.2515218598067153,1.3287563164799436,1.2777934545359901,1.2778173840487139,1.3289350204112673,1.3977913448090469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU104+IU109","v":0}]
[]
[null,null,"DSRA"]
[null,null,"NHFIC"]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,{"$f":"SUM(J115:IU115)","v":31.434446233253748},{"$f":"-Debt!J505","v":0},{"$f":"-Debt!K505","v":0},{"$f":"-Debt!L505","v":0},{"$f":"-Debt!M505","v":0},{"$f":"-Debt!N505","v":0},{"$f":"-Debt!O505","v":0},{"$f":"-Debt!P505","v":0},{"$f":"-Debt!Q505","v":0},{"$f":"-Debt!R505","v":0.16400000000000148},{"$f":"-Debt!S505","v":0.28262005892821662},{"$f":"-Debt!T505","v":0.48965189342227688},{"$f":"-Debt!U505","v":0.54950142393160206},{"$f":"-Debt!V505","v":0.31899742306735135},{"$f":"-Debt!W505","v":0.2111349603199173},{"$f":"-Debt!X505","v":0.5818321371729005},{"$f":"-Debt!Y505","v":0.58227586925013042},{"$f":"-Debt!Z505","v":0.53675789813655961},{"$f":"-Debt!AA505","v":0.53733524018819656},{"$f":"-Debt!AB505","v":0.47968618757546311},{"$f":"-Debt!AC505","v":0.48019372017146289},{"$f":"-Debt!AD505","v":0.43547699168784304},{"$f":"-Debt!AE505","v":0.42583403205517401},{"$f":"-Debt!AF505","v":0.42724720864720989},{"$f":"-Debt!AG505","v":0.42646148450186283},{"$f":"-Debt!AH505","v":0.38253811505464974},{"$f":"-Debt!AI505","v":0.37214236423726321},{"$f":"-Debt!AJ505","v":0.37604662377622644},{"$f":"-Debt!AK505","v":0.37398216968773657},{"$f":"-Debt!AL505","v":0.3719578666136466},{"$f":"-Debt!AM505","v":0.36140292369678773},{"$f":"-Debt!AN505","v":0.36577153052949785},{"$f":"-Debt!AO505","v":0.36354555302767377},{"$f":"-Debt!AP505","v":0.36131179052568607},{"$f":"-Debt!AQ505","v":0.35053695685581188},{"$f":"-Debt!AR505","v":0.35291673981033622},{"$f":"-Debt!AS505","v":0.35290441227756864},{"$f":"-Debt!AT505","v":0.35045827356921988},{"$f":"-Debt!AU505","v":0.33945937878222443},{"$f":"-Debt!AV505","v":0.34467826591517003},{"$f":"-Debt!AW505","v":0.34202510736092429},{"$f":"-Debt!AX505","v":0.33936298974939005},{"$f":"-Debt!AY505","v":0.32813541102532551},{"$f":"-Debt!AZ505","v":0.40005452871196134},{"$f":"-Debt!BA505","v":0.39725306728436804},{"$f":"-Debt!BB505","v":0.39444487827339636},{"$f":"-Debt!BC505","v":0.38471469860550833},{"$f":"-Debt!BD505","v":0.39080864052427},{"$f":"-Debt!BE505","v":0.38772193837259539},{"$f":"-Debt!BF505","v":0.38462571907232534},{"$f":"-Debt!BG505","v":0.37462974767989798},{"$f":"-Debt!BH505","v":0.37788853263969124},{"$f":"-Debt!BI505","v":0.37787882195165845},{"$f":"-Debt!BJ505","v":0.37455623425103834},{"$f":"-Debt!BK505","v":0.36435954091403255},{"$f":"-Debt!BL505","v":0.37580871575120944},{"$f":"-Debt!BM505","v":0.37229208913240674},{"$f":"-Debt!BN505","v":0.36876287942636088},{"$f":"-Debt!BO505","v":0.35836323792230274},{"$f":"-Debt!BP505","v":0.36578421796123917},{"$f":"-Debt!BQ505","v":0.36202513793278612},{"$f":"-Debt!BR505","v":0.35825599593589685},{"$f":"-Debt!BS505","v":0.34764615783965491},{"$f":"-Debt!BT505","v":0.35554665341084857},{"$f":"-Debt!BU505","v":0.3515534354320029},{"$f":"-Debt!BV505","v":0.34754807341210625},{"$f":"-Debt!BW505","v":0.33672616007323475},{"$f":"-Debt!BX505","v":0.34090277194439433},{"$f":"-Debt!BY505","v":0.34089093573446649},{"$f":"-Debt!BZ505","v":0.3366433856363239},{"$f":"-Debt!CA505","v":0.32560498903758317},{"$f":"-Debt!CB505","v":0.33448287603133642},{"$f":"-Debt!CC505","v":0.33000255370730569},{"$f":"-Debt!CD505","v":0.32550890283376777},{"$f":"-Debt!CE505","v":0.31424985538521755},{"$f":"-Debt!CF505","v":0.32362174910506425},{"$f":"-Debt!CG505","v":0.31889128435691483},{"$f":"-Debt!CH505","v":0.31414675821232452},{"$f":"-Debt!CI505","v":0.30266204844193523},{"$f":"-Debt!CJ505","v":0.31254051578069952},{"$f":"-Debt!CK505","v":0.30755520366404976},{"$f":"-Debt!CL505","v":0.30255516366640345},{"$f":"-Debt!CM505","v":0.29083987848304793},{"$f":"-Debt!CN505","v":0.29601990488693142},{"$f":"-Debt!CO505","v":0.29600512058456641},{"$f":"-Debt!CP505","v":0.29074518979162844},{"$f":"-Debt!CQ505","v":0.27879464286912847},{"$f":"-Debt!CR505","v":0.28971723721601961},{"$f":"-Debt!CS505","v":0.28420908319513116},{"$f":"-Debt!CT505","v":0.27868497073809329},{"$f":"-Debt!CU505","v":0.26649453050186167},{"$f":"-Debt!CV505","v":0.27794390495579924},{"$f":"-Debt!CW505","v":0.27216764478413924},{"$f":"-Debt!CX505","v":0.26637481269793717},{"$f":"-Debt!CY505","v":0.2539396726487102},{"$f":"-Debt!CZ505","v":0.27129269283753854},{"$f":"-Debt!DA505","v":0.26527459662985109},{"$f":"-Debt!DB505","v":0.25923633308355931},{"$f":"-Debt!DC505","v":0.2465564691643064},{"$f":"-Debt!DD505","v":0.25278372744817967},{"$f":"-Debt!DE505","v":0.25276141487043324},{"$f":"-Debt!DF505","v":0.24643575622609271},{"$f":"-Debt!DG505","v":0.23349759649872803},{"$f":"-Debt!DH505","v":0.24656945368669936},{"$f":"-Debt!DI505","v":0.2399812326275772},{"$f":"-Debt!DJ505","v":0.23337454475791375},{"$f":"-Debt!DK505","v":0.22017677112634348},{"$f":"-Debt!DL505","v":0.23394049122791172},{"$f":"-Debt!DM505","v":0.19710567709386317},{"$f":"-Debt!DN505","v":0.15576631311618216},{"$f":"-Debt!DO505","v":0.10843090710701686},{"$f":"-Debt!DP505","v":0.15401680267390938},{"$f":"-Debt!DQ505","v":0.13076449466207807},{"$f":"-Debt!DR505","v":0.10753403187900645},{"$f":"-Debt!DS505","v":5.9496928082786282E-2},{"$f":"-Debt!DT505","v":8.3088745502488681E-2},{"$f":"-Debt!DU505","v":8.2910423575886072E-2},{"$f":"-Debt!DV505","v":5.87551880933469E-2},{"$f":"-Debt!DW505","v":9.7579777520876432E-3},{"$f":"-Debt!DX505","v":5.9270772148863449E-2},{"$f":"-Debt!DY505","v":3.4225954808892567E-2},{"$f":"-Debt!DZ505","v":9.1302598665030654E-3},{"$f":"-Debt!EA505","v":-4.0846400487103196E-2},{"$f":"-Debt!EB505","v":1.0478956091624081E-2},{"$f":"-Debt!EC505","v":-1.5523355046455078E-2},{"$f":"-Debt!ED505","v":-4.157792885128897E-2},{"$f":"-Debt!EE505","v":-9.2708891002172722E-2},{"$f":"-Debt!EF505","v":-3.9405310887281608E-2},{"$f":"-Debt!EG505","v":-6.6441494892330311E-2},{"$f":"-Debt!EH505","v":-9.3631346555735018E-2},{"$f":"-Debt!EI505","v":-0.14597863650577825},{"$f":"-Debt!EJ505","v":-0.1187088899975649},{"$f":"-Debt!EK505","v":-0.11915284879839938},{"$f":"-Debt!EL505","v":-0.14754551248717784},{"$f":"-Debt!EM505","v":-0.20113647979179983},{"$f":"-Debt!EN505","v":-4.1051341339311764E-2},{"$f":"-Debt!EO505","v":-6.896601277371095E-2},{"$f":"-Debt!EP505","v":-9.7043684019414878E-2},{"$f":"-Debt!EQ505","v":-0.15150436963586034},{"$f":"-Debt!ER505","v":-9.4583427222160621E-2},{"$f":"-Debt!ES505","v":-0.12375177002960425},{"$f":"-Debt!ET505","v":-0.15309377104588617},{"$f":"-Debt!EU505","v":-0.20884828742904715},{"$f":"-Debt!EV505","v":-0.14998260885355053},{"$f":"-Debt!EW505","v":-0.18043925590296994},{"$f":"-Debt!EX505","v":-0.21108034909446682},{"$f":"-Debt!EY505","v":-0.26815758916666954},{"$f":"-Debt!EZ505","v":-0.23823824863404597},{"$f":"-Debt!FA505","v":-0.23912923603941805},{"$f":"-Debt!FB505","v":-7.4253459201614636E-2},{"$f":"-Debt!FC505","v":0},{"$f":"-Debt!FD505","v":-1.7466445708994804E-2},{"$f":"-Debt!FE505","v":-8.7154825059174712E-3},{"$f":"-Debt!FF505","v":0},{"$f":"-Debt!FG505","v":0},{"$f":"-Debt!FH505","v":-1.7151322789101808E-2},{"$f":"-Debt!FI505","v":-8.5574879645875512E-3},{"$f":"-Debt!FJ505","v":0},{"$f":"-Debt!FK505","v":0},{"$f":"-Debt!FL505","v":-1.6832528240008582E-2},{"$f":"-Debt!FM505","v":-8.3977443294886989E-3},{"$f":"-Debt!FN505","v":0},{"$f":"-Debt!FO505","v":0},{"$f":"-Debt!FP505","v":-8.236238498025017E-3},{"$f":"-Debt!FQ505","v":-8.2362103474422632E-3},{"$f":"-Debt!FR505","v":0},{"$f":"-Debt!FS505","v":0},{"$f":"-Debt!FT505","v":-1.6184539354401561E-2},{"$f":"-Debt!FU505","v":-8.0728612105316344E-3},{"$f":"-Debt!FV505","v":0},{"$f":"-Debt!FW505","v":0},{"$f":"-Debt!FX505","v":-1.5855191939138535E-2},{"$f":"-Debt!FY505","v":-7.9078136461587789E-3},{"$f":"-Debt!FZ505","v":-1.1751392144407902E-3},{"$f":"-Debt!GA505","v":-9.1460335866377918E-3},{"$f":"-Debt!GB505","v":-1.5900472090079276E-2},{"$f":"-Debt!GC505","v":-7.9295961504213253E-3},{"$f":"-Debt!GD505","v":0},{"$f":"-Debt!GE505","v":0},{"$f":"-Debt!GF505","v":-7.7567930952588959E-3},{"$f":"-Debt!GG505","v":-7.7568040057611753E-3},{"$f":"-Debt!GH505","v":0},{"$f":"-Debt!GI505","v":0},{"$f":"-Debt!GJ505","v":-1.5206967627586998E-2},{"$f":"-Debt!GK505","v":-7.5821073368489422E-3},{"$f":"-Debt!GL505","v":0},{"$f":"-Debt!GM505","v":0},{"$f":"-Debt!GN505","v":-1.4854460295115501E-2},{"$f":"-Debt!GO505","v":-7.4054464492374628E-3},{"$f":"-Debt!GP505","v":0},{"$f":"-Debt!GQ505","v":0},{"$f":"-Debt!GR505","v":-1.4498253850193876E-2},{"$f":"-Debt!GS505","v":-7.227048235285416E-3},{"$f":"-Debt!GT505","v":0},{"$f":"-Debt!GU505","v":0},{"$f":"-Debt!GV505","v":-7.0467251275183607E-3},{"$f":"-Debt!GW505","v":-7.0467229247763719E-3},{"$f":"-Debt!GX505","v":0},{"$f":"-Debt!GY505","v":0},{"$f":"-Debt!GZ505","v":-1.3774452725345387E-2},{"$f":"-Debt!HA505","v":-6.8644583596082498E-3},{"$f":"-Debt!HB505","v":0},{"$f":"-Debt!HC505","v":0},{"$f":"-Debt!HD505","v":-1.3406841011189385E-2},{"$f":"-Debt!HE505","v":-6.6803797474306315E-3},{"$f":"-Debt!HF505","v":0},{"$f":"-Debt!HG505","v":0},{"$f":"-Debt!HH505","v":-1.3035389887843252E-2},{"$f":"-Debt!HI505","v":-6.4943875563088227E-3},{"$f":"-Debt!HJ505","v":0},{"$f":"-Debt!HK505","v":0},{"$f":"-Debt!HL505","v":-6.3065507371411478E-3},{"$f":"-Debt!HM505","v":-6.3065681001539531E-3},{"$f":"-Debt!HN505","v":0},{"$f":"-Debt!HO505","v":0},{"$f":"-Debt!HP505","v":0},{"$f":"-Debt!HQ505","v":0},{"$f":"-Debt!HR505","v":0},{"$f":"-Debt!HS505","v":0},{"$f":"-Debt!HT505","v":0},{"$f":"-Debt!HU505","v":0},{"$f":"-Debt!HV505","v":0},{"$f":"-Debt!HW505","v":0},{"$f":"-Debt!HX505","v":0},{"$f":"-Debt!HY505","v":0},{"$f":"-Debt!HZ505","v":0},{"$f":"-Debt!IA505","v":0},{"$f":"-Debt!IB505","v":0},{"$f":"-Debt!IC505","v":0},{"$f":"-Debt!ID505","v":0},{"$f":"-Debt!IE505","v":0},{"$f":"-Debt!IF505","v":0},{"$f":"-Debt!IG505","v":0},{"$f":"-Debt!IH505","v":0},{"$f":"-Debt!II505","v":0},{"$f":"-Debt!IJ505","v":0},{"$f":"-Debt!IK505","v":0},{"$f":"-Debt!IL505","v":0},{"$f":"-Debt!IM505","v":0},{"$f":"-Debt!IN505","v":0},{"$f":"-Debt!IO505","v":0},{"$f":"-Debt!IP505","v":0},{"$f":"-Debt!IQ505","v":0},{"$f":"-Debt!IR505","v":0},{"$f":"-Debt!IS505","v":0},{"$f":"-Debt!IT505","v":0},{"$f":"-Debt!IU505","v":0}]
[null,null,"Release: Debt service ","AUD M",null,null,null,null,-33.060310112446281,{"$f":"-Debt!J506","v":0},{"$f":"-Debt!K506","v":0},{"$f":"-Debt!L506","v":0},{"$f":"-Debt!M506","v":0},{"$f":"-Debt!N506","v":0},{"$f":"-Debt!O506","v":0},{"$f":"-Debt!P506","v":0},{"$f":"-Debt!Q506","v":0},{"$f":"-Debt!R506","v":0},{"$f":"-Debt!S506","v":-0.16400000000000148},{"$f":"-Debt!T506","v":-0.28262005892821662},{"$f":"-Debt!U506","v":-0.48965189342227688},{"$f":"-Debt!V506","v":-0.54950142393160206},{"$f":"-Debt!W506","v":-0.31899742306735135},{"$f":"-Debt!X506","v":0},{"$f":"-Debt!Y506","v":0},{"$f":"-Debt!Z506","v":0},{"$f":"-Debt!AA506","v":0},{"$f":"-Debt!AB506","v":-0.31788297001305821},{"$f":"-Debt!AC506","v":-0.47968618757546311},{"$f":"-Debt!AD506","v":-0.48019372017146289},{"$f":"-Debt!AE506","v":-0.43547699168784304},{"$f":"-Debt!AF506","v":-0.42583403205517401},{"$f":"-Debt!AG506","v":-0.42724720864720989},{"$f":"-Debt!AH506","v":-0.42646148450186283},{"$f":"-Debt!AI506","v":-0.38253811505464974},{"$f":"-Debt!AJ506","v":-0.37214236423726321},{"$f":"-Debt!AK506","v":-0.37604662377622644},{"$f":"-Debt!AL506","v":-0.37398216968773657},{"$f":"-Debt!AM506","v":-0.3719578666136466},{"$f":"-Debt!AN506","v":-0.36140292369678773},{"$f":"-Debt!AO506","v":-0.36577153052949785},{"$f":"-Debt!AP506","v":-0.36354555302767377},{"$f":"-Debt!AQ506","v":-0.36131179052568607},{"$f":"-Debt!AR506","v":-0.35053695685581188},{"$f":"-Debt!AS506","v":-0.35291673981033622},{"$f":"-Debt!AT506","v":-0.35290441227756864},{"$f":"-Debt!AU506","v":-0.35045827356921988},{"$f":"-Debt!AV506","v":-0.33945937878222443},{"$f":"-Debt!AW506","v":-0.34467826591517003},{"$f":"-Debt!AX506","v":-0.34202510736092429},{"$f":"-Debt!AY506","v":-0.33936298974939005},{"$f":"-Debt!AZ506","v":-0.32813541102532551},{"$f":"-Debt!BA506","v":-0.40005452871196134},{"$f":"-Debt!BB506","v":-0.39725306728436804},{"$f":"-Debt!BC506","v":-0.39444487827339636},{"$f":"-Debt!BD506","v":-0.38471469860550833},{"$f":"-Debt!BE506","v":-0.39080864052427},{"$f":"-Debt!BF506","v":-0.38772193837259539},{"$f":"-Debt!BG506","v":-0.38462571907232534},{"$f":"-Debt!BH506","v":-0.37462974767989798},{"$f":"-Debt!BI506","v":-0.37788853263969124},{"$f":"-Debt!BJ506","v":-0.37787882195165845},{"$f":"-Debt!BK506","v":-0.37455623425103834},{"$f":"-Debt!BL506","v":-0.36435954091403255},{"$f":"-Debt!BM506","v":-0.37580871575120944},{"$f":"-Debt!BN506","v":-0.37229208913240674},{"$f":"-Debt!BO506","v":-0.36876287942636088},{"$f":"-Debt!BP506","v":-0.35836323792230274},{"$f":"-Debt!BQ506","v":-0.36578421796123917},{"$f":"-Debt!BR506","v":-0.36202513793278612},{"$f":"-Debt!BS506","v":-0.35825599593589685},{"$f":"-Debt!BT506","v":-0.34764615783965491},{"$f":"-Debt!BU506","v":-0.35554665341084857},{"$f":"-Debt!BV506","v":-0.3515534354320029},{"$f":"-Debt!BW506","v":-0.34754807341210625},{"$f":"-Debt!BX506","v":-0.33672616007323475},{"$f":"-Debt!BY506","v":-0.34090277194439433},{"$f":"-Debt!BZ506","v":-0.34089093573446649},{"$f":"-Debt!CA506","v":-0.3366433856363239},{"$f":"-Debt!CB506","v":-0.32560498903758317},{"$f":"-Debt!CC506","v":-0.33448287603133642},{"$f":"-Debt!CD506","v":-0.33000255370730569},{"$f":"-Debt!CE506","v":-0.32550890283376777},{"$f":"-Debt!CF506","v":-0.31424985538521755},{"$f":"-Debt!CG506","v":-0.32362174910506425},{"$f":"-Debt!CH506","v":-0.31889128435691483},{"$f":"-Debt!CI506","v":-0.31414675821232452},{"$f":"-Debt!CJ506","v":-0.30266204844193523},{"$f":"-Debt!CK506","v":-0.31254051578069952},{"$f":"-Debt!CL506","v":-0.30755520366404976},{"$f":"-Debt!CM506","v":-0.30255516366640345},{"$f":"-Debt!CN506","v":-0.29083987848304793},{"$f":"-Debt!CO506","v":-0.29601990488693142},{"$f":"-Debt!CP506","v":-0.29600512058456641},{"$f":"-Debt!CQ506","v":-0.29074518979162844},{"$f":"-Debt!CR506","v":-0.27879464286912847},{"$f":"-Debt!CS506","v":-0.28971723721601961},{"$f":"-Debt!CT506","v":-0.28420908319513116},{"$f":"-Debt!CU506","v":-0.27868497073809329},{"$f":"-Debt!CV506","v":-0.26649453050186167},{"$f":"-Debt!CW506","v":-0.27794390495579924},{"$f":"-Debt!CX506","v":-0.27216764478413924},{"$f":"-Debt!CY506","v":-0.26637481269793717},{"$f":"-Debt!CZ506","v":-0.2539396726487102},{"$f":"-Debt!DA506","v":-0.27129269283753854},{"$f":"-Debt!DB506","v":-0.26527459662985109},{"$f":"-Debt!DC506","v":-0.25923633308355931},{"$f":"-Debt!DD506","v":-0.2465564691643064},{"$f":"-Debt!DE506","v":-0.25278372744817967},{"$f":"-Debt!DF506","v":-0.25276141487043324},{"$f":"-Debt!DG506","v":-0.24643575622609271},{"$f":"-Debt!DH506","v":-0.23349759649872803},{"$f":"-Debt!DI506","v":-0.24656945368669936},{"$f":"-Debt!DJ506","v":-0.2399812326275772},{"$f":"-Debt!DK506","v":-0.23337454475791375},{"$f":"-Debt!DL506","v":-0.22017677112634348},{"$f":"-Debt!DM506","v":-0.23394049122791172},{"$f":"-Debt!DN506","v":-0.19710567709386317},{"$f":"-Debt!DO506","v":-0.15576631311618216},{"$f":"-Debt!DP506","v":-0.10843090710701686},{"$f":"-Debt!DQ506","v":-0.15401680267390938},{"$f":"-Debt!DR506","v":-0.13076449466207807},{"$f":"-Debt!DS506","v":-0.10753403187900645},{"$f":"-Debt!DT506","v":-5.9496928082786282E-2},{"$f":"-Debt!DU506","v":-8.3088745502488681E-2},{"$f":"-Debt!DV506","v":-8.2910423575886072E-2},{"$f":"-Debt!DW506","v":-5.87551880933469E-2},{"$f":"-Debt!DX506","v":-9.7579777520876432E-3},{"$f":"-Debt!DY506","v":-5.9270772148863449E-2},{"$f":"-Debt!DZ506","v":-3.4225954808892567E-2},{"$f":"-Debt!EA506","v":-9.1302598665030654E-3},{"$f":"-Debt!EB506","v":0},{"$f":"-Debt!EC506","v":0},{"$f":"-Debt!ED506","v":0},{"$f":"-Debt!EE506","v":0},{"$f":"-Debt!EF506","v":0},{"$f":"-Debt!EG506","v":0},{"$f":"-Debt!EH506","v":0},{"$f":"-Debt!EI506","v":0},{"$f":"-Debt!EJ506","v":0},{"$f":"-Debt!EK506","v":0},{"$f":"-Debt!EL506","v":0},{"$f":"-Debt!EM506","v":0},{"$f":"-Debt!EN506","v":0},{"$f":"-Debt!EO506","v":0},{"$f":"-Debt!EP506","v":0},{"$f":"-Debt!EQ506","v":0},{"$f":"-Debt!ER506","v":0},{"$f":"-Debt!ES506","v":0},{"$f":"-Debt!ET506","v":0},{"$f":"-Debt!EU506","v":0},{"$f":"-Debt!EV506","v":0},{"$f":"-Debt!EW506","v":0},{"$f":"-Debt!EX506","v":0},{"$f":"-Debt!EY506","v":0},{"$f":"-Debt!EZ506","v":0},{"$f":"-Debt!FA506","v":0},{"$f":"-Debt!FB506","v":0},{"$f":"-Debt!FC506","v":0},{"$f":"-Debt!FD506","v":0},{"$f":"-Debt!FE506","v":0},{"$f":"-Debt!FF506","v":0},{"$f":"-Debt!FG506","v":0},{"$f":"-Debt!FH506","v":0},{"$f":"-Debt!FI506","v":0},{"$f":"-Debt!FJ506","v":0},{"$f":"-Debt!FK506","v":0},{"$f":"-Debt!FL506","v":0},{"$f":"-Debt!FM506","v":0},{"$f":"-Debt!FN506","v":0},{"$f":"-Debt!FO506","v":0},{"$f":"-Debt!FP506","v":0},{"$f":"-Debt!FQ506","v":0},{"$f":"-Debt!FR506","v":0},{"$f":"-Debt!FS506","v":0},{"$f":"-Debt!FT506","v":0},{"$f":"-Debt!FU506","v":0},{"$f":"-Debt!FV506","v":0},{"$f":"-Debt!FW506","v":0},{"$f":"-Debt!FX506","v":0},{"$f":"-Debt!FY506","v":0},{"$f":"-Debt!FZ506","v":0},{"$f":"-Debt!GA506","v":0},{"$f":"-Debt!GB506","v":0},{"$f":"-Debt!GC506","v":0},{"$f":"-Debt!GD506","v":0},{"$f":"-Debt!GE506","v":0},{"$f":"-Debt!GF506","v":0},{"$f":"-Debt!GG506","v":0},{"$f":"-Debt!GH506","v":0},{"$f":"-Debt!GI506","v":0},{"$f":"-Debt!GJ506","v":0},{"$f":"-Debt!GK506","v":0},{"$f":"-Debt!GL506","v":0},{"$f":"-Debt!GM506","v":0},{"$f":"-Debt!GN506","v":0},{"$f":"-Debt!GO506","v":0},{"$f":"-Debt!GP506","v":0},{"$f":"-Debt!GQ506","v":0},{"$f":"-Debt!GR506","v":0},{"$f":"-Debt!GS506","v":0},{"$f":"-Debt!GT506","v":0},{"$f":"-Debt!GU506","v":0},{"$f":"-Debt!GV506","v":0},{"$f":"-Debt!GW506","v":0},{"$f":"-Debt!GX506","v":0},{"$f":"-Debt!GY506","v":0},{"$f":"-Debt!GZ506","v":0},{"$f":"-Debt!HA506","v":0},{"$f":"-Debt!HB506","v":0},{"$f":"-Debt!HC506","v":0},{"$f":"-Debt!HD506","v":0},{"$f":"-Debt!HE506","v":0},{"$f":"-Debt!HF506","v":0},{"$f":"-Debt!HG506","v":0},{"$f":"-Debt!HH506","v":0},{"$f":"-Debt!HI506","v":0},{"$f":"-Debt!HJ506","v":0},{"$f":"-Debt!HK506","v":0},{"$f":"-Debt!HL506","v":0},{"$f":"-Debt!HM506","v":0},{"$f":"-Debt!HN506","v":0},{"$f":"-Debt!HO506","v":0},{"$f":"-Debt!HP506","v":0},{"$f":"-Debt!HQ506","v":0},{"$f":"-Debt!HR506","v":0},{"$f":"-Debt!HS506","v":0},{"$f":"-Debt!HT506","v":0},{"$f":"-Debt!HU506","v":0},{"$f":"-Debt!HV506","v":0},{"$f":"-Debt!HW506","v":0},{"$f":"-Debt!HX506","v":0},{"$f":"-Debt!HY506","v":0},{"$f":"-Debt!HZ506","v":0},{"$f":"-Debt!IA506","v":0},{"$f":"-Debt!IB506","v":0},{"$f":"-Debt!IC506","v":0},{"$f":"-Debt!ID506","v":0},{"$f":"-Debt!IE506","v":0},{"$f":"-Debt!IF506","v":0},{"$f":"-Debt!IG506","v":0},{"$f":"-Debt!IH506","v":0},{"$f":"-Debt!II506","v":0},{"$f":"-Debt!IJ506","v":0},{"$f":"-Debt!IK506","v":0},{"$f":"-Debt!IL506","v":0},{"$f":"-Debt!IM506","v":0},{"$f":"-Debt!IN506","v":0},{"$f":"-Debt!IO506","v":0},{"$f":"-Debt!IP506","v":0},{"$f":"-Debt!IQ506","v":0},{"$f":"-Debt!IR506","v":0},{"$f":"-Debt!IS506","v":0},{"$f":"-Debt!IT506","v":0},{"$f":"-Debt!IU506","v":0}]
[null,null,"Release: Excess cash","AUD M",null,null,null,null,3.7573170142471746,{"$f":"-Debt!J507","v":0},{"$f":"-Debt!K507","v":0},{"$f":"-Debt!L507","v":0},{"$f":"-Debt!M507","v":0},{"$f":"-Debt!N507","v":0},{"$f":"-Debt!O507","v":0},{"$f":"-Debt!P507","v":0},{"$f":"-Debt!Q507","v":0},{"$f":"-Debt!R507","v":0},{"$f":"-Debt!S507","v":0},{"$f":"-Debt!T507","v":0},{"$f":"-Debt!U507","v":0},{"$f":"-Debt!V507","v":0},{"$f":"-Debt!W507","v":0},{"$f":"-Debt!X507","v":0},{"$f":"-Debt!Y507","v":0},{"$f":"-Debt!Z507","v":0},{"$f":"-Debt!AA507","v":0},{"$f":"-Debt!AB507","v":0},{"$f":"-Debt!AC507","v":0},{"$f":"-Debt!AD507","v":0},{"$f":"-Debt!AE507","v":0},{"$f":"-Debt!AF507","v":0},{"$f":"-Debt!AG507","v":0},{"$f":"-Debt!AH507","v":0},{"$f":"-Debt!AI507","v":0},{"$f":"-Debt!AJ507","v":0},{"$f":"-Debt!AK507","v":0},{"$f":"-Debt!AL507","v":0},{"$f":"-Debt!AM507","v":0},{"$f":"-Debt!AN507","v":0},{"$f":"-Debt!AO507","v":0},{"$f":"-Debt!AP507","v":0},{"$f":"-Debt!AQ507","v":0},{"$f":"-Debt!AR507","v":0},{"$f":"-Debt!AS507","v":0},{"$f":"-Debt!AT507","v":0},{"$f":"-Debt!AU507","v":0},{"$f":"-Debt!AV507","v":0},{"$f":"-Debt!AW507","v":0},{"$f":"-Debt!AX507","v":0},{"$f":"-Debt!AY507","v":0},{"$f":"-Debt!AZ507","v":0},{"$f":"-Debt!BA507","v":0},{"$f":"-Debt!BB507","v":0},{"$f":"-Debt!BC507","v":0},{"$f":"-Debt!BD507","v":0},{"$f":"-Debt!BE507","v":0},{"$f":"-Debt!BF507","v":0},{"$f":"-Debt!BG507","v":0},{"$f":"-Debt!BH507","v":0},{"$f":"-Debt!BI507","v":0},{"$f":"-Debt!BJ507","v":0},{"$f":"-Debt!BK507","v":0},{"$f":"-Debt!BL507","v":0},{"$f":"-Debt!BM507","v":0},{"$f":"-Debt!BN507","v":0},{"$f":"-Debt!BO507","v":0},{"$f":"-Debt!BP507","v":0},{"$f":"-Debt!BQ507","v":0},{"$f":"-Debt!BR507","v":0},{"$f":"-Debt!BS507","v":0},{"$f":"-Debt!BT507","v":0},{"$f":"-Debt!BU507","v":0},{"$f":"-Debt!BV507","v":0},{"$f":"-Debt!BW507","v":0},{"$f":"-Debt!BX507","v":0},{"$f":"-Debt!BY507","v":0},{"$f":"-Debt!BZ507","v":0},{"$f":"-Debt!CA507","v":0},{"$f":"-Debt!CB507","v":0},{"$f":"-Debt!CC507","v":0},{"$f":"-Debt!CD507","v":0},{"$f":"-Debt!CE507","v":0},{"$f":"-Debt!CF507","v":0},{"$f":"-Debt!CG507","v":0},{"$f":"-Debt!CH507","v":0},{"$f":"-Debt!CI507","v":0},{"$f":"-Debt!CJ507","v":0},{"$f":"-Debt!CK507","v":0},{"$f":"-Debt!CL507","v":0},{"$f":"-Debt!CM507","v":0},{"$f":"-Debt!CN507","v":0},{"$f":"-Debt!CO507","v":0},{"$f":"-Debt!CP507","v":0},{"$f":"-Debt!CQ507","v":0},{"$f":"-Debt!CR507","v":0},{"$f":"-Debt!CS507","v":0},{"$f":"-Debt!CT507","v":0},{"$f":"-Debt!CU507","v":0},{"$f":"-Debt!CV507","v":0},{"$f":"-Debt!CW507","v":0},{"$f":"-Debt!CX507","v":0},{"$f":"-Debt!CY507","v":0},{"$f":"-Debt!CZ507","v":0},{"$f":"-Debt!DA507","v":0},{"$f":"-Debt!DB507","v":0},{"$f":"-Debt!DC507","v":0},{"$f":"-Debt!DD507","v":0},{"$f":"-Debt!DE507","v":0},{"$f":"-Debt!DF507","v":0},{"$f":"-Debt!DG507","v":0},{"$f":"-Debt!DH507","v":0},{"$f":"-Debt!DI507","v":0},{"$f":"-Debt!DJ507","v":0},{"$f":"-Debt!DK507","v":0},{"$f":"-Debt!DL507","v":0},{"$f":"-Debt!DM507","v":0},{"$f":"-Debt!DN507","v":0},{"$f":"-Debt!DO507","v":0},{"$f":"-Debt!DP507","v":0},{"$f":"-Debt!DQ507","v":0},{"$f":"-Debt!DR507","v":0},{"$f":"-Debt!DS507","v":0},{"$f":"-Debt!DT507","v":0},{"$f":"-Debt!DU507","v":0},{"$f":"-Debt!DV507","v":0},{"$f":"-Debt!DW507","v":0},{"$f":"-Debt!DX507","v":0},{"$f":"-Debt!DY507","v":0},{"$f":"-Debt!DZ507","v":0},{"$f":"-Debt!EA507","v":0},{"$f":"-Debt!EB507","v":0},{"$f":"-Debt!EC507","v":0},{"$f":"-Debt!ED507","v":0},{"$f":"-Debt!EE507","v":0},{"$f":"-Debt!EF507","v":0},{"$f":"-Debt!EG507","v":0},{"$f":"-Debt!EH507","v":0},{"$f":"-Debt!EI507","v":0},{"$f":"-Debt!EJ507","v":0},{"$f":"-Debt!EK507","v":0},{"$f":"-Debt!EL507","v":0},{"$f":"-Debt!EM507","v":0},{"$f":"-Debt!EN507","v":0},{"$f":"-Debt!EO507","v":0},{"$f":"-Debt!EP507","v":0},{"$f":"-Debt!EQ507","v":0},{"$f":"-Debt!ER507","v":0},{"$f":"-Debt!ES507","v":0},{"$f":"-Debt!ET507","v":0},{"$f":"-Debt!EU507","v":0},{"$f":"-Debt!EV507","v":0},{"$f":"-Debt!EW507","v":0},{"$f":"-Debt!EX507","v":0},{"$f":"-Debt!EY507","v":0},{"$f":"-Debt!EZ507","v":0},{"$f":"-Debt!FA507","v":0},{"$f":"-Debt!FB507","v":0},{"$f":"-Debt!FC507","v":8.833112805675114E-3},{"$f":"-Debt!FD507","v":0},{"$f":"-Debt!FE507","v":0},{"$f":"-Debt!FF507","v":1.7270185498972523E-2},{"$f":"-Debt!FG507","v":8.6763759131880391E-3},{"$f":"-Debt!FH507","v":0},{"$f":"-Debt!FI507","v":0},{"$f":"-Debt!FJ507","v":1.6952809563840265E-2},{"$f":"-Debt!FK507","v":8.5179708162321788E-3},{"$f":"-Debt!FL507","v":0},{"$f":"-Debt!FM507","v":0},{"$f":"-Debt!FN507","v":8.3172166628617816E-3},{"$f":"-Debt!FO507","v":8.3172207379593743E-3},{"$f":"-Debt!FP507","v":0},{"$f":"-Debt!FQ507","v":0},{"$f":"-Debt!FR507","v":1.6307456184680991E-2},{"$f":"-Debt!FS507","v":8.1957893553323835E-3},{"$f":"-Debt!FT507","v":0},{"$f":"-Debt!FU507","v":0},{"$f":"-Debt!FV507","v":1.5979416764792642E-2},{"$f":"-Debt!FW507","v":8.0320457099891662E-3},{"$f":"-Debt!FX507","v":0},{"$f":"-Debt!FY507","v":0},{"$f":"-Debt!FZ507","v":0},{"$f":"-Debt!GA507","v":0},{"$f":"-Debt!GB507","v":0},{"$f":"-Debt!GC507","v":0},{"$f":"-Debt!GD507","v":7.8435051343035411E-3},{"$f":"-Debt!GE507","v":7.843501217649429E-3},{"$f":"-Debt!GF507","v":0},{"$f":"-Debt!GG507","v":0},{"$f":"-Debt!GH507","v":1.5338338011615882E-2},{"$f":"-Debt!GI507","v":7.7134742195292816E-3},{"$f":"-Debt!GJ507","v":0},{"$f":"-Debt!GK507","v":0},{"$f":"-Debt!GL507","v":1.4987281663206176E-2},{"$f":"-Debt!GM507","v":7.5382968415973473E-3},{"$f":"-Debt!GN507","v":0},{"$f":"-Debt!GO507","v":0},{"$f":"-Debt!GP507","v":1.4632461907221561E-2},{"$f":"-Debt!GQ507","v":7.3612014246275947E-3},{"$f":"-Debt!GR507","v":0},{"$f":"-Debt!GS507","v":0},{"$f":"-Debt!GT507","v":7.1371173290279977E-3},{"$f":"-Debt!GU507","v":7.1371607272161519E-3},{"$f":"-Debt!GV507","v":0},{"$f":"-Debt!GW507","v":0},{"$f":"-Debt!GX507","v":1.3911469580697222E-2},{"$f":"-Debt!GY507","v":7.0014756614531493E-3},{"$f":"-Debt!GZ507","v":0},{"$f":"-Debt!HA507","v":0},{"$f":"-Debt!HB507","v":1.3545286774010901E-2},{"$f":"-Debt!HC507","v":6.8188105506981067E-3},{"$f":"-Debt!HD507","v":0},{"$f":"-Debt!HE507","v":0},{"$f":"-Debt!HF507","v":1.317522434210483E-2},{"$f":"-Debt!HG507","v":6.6342020556162673E-3},{"$f":"-Debt!HH507","v":0},{"$f":"-Debt!HI507","v":0},{"$f":"-Debt!HJ507","v":6.4006839939887428E-3},{"$f":"-Debt!HK507","v":6.4007079830470381E-3},{"$f":"-Debt!HL507","v":0},{"$f":"-Debt!HM507","v":0},{"$f":"-Debt!HN507","v":1.7302485992050873},{"$f":"-Debt!HO507","v":1.7302486156109516},{"$f":"-Debt!HP507","v":0},{"$f":"-Debt!HQ507","v":0},{"$f":"-Debt!HR507","v":0},{"$f":"-Debt!HS507","v":0},{"$f":"-Debt!HT507","v":0},{"$f":"-Debt!HU507","v":0},{"$f":"-Debt!HV507","v":0},{"$f":"-Debt!HW507","v":0},{"$f":"-Debt!HX507","v":0},{"$f":"-Debt!HY507","v":0},{"$f":"-Debt!HZ507","v":0},{"$f":"-Debt!IA507","v":0},{"$f":"-Debt!IB507","v":0},{"$f":"-Debt!IC507","v":0},{"$f":"-Debt!ID507","v":0},{"$f":"-Debt!IE507","v":0},{"$f":"-Debt!IF507","v":0},{"$f":"-Debt!IG507","v":0},{"$f":"-Debt!IH507","v":0},{"$f":"-Debt!II507","v":0},{"$f":"-Debt!IJ507","v":0},{"$f":"-Debt!IK507","v":0},{"$f":"-Debt!IL507","v":0},{"$f":"-Debt!IM507","v":0},{"$f":"-Debt!IN507","v":0},{"$f":"-Debt!IO507","v":0},{"$f":"-Debt!IP507","v":0},{"$f":"-Debt!IQ507","v":0},{"$f":"-Debt!IR507","v":0},{"$f":"-Debt!IS507","v":0},{"$f":"-Debt!IT507","v":0},{"$f":"-Debt!IU507","v":0}]
[null,null,"Total","AUD M",null,null,null,null,2.131453135054648,{"$f":"SUM(J115:J117)","v":0},{"$f":"SUM(K115:K117)","v":0},0,0,0,0,0,0,0.16400000000000148,0.11862005892821514,0.20703183449406026,5.9849530509325177E-2,-0.23050400086425071,-0.10786246274743405,0.5818321371729005,0.58227586925013042,0.53675789813655961,0.53733524018819656,0.1618032175624049,5.0753259599978229E-4,-4.471672848361985E-2,-9.6429596326690348E-3,1.4131765920358808E-3,-7.8572414534705537E-4,-4.392336944721309E-2,-1.0395750817386529E-2,3.9042595389632284E-3,-2.0644540884898754E-3,-2.0243030740899615E-3,-1.0554942916858878E-2,4.3686068327101202E-3,-2.2259775018240724E-3,-2.2337625019877017E-3,-1.0774833669874195E-2,2.3797829545243454E-3,-1.2327532767586469E-5,-2.4461387083487551E-3,-1.099889478699545E-2,5.2188871329456044E-3,-2.6531585542457492E-3,-2.6621176115342315E-3,-1.1227578724064546E-2,7.1919117686635836E-2,-2.8014614275932992E-3,-2.8081890109716845E-3,-9.7301796678880281E-3,6.0939419187616695E-3,-3.086702151674614E-3,-3.0962193002700422E-3,-9.9959713924273608E-3,3.2587849597932594E-3,-9.710688032793513E-6,-3.3225877006201054E-3,-1.0196693337005791E-2,1.144917483717689E-2,-3.5166266188026984E-3,-3.529209706045866E-3,-1.0399641504058144E-2,7.4209800389364311E-3,-3.7590800284530435E-3,-3.7691419968892692E-3,-1.0609838096241941E-2,7.9004955711936553E-3,-3.9932179788456645E-3,-4.0053620198966522E-3,{"$f":"SUM(BW115:BW117)","v":-1.0821913338871503E-2},4.1766118711595857E-3,-1.183620992784018E-5,-4.247550098142594E-3,-1.103839659874073E-2,8.8778869937532479E-3,-4.4803223240307277E-3,-4.4936508735379244E-3,-1.1259047448550219E-2,9.3718937198467023E-3,-4.7304647481494211E-3,-4.7445261445903109E-3,-1.148470977038929E-2,9.8784673387642963E-3,-4.9853121166497649E-3,-5.0000399976463106E-3,-1.1715285183355517E-2,5.1800264038834865E-3,-1.4784302365011825E-5,-5.2599307929379613E-3,-1.1950546922499972E-2,1.0922594346891135E-2,-5.508154020888445E-3,-5.5241124570378775E-3,-1.2190440236231614E-2,1.1449374453937566E-2,-5.7762601716599971E-3,-5.792832086202071E-3,-1.2435140049226967E-2,1.7353020188828339E-2,-6.0180962076874511E-3,-6.0382635462917778E-3,-1.2679863919252909E-2,6.2272582838732715E-3,-2.2312577746430584E-5,-6.3256586443405372E-3,-1.2938159727364673E-2,1.3071857187971325E-2,-6.5882210591221568E-3,-6.6066878696634523E-3,-1.3197773631570264E-2,1.3763720101568233E-2,-3.6834814134048544E-2,-4.133936397768101E-2,-4.7335406009165304E-2,4.558589556689252E-2,-2.3252308011831313E-2,-2.3230462783071615E-2,-4.8037103796220171E-2,2.3591817419702399E-2,-1.7832192660260926E-4,-2.4155235482539172E-2,-4.8997210341259256E-2,4.9512794396775806E-2,-2.5044817339970882E-2,-2.5095694942389501E-2,-4.9976660353606261E-2,1.0478956091624081E-2,-1.5523355046455078E-2,-4.157792885128897E-2,-9.2708891002172722E-2,-3.9405310887281608E-2,-6.6441494892330311E-2,-9.3631346555735018E-2,{"$f":"SUM(EI115:EI117)","v":-0.14597863650577825},-0.1187088899975649,-0.11915284879839938,-0.14754551248717784,-0.20113647979179983,-4.1051341339311764E-2,-6.896601277371095E-2,-9.7043684019414878E-2,-0.15150436963586034,-9.4583427222160621E-2,-0.12375177002960425,-0.15309377104588617,-0.20884828742904715,-0.14998260885355053,-0.18043925590296994,-0.21108034909446682,-0.26815758916666954,-0.23823824863404597,-0.23912923603941805,-7.4253459201614636E-2,8.833112805675114E-3,-1.7466445708994804E-2,-8.7154825059174712E-3,1.7270185498972523E-2,8.6763759131880391E-3,-1.7151322789101808E-2,-8.5574879645875512E-3,1.6952809563840265E-2,8.5179708162321788E-3,-1.6832528240008582E-2,-8.3977443294886989E-3,8.3172166628617816E-3,8.3172207379593743E-3,-8.236238498025017E-3,-8.2362103474422632E-3,1.6307456184680991E-2,8.1957893553323835E-3,-1.6184539354401561E-2,-8.0728612105316344E-3,1.5979416764792642E-2,8.0320457099891662E-3,-1.5855191939138535E-2,-7.9078136461587789E-3,-1.1751392144407902E-3,-9.1460335866377918E-3,-1.5900472090079276E-2,-7.9295961504213253E-3,7.8435051343035411E-3,7.843501217649429E-3,-7.7567930952588959E-3,-7.7568040057611753E-3,1.5338338011615882E-2,7.7134742195292816E-3,{"$f":"SUM(GJ115:GJ117)","v":-1.5206967627586998E-2},-7.5821073368489422E-3,1.4987281663206176E-2,7.5382968415973473E-3,-1.4854460295115501E-2,-7.4054464492374628E-3,1.4632461907221561E-2,7.3612014246275947E-3,-1.4498253850193876E-2,-7.227048235285416E-3,7.1371173290279977E-3,7.1371607272161519E-3,-7.0467251275183607E-3,-7.0467229247763719E-3,1.3911469580697222E-2,7.0014756614531493E-3,-1.3774452725345387E-2,-6.8644583596082498E-3,1.3545286774010901E-2,6.8188105506981067E-3,-1.3406841011189385E-2,-6.6803797474306315E-3,1.317522434210483E-2,6.6342020556162673E-3,-1.3035389887843252E-2,-6.4943875563088227E-3,6.4006839939887428E-3,6.4007079830470381E-3,-6.3065507371411478E-3,-6.3065681001539531E-3,1.7302485992050873,1.7302486156109516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow available for senior debt DSRA","AUD M",null,null,null,null,21.734950957077515,{"$f":"J111+J118","v":0},{"$f":"K111+K118","v":0},0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,0,0,0,0,-0.31788297001305821,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,{"$f":"BW111+BW118","v":-0.34754807341210625},-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,0,{"$f":"EI111+EI118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,0.33836924870714702,0.24916436542314579,0.29105681057866395,0.35039097676127895,0.40160951492031871,0.31063620213190146,0.35261740952082599,0.41153889602689675,0.4627515297487641,0.36861148726056914,0.41156616559647352,0.46282708864769884,0.52370823626432217,0.47158949735706346,0.47162582708897638,0.53187024362272528,0.58582295691247377,0.48799739398046205,0.53295453796584114,0.59388293180184948,0.64924476133308417,0.54952217077715726,0.59550896320266022,0.64031387720847155,0.69700575997982062,0.58987773826231726,0.63690985105027276,0.69177965701062982,0.75768590653196999,0.70188859874705278,0.70192147852444076,0.7653570521015135,0.82492562132266345,{"$f":"GJ111+GJ118","v":0.71911378975029883},0.76830501857563271,0.83248065897983148,0.89357247698393449,0.78571391508790556,0.836015401643039,0.90094786644929681,0.96359173660491515,0.85364634680291396,0.90507895926530291,0.96364875367823677,1.0349950037277695,0.9754203449184804,0.97544884957960187,1.0419469023491339,1.1077835669846916,0.99354120799654089,1.0473006825086402,1.1146082722295212,1.182086802250776,1.0656326289110405,1.1205885612768651,1.1887239916988277,1.2578754515960617,1.1391661688859775,1.1953411545064219,1.257922543800704,1.3351570244629907,1.271486903798849,1.27151081594856,3.0591836196163547,3.1280399604199984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt"]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,{"$f":"SUM(J123:IU123)","v":31.226943782871757},{"$f":"-Debt!J633","v":0},{"$f":"-Debt!K633","v":0},{"$f":"-Debt!L633","v":0},{"$f":"-Debt!M633","v":0},{"$f":"-Debt!N633","v":0},{"$f":"-Debt!O633","v":0},{"$f":"-Debt!P633","v":0},{"$f":"-Debt!Q633","v":0},{"$f":"-Debt!R633","v":0},{"$f":"-Debt!S633","v":0.16400000000000148},{"$f":"-Debt!T633","v":0.28262005892821662},{"$f":"-Debt!U633","v":0.48965189342227688},{"$f":"-Debt!V633","v":0.54950142393160206},{"$f":"-Debt!W633","v":0.31899742306735135},{"$f":"-Debt!X633","v":0},{"$f":"-Debt!Y633","v":0},{"$f":"-Debt!Z633","v":0},{"$f":"-Debt!AA633","v":0},{"$f":"-Debt!AB633","v":0.31788297001305821},{"$f":"-Debt!AC633","v":0.47968618757546311},{"$f":"-Debt!AD633","v":0.48019372017146289},{"$f":"-Debt!AE633","v":0.43547699168784304},{"$f":"-Debt!AF633","v":0.42583403205517401},{"$f":"-Debt!AG633","v":0.42724720864720989},{"$f":"-Debt!AH633","v":0.42646148450186283},{"$f":"-Debt!AI633","v":0.38253811505464974},{"$f":"-Debt!AJ633","v":0.37214236423726321},{"$f":"-Debt!AK633","v":0.37604662377622644},{"$f":"-Debt!AL633","v":0.37398216968773657},{"$f":"-Debt!AM633","v":0.3719578666136466},{"$f":"-Debt!AN633","v":0.36140292369678773},{"$f":"-Debt!AO633","v":0.36577153052949785},{"$f":"-Debt!AP633","v":0.36354555302767377},{"$f":"-Debt!AQ633","v":0.36131179052568607},{"$f":"-Debt!AR633","v":0.35053695685581188},{"$f":"-Debt!AS633","v":0.35291673981033622},{"$f":"-Debt!AT633","v":0.35290441227756864},{"$f":"-Debt!AU633","v":0.35045827356921988},{"$f":"-Debt!AV633","v":0.33945937878222443},{"$f":"-Debt!AW633","v":0.34467826591517003},{"$f":"-Debt!AX633","v":0.34202510736092429},{"$f":"-Debt!AY633","v":0.33936298974939005},{"$f":"-Debt!AZ633","v":0.32813541102532551},{"$f":"-Debt!BA633","v":0.40005452871196134},{"$f":"-Debt!BB633","v":0.39725306728436804},{"$f":"-Debt!BC633","v":0.39444487827339636},{"$f":"-Debt!BD633","v":0.38471469860550833},{"$f":"-Debt!BE633","v":0.39080864052427},{"$f":"-Debt!BF633","v":0.38772193837259539},{"$f":"-Debt!BG633","v":0.38462571907232534},{"$f":"-Debt!BH633","v":0.37462974767989798},{"$f":"-Debt!BI633","v":0.37788853263969124},{"$f":"-Debt!BJ633","v":0.37787882195165845},{"$f":"-Debt!BK633","v":0.37455623425103834},{"$f":"-Debt!BL633","v":0.36435954091403255},{"$f":"-Debt!BM633","v":0.37580871575120944},{"$f":"-Debt!BN633","v":0.37229208913240674},{"$f":"-Debt!BO633","v":0.36876287942636088},{"$f":"-Debt!BP633","v":0.35836323792230274},{"$f":"-Debt!BQ633","v":0.36578421796123917},{"$f":"-Debt!BR633","v":0.36202513793278612},{"$f":"-Debt!BS633","v":0.35825599593589685},{"$f":"-Debt!BT633","v":0.34764615783965491},{"$f":"-Debt!BU633","v":0.35554665341084857},{"$f":"-Debt!BV633","v":0.3515534354320029},{"$f":"-Debt!BW633","v":0.34754807341210625},{"$f":"-Debt!BX633","v":0.33672616007323475},{"$f":"-Debt!BY633","v":0.34090277194439433},{"$f":"-Debt!BZ633","v":0.34089093573446649},{"$f":"-Debt!CA633","v":0.3366433856363239},{"$f":"-Debt!CB633","v":0.32560498903758317},{"$f":"-Debt!CC633","v":0.33448287603133642},{"$f":"-Debt!CD633","v":0.33000255370730569},{"$f":"-Debt!CE633","v":0.32550890283376777},{"$f":"-Debt!CF633","v":0.31424985538521755},{"$f":"-Debt!CG633","v":0.32362174910506425},{"$f":"-Debt!CH633","v":0.31889128435691483},{"$f":"-Debt!CI633","v":0.31414675821232452},{"$f":"-Debt!CJ633","v":0.30266204844193523},{"$f":"-Debt!CK633","v":0.31254051578069952},{"$f":"-Debt!CL633","v":0.30755520366404976},{"$f":"-Debt!CM633","v":0.30255516366640345},{"$f":"-Debt!CN633","v":0.29083987848304793},{"$f":"-Debt!CO633","v":0.29601990488693142},{"$f":"-Debt!CP633","v":0.29600512058456641},{"$f":"-Debt!CQ633","v":0.29074518979162844},{"$f":"-Debt!CR633","v":0.27879464286912847},{"$f":"-Debt!CS633","v":0.28971723721601961},{"$f":"-Debt!CT633","v":0.28420908319513116},{"$f":"-Debt!CU633","v":0.27868497073809329},{"$f":"-Debt!CV633","v":0.26649453050186167},{"$f":"-Debt!CW633","v":0.27794390495579924},{"$f":"-Debt!CX633","v":0.27216764478413924},{"$f":"-Debt!CY633","v":0.26637481269793717},{"$f":"-Debt!CZ633","v":0.2539396726487102},{"$f":"-Debt!DA633","v":0.27129269283753854},{"$f":"-Debt!DB633","v":0.26527459662985109},{"$f":"-Debt!DC633","v":0.25923633308355931},{"$f":"-Debt!DD633","v":0.2465564691643064},{"$f":"-Debt!DE633","v":0.25278372744817967},{"$f":"-Debt!DF633","v":0.25276141487043324},{"$f":"-Debt!DG633","v":0.24643575622609271},{"$f":"-Debt!DH633","v":0.23349759649872803},{"$f":"-Debt!DI633","v":0.24656945368669936},{"$f":"-Debt!DJ633","v":0.2399812326275772},{"$f":"-Debt!DK633","v":0.23337454475791375},{"$f":"-Debt!DL633","v":0.22017677112634348},{"$f":"-Debt!DM633","v":0.23394049122791172},{"$f":"-Debt!DN633","v":0.19710567709386317},{"$f":"-Debt!DO633","v":0.15576631311618216},{"$f":"-Debt!DP633","v":0.10843090710701686},{"$f":"-Debt!DQ633","v":0.15401680267390938},{"$f":"-Debt!DR633","v":0.13076449466207807},{"$f":"-Debt!DS633","v":0.10753403187900645},{"$f":"-Debt!DT633","v":5.9496928082786282E-2},{"$f":"-Debt!DU633","v":8.3088745502488681E-2},{"$f":"-Debt!DV633","v":8.2910423575886072E-2},{"$f":"-Debt!DW633","v":5.87551880933469E-2},{"$f":"-Debt!DX633","v":9.7579777520876432E-3},{"$f":"-Debt!DY633","v":5.9270772148863449E-2},{"$f":"-Debt!DZ633","v":3.4225954808892567E-2},{"$f":"-Debt!EA633","v":9.1302598665030654E-3},{"$f":"-Debt!EB633","v":0},{"$f":"-Debt!EC633","v":0},{"$f":"-Debt!ED633","v":0},{"$f":"-Debt!EE633","v":0},{"$f":"-Debt!EF633","v":0},{"$f":"-Debt!EG633","v":0},{"$f":"-Debt!EH633","v":0},{"$f":"-Debt!EI633","v":0},{"$f":"-Debt!EJ633","v":0},{"$f":"-Debt!EK633","v":0},{"$f":"-Debt!EL633","v":0},{"$f":"-Debt!EM633","v":0},{"$f":"-Debt!EN633","v":0},{"$f":"-Debt!EO633","v":0},{"$f":"-Debt!EP633","v":0},{"$f":"-Debt!EQ633","v":0},{"$f":"-Debt!ER633","v":0},{"$f":"-Debt!ES633","v":0},{"$f":"-Debt!ET633","v":0},{"$f":"-Debt!EU633","v":0},{"$f":"-Debt!EV633","v":0},{"$f":"-Debt!EW633","v":0},{"$f":"-Debt!EX633","v":0},{"$f":"-Debt!EY633","v":0},{"$f":"-Debt!EZ633","v":0},{"$f":"-Debt!FA633","v":0},{"$f":"-Debt!FB633","v":-0.19685293186523367},{"$f":"-Debt!FC633","v":-0.33836924870714702},{"$f":"-Debt!FD633","v":-0.24916436542314579},{"$f":"-Debt!FE633","v":-0.29105681057866395},{"$f":"-Debt!FF633","v":-0.35039097676127895},{"$f":"-Debt!FG633","v":-0.36236381929342865},{"$f":"-Debt!FH633","v":-3.4092588855103578E-3},{"$f":"-Debt!FI633","v":-1.6922152011249469E-3},{"$f":"-Debt!FJ633","v":0},{"$f":"-Debt!FK633","v":0},{"$f":"-Debt!FL633","v":-3.1940791272822011E-3},{"$f":"-Debt!FM633","v":-1.5843825703607539E-3},{"$f":"-Debt!FN633","v":0},{"$f":"-Debt!FO633","v":0},{"$f":"-Debt!FP633","v":-1.4755966943109655E-3},{"$f":"-Debt!FQ633","v":-1.4755966943109655E-3},{"$f":"-Debt!FR633","v":0},{"$f":"-Debt!FS633","v":0},{"$f":"-Debt!FT633","v":-2.7577764975350583E-3},{"$f":"-Debt!FU633","v":-1.3657629582330966E-3},{"$f":"-Debt!FV633","v":0},{"$f":"-Debt!FW633","v":0},{"$f":"-Debt!FX633","v":-2.5365560033505652E-3},{"$f":"-Debt!FY633","v":-1.254928264507349E-3},{"$f":"-Debt!FZ633","v":-2.966294745887943E-3},{"$f":"-Debt!GA633","v":-4.1435422440403435E-3},{"$f":"-Debt!GB633","v":-2.3271974624368141E-3},{"$f":"-Debt!GC633","v":-1.1499499642848576E-3},{"$f":"-Debt!GD633","v":0},{"$f":"-Debt!GE633","v":0},{"$f":"-Debt!GF633","v":-1.0364655493275698E-3},{"$f":"-Debt!GG633","v":-1.0364655493271258E-3},{"$f":"-Debt!GH633","v":0},{"$f":"-Debt!GI633","v":0},{"$f":"-Debt!GJ633","v":-1.8719992394844454E-3},{"$f":"-Debt!GK633","v":-9.2193462326761733E-4},{"$f":"-Debt!GL633","v":0},{"$f":"-Debt!GM633","v":0},{"$f":"-Debt!GN633","v":-1.6413074820864626E-3},{"$f":"-Debt!GO633","v":-8.0639264505055763E-4},{"$f":"-Debt!GP633","v":0},{"$f":"-Debt!GQ633","v":0},{"$f":"-Debt!GR633","v":-1.4085754607120471E-3},{"$f":"-Debt!GS633","v":-6.8983891918561469E-4},{"$f":"-Debt!GT633","v":0},{"$f":"-Debt!GU633","v":0},{"$f":"-Debt!GV633","v":-5.7229157448523971E-4},{"$f":"-Debt!GW633","v":-5.7229157448501766E-4},{"$f":"-Debt!GX633","v":0},{"$f":"-Debt!GY633","v":0},{"$f":"-Debt!GZ633","v":-9.3701377739030534E-4},{"$f":"-Debt!HA633","v":-4.5370890648177564E-4},{"$f":"-Debt!HB633","v":0},{"$f":"-Debt!HC633","v":0},{"$f":"-Debt!HD633","v":-6.9814258465550338E-4},{"$f":"-Debt!HE633","v":-3.3411314229669919E-4},{"$f":"-Debt!HF633","v":0},{"$f":"-Debt!HG633","v":0},{"$f":"-Debt!HH633","v":-4.5722482976340295E-4},{"$f":"-Debt!HI633","v":-2.1350410124454378E-4},{"$f":"-Debt!HJ633","v":0},{"$f":"-Debt!HK633","v":0},{"$f":"-Debt!HL633","v":-9.1884836606270781E-5},{"$f":"-Debt!HM633","v":-9.188483660382829E-5},{"$f":"-Debt!HN633","v":0},{"$f":"-Debt!HO633","v":0},{"$f":"-Debt!HP633","v":0},{"$f":"-Debt!HQ633","v":0},{"$f":"-Debt!HR633","v":0},{"$f":"-Debt!HS633","v":0},{"$f":"-Debt!HT633","v":0},{"$f":"-Debt!HU633","v":0},{"$f":"-Debt!HV633","v":0},{"$f":"-Debt!HW633","v":0},{"$f":"-Debt!HX633","v":0},{"$f":"-Debt!HY633","v":0},{"$f":"-Debt!HZ633","v":0},{"$f":"-Debt!IA633","v":0},{"$f":"-Debt!IB633","v":0},{"$f":"-Debt!IC633","v":0},{"$f":"-Debt!ID633","v":0},{"$f":"-Debt!IE633","v":0},{"$f":"-Debt!IF633","v":0},{"$f":"-Debt!IG633","v":0},{"$f":"-Debt!IH633","v":0},{"$f":"-Debt!II633","v":0},{"$f":"-Debt!IJ633","v":0},{"$f":"-Debt!IK633","v":0},{"$f":"-Debt!IL633","v":0},{"$f":"-Debt!IM633","v":0},{"$f":"-Debt!IN633","v":0},{"$f":"-Debt!IO633","v":0},{"$f":"-Debt!IP633","v":0},{"$f":"-Debt!IQ633","v":0},{"$f":"-Debt!IR633","v":0},{"$f":"-Debt!IS633","v":0},{"$f":"-Debt!IT633","v":0},{"$f":"-Debt!IU633","v":0}]
[null,null,"Release: Debt service ","AUD M",null,null,null,null,-31.043624170138639,{"$f":"-Debt!J634","v":0},{"$f":"-Debt!K634","v":0},{"$f":"-Debt!L634","v":0},{"$f":"-Debt!M634","v":0},{"$f":"-Debt!N634","v":0},{"$f":"-Debt!O634","v":0},{"$f":"-Debt!P634","v":0},{"$f":"-Debt!Q634","v":0},{"$f":"-Debt!R634","v":0},{"$f":"-Debt!S634","v":0},{"$f":"-Debt!T634","v":-0.16400000000000148},{"$f":"-Debt!U634","v":-0.28262005892821662},{"$f":"-Debt!V634","v":-0.48965189342227688},{"$f":"-Debt!W634","v":-0.54950142393160206},{"$f":"-Debt!X634","v":0},{"$f":"-Debt!Y634","v":0},{"$f":"-Debt!Z634","v":0},{"$f":"-Debt!AA634","v":0},{"$f":"-Debt!AB634","v":0},{"$f":"-Debt!AC634","v":0},{"$f":"-Debt!AD634","v":0},{"$f":"-Debt!AE634","v":0},{"$f":"-Debt!AF634","v":-1.5551350207534953E-2},{"$f":"-Debt!AG634","v":-0.42583403205517401},{"$f":"-Debt!AH634","v":-0.42724720864720989},{"$f":"-Debt!AI634","v":-0.42646148450186283},{"$f":"-Debt!AJ634","v":-0.38253811505464974},{"$f":"-Debt!AK634","v":-0.37214236423726321},{"$f":"-Debt!AL634","v":-0.37604662377622644},{"$f":"-Debt!AM634","v":-0.37398216968773657},{"$f":"-Debt!AN634","v":-0.3719578666136466},{"$f":"-Debt!AO634","v":-0.36140292369678773},{"$f":"-Debt!AP634","v":-0.36577153052949785},{"$f":"-Debt!AQ634","v":-0.36354555302767377},{"$f":"-Debt!AR634","v":-0.36131179052568607},{"$f":"-Debt!AS634","v":-0.35053695685581188},{"$f":"-Debt!AT634","v":-0.35291673981033622},{"$f":"-Debt!AU634","v":-0.35290441227756864},{"$f":"-Debt!AV634","v":-0.35045827356921988},{"$f":"-Debt!AW634","v":-0.33945937878222443},{"$f":"-Debt!AX634","v":-0.34467826591517003},{"$f":"-Debt!AY634","v":-0.34202510736092429},{"$f":"-Debt!AZ634","v":-0.33936298974939005},{"$f":"-Debt!BA634","v":-0.32813541102532551},{"$f":"-Debt!BB634","v":-0.40005452871196134},{"$f":"-Debt!BC634","v":-0.39725306728436804},{"$f":"-Debt!BD634","v":-0.39444487827339636},{"$f":"-Debt!BE634","v":-0.38471469860550833},{"$f":"-Debt!BF634","v":-0.39080864052427},{"$f":"-Debt!BG634","v":-0.38772193837259539},{"$f":"-Debt!BH634","v":-0.38462571907232534},{"$f":"-Debt!BI634","v":-0.37462974767989798},{"$f":"-Debt!BJ634","v":-0.37788853263969124},{"$f":"-Debt!BK634","v":-0.37787882195165845},{"$f":"-Debt!BL634","v":-0.37455623425103834},{"$f":"-Debt!BM634","v":-0.36435954091403255},{"$f":"-Debt!BN634","v":-0.37580871575120944},{"$f":"-Debt!BO634","v":-0.37229208913240674},{"$f":"-Debt!BP634","v":-0.36876287942636088},{"$f":"-Debt!BQ634","v":-0.35836323792230274},{"$f":"-Debt!BR634","v":-0.36578421796123917},{"$f":"-Debt!BS634","v":-0.36202513793278612},{"$f":"-Debt!BT634","v":-0.35825599593589685},{"$f":"-Debt!BU634","v":-0.34764615783965491},{"$f":"-Debt!BV634","v":-0.35554665341084857},{"$f":"-Debt!BW634","v":-0.3515534354320029},{"$f":"-Debt!BX634","v":-0.34754807341210625},{"$f":"-Debt!BY634","v":-0.33672616007323475},{"$f":"-Debt!BZ634","v":-0.34090277194439433},{"$f":"-Debt!CA634","v":-0.34089093573446649},{"$f":"-Debt!CB634","v":-0.3366433856363239},{"$f":"-Debt!CC634","v":-0.32560498903758317},{"$f":"-Debt!CD634","v":-0.33448287603133642},{"$f":"-Debt!CE634","v":-0.33000255370730569},{"$f":"-Debt!CF634","v":-0.32550890283376777},{"$f":"-Debt!CG634","v":-0.31424985538521755},{"$f":"-Debt!CH634","v":-0.32362174910506425},{"$f":"-Debt!CI634","v":-0.31889128435691483},{"$f":"-Debt!CJ634","v":-0.31414675821232452},{"$f":"-Debt!CK634","v":-0.30266204844193523},{"$f":"-Debt!CL634","v":-0.31254051578069952},{"$f":"-Debt!CM634","v":-0.30755520366404976},{"$f":"-Debt!CN634","v":-0.30255516366640345},{"$f":"-Debt!CO634","v":-0.29083987848304793},{"$f":"-Debt!CP634","v":-0.29601990488693142},{"$f":"-Debt!CQ634","v":-0.29600512058456641},{"$f":"-Debt!CR634","v":-0.29074518979162844},{"$f":"-Debt!CS634","v":-0.27879464286912847},{"$f":"-Debt!CT634","v":-0.28971723721601961},{"$f":"-Debt!CU634","v":-0.28420908319513116},{"$f":"-Debt!CV634","v":-0.27868497073809329},{"$f":"-Debt!CW634","v":-0.26649453050186167},{"$f":"-Debt!CX634","v":-0.27794390495579924},{"$f":"-Debt!CY634","v":-0.27216764478413924},{"$f":"-Debt!CZ634","v":-0.26637481269793717},{"$f":"-Debt!DA634","v":-0.2539396726487102},{"$f":"-Debt!DB634","v":-0.27129269283753854},{"$f":"-Debt!DC634","v":-0.26527459662985109},{"$f":"-Debt!DD634","v":-0.25923633308355931},{"$f":"-Debt!DE634","v":-0.2465564691643064},{"$f":"-Debt!DF634","v":-0.25278372744817967},{"$f":"-Debt!DG634","v":-0.25276141487043324},{"$f":"-Debt!DH634","v":-0.24643575622609271},{"$f":"-Debt!DI634","v":-0.23349759649872803},{"$f":"-Debt!DJ634","v":-0.24656945368669936},{"$f":"-Debt!DK634","v":-0.2399812326275772},{"$f":"-Debt!DL634","v":-0.23337454475791375},{"$f":"-Debt!DM634","v":-0.22017677112634348},{"$f":"-Debt!DN634","v":-0.23394049122791172},{"$f":"-Debt!DO634","v":-0.19710567709386317},{"$f":"-Debt!DP634","v":-0.15576631311618216},{"$f":"-Debt!DQ634","v":-0.10843090710701686},{"$f":"-Debt!DR634","v":-0.15401680267390938},{"$f":"-Debt!DS634","v":-0.13076449466207807},{"$f":"-Debt!DT634","v":-0.10753403187900645},{"$f":"-Debt!DU634","v":-5.9496928082786282E-2},{"$f":"-Debt!DV634","v":-8.3088745502488681E-2},{"$f":"-Debt!DW634","v":-8.2910423575886072E-2},{"$f":"-Debt!DX634","v":-5.87551880933469E-2},{"$f":"-Debt!DY634","v":-9.7579777520876432E-3},{"$f":"-Debt!DZ634","v":-5.9270772148863449E-2},{"$f":"-Debt!EA634","v":-3.4225954808892567E-2},{"$f":"-Debt!EB634","v":-9.1302598665030654E-3},{"$f":"-Debt!EC634","v":0},{"$f":"-Debt!ED634","v":0},{"$f":"-Debt!EE634","v":0},{"$f":"-Debt!EF634","v":0},{"$f":"-Debt!EG634","v":0},{"$f":"-Debt!EH634","v":0},{"$f":"-Debt!EI634","v":0},{"$f":"-Debt!EJ634","v":0},{"$f":"-Debt!EK634","v":0},{"$f":"-Debt!EL634","v":0},{"$f":"-Debt!EM634","v":0},{"$f":"-Debt!EN634","v":0},{"$f":"-Debt!EO634","v":0},{"$f":"-Debt!EP634","v":0},{"$f":"-Debt!EQ634","v":0},{"$f":"-Debt!ER634","v":0},{"$f":"-Debt!ES634","v":0},{"$f":"-Debt!ET634","v":0},{"$f":"-Debt!EU634","v":0},{"$f":"-Debt!EV634","v":0},{"$f":"-Debt!EW634","v":0},{"$f":"-Debt!EX634","v":0},{"$f":"-Debt!EY634","v":0},{"$f":"-Debt!EZ634","v":0},{"$f":"-Debt!FA634","v":0},{"$f":"-Debt!FB634","v":0},{"$f":"-Debt!FC634","v":0},{"$f":"-Debt!FD634","v":0},{"$f":"-Debt!FE634","v":0},{"$f":"-Debt!FF634","v":0},{"$f":"-Debt!FG634","v":0},{"$f":"-Debt!FH634","v":0},{"$f":"-Debt!FI634","v":0},{"$f":"-Debt!FJ634","v":0},{"$f":"-Debt!FK634","v":0},{"$f":"-Debt!FL634","v":0},{"$f":"-Debt!FM634","v":0},{"$f":"-Debt!FN634","v":0},{"$f":"-Debt!FO634","v":0},{"$f":"-Debt!FP634","v":0},{"$f":"-Debt!FQ634","v":0},{"$f":"-Debt!FR634","v":0},{"$f":"-Debt!FS634","v":0},{"$f":"-Debt!FT634","v":0},{"$f":"-Debt!FU634","v":0},{"$f":"-Debt!FV634","v":0},{"$f":"-Debt!FW634","v":0},{"$f":"-Debt!FX634","v":0},{"$f":"-Debt!FY634","v":0},{"$f":"-Debt!FZ634","v":0},{"$f":"-Debt!GA634","v":0},{"$f":"-Debt!GB634","v":0},{"$f":"-Debt!GC634","v":0},{"$f":"-Debt!GD634","v":0},{"$f":"-Debt!GE634","v":0},{"$f":"-Debt!GF634","v":0},{"$f":"-Debt!GG634","v":0},{"$f":"-Debt!GH634","v":0},{"$f":"-Debt!GI634","v":0},{"$f":"-Debt!GJ634","v":0},{"$f":"-Debt!GK634","v":0},{"$f":"-Debt!GL634","v":0},{"$f":"-Debt!GM634","v":0},{"$f":"-Debt!GN634","v":0},{"$f":"-Debt!GO634","v":0},{"$f":"-Debt!GP634","v":0},{"$f":"-Debt!GQ634","v":0},{"$f":"-Debt!GR634","v":0},{"$f":"-Debt!GS634","v":0},{"$f":"-Debt!GT634","v":0},{"$f":"-Debt!GU634","v":0},{"$f":"-Debt!GV634","v":0},{"$f":"-Debt!GW634","v":0},{"$f":"-Debt!GX634","v":0},{"$f":"-Debt!GY634","v":0},{"$f":"-Debt!GZ634","v":0},{"$f":"-Debt!HA634","v":0},{"$f":"-Debt!HB634","v":0},{"$f":"-Debt!HC634","v":0},{"$f":"-Debt!HD634","v":0},{"$f":"-Debt!HE634","v":0},{"$f":"-Debt!HF634","v":0},{"$f":"-Debt!HG634","v":0},{"$f":"-Debt!HH634","v":0},{"$f":"-Debt!HI634","v":0},{"$f":"-Debt!HJ634","v":0},{"$f":"-Debt!HK634","v":0},{"$f":"-Debt!HL634","v":0},{"$f":"-Debt!HM634","v":0},{"$f":"-Debt!HN634","v":0},{"$f":"-Debt!HO634","v":0},{"$f":"-Debt!HP634","v":0},{"$f":"-Debt!HQ634","v":0},{"$f":"-Debt!HR634","v":0},{"$f":"-Debt!HS634","v":0},{"$f":"-Debt!HT634","v":0},{"$f":"-Debt!HU634","v":0},{"$f":"-Debt!HV634","v":0},{"$f":"-Debt!HW634","v":0},{"$f":"-Debt!HX634","v":0},{"$f":"-Debt!HY634","v":0},{"$f":"-Debt!HZ634","v":0},{"$f":"-Debt!IA634","v":0},{"$f":"-Debt!IB634","v":0},{"$f":"-Debt!IC634","v":0},{"$f":"-Debt!ID634","v":0},{"$f":"-Debt!IE634","v":0},{"$f":"-Debt!IF634","v":0},{"$f":"-Debt!IG634","v":0},{"$f":"-Debt!IH634","v":0},{"$f":"-Debt!II634","v":0},{"$f":"-Debt!IJ634","v":0},{"$f":"-Debt!IK634","v":0},{"$f":"-Debt!IL634","v":0},{"$f":"-Debt!IM634","v":0},{"$f":"-Debt!IN634","v":0},{"$f":"-Debt!IO634","v":0},{"$f":"-Debt!IP634","v":0},{"$f":"-Debt!IQ634","v":0},{"$f":"-Debt!IR634","v":0},{"$f":"-Debt!IS634","v":0},{"$f":"-Debt!IT634","v":0},{"$f":"-Debt!IU634","v":0}]
[null,null,"Release: Excess cash","AUD M",null,null,null,null,1.8333663295745284,{"$f":"-Debt!J635","v":0},{"$f":"-Debt!K635","v":0},{"$f":"-Debt!L635","v":0},{"$f":"-Debt!M635","v":0},{"$f":"-Debt!N635","v":0},{"$f":"-Debt!O635","v":0},{"$f":"-Debt!P635","v":0},{"$f":"-Debt!Q635","v":0},{"$f":"-Debt!R635","v":0},{"$f":"-Debt!S635","v":0},{"$f":"-Debt!T635","v":0},{"$f":"-Debt!U635","v":0},{"$f":"-Debt!V635","v":0},{"$f":"-Debt!W635","v":0},{"$f":"-Debt!X635","v":0},{"$f":"-Debt!Y635","v":0},{"$f":"-Debt!Z635","v":0},{"$f":"-Debt!AA635","v":0},{"$f":"-Debt!AB635","v":0},{"$f":"-Debt!AC635","v":0},{"$f":"-Debt!AD635","v":0},{"$f":"-Debt!AE635","v":0},{"$f":"-Debt!AF635","v":0},{"$f":"-Debt!AG635","v":0},{"$f":"-Debt!AH635","v":0},{"$f":"-Debt!AI635","v":0},{"$f":"-Debt!AJ635","v":0},{"$f":"-Debt!AK635","v":0},{"$f":"-Debt!AL635","v":0},{"$f":"-Debt!AM635","v":0},{"$f":"-Debt!AN635","v":0},{"$f":"-Debt!AO635","v":0},{"$f":"-Debt!AP635","v":0},{"$f":"-Debt!AQ635","v":0},{"$f":"-Debt!AR635","v":0},{"$f":"-Debt!AS635","v":0},{"$f":"-Debt!AT635","v":0},{"$f":"-Debt!AU635","v":0},{"$f":"-Debt!AV635","v":0},{"$f":"-Debt!AW635","v":0},{"$f":"-Debt!AX635","v":0},{"$f":"-Debt!AY635","v":0},{"$f":"-Debt!AZ635","v":0},{"$f":"-Debt!BA635","v":0},{"$f":"-Debt!BB635","v":0},{"$f":"-Debt!BC635","v":0},{"$f":"-Debt!BD635","v":0},{"$f":"-Debt!BE635","v":0},{"$f":"-Debt!BF635","v":0},{"$f":"-Debt!BG635","v":0},{"$f":"-Debt!BH635","v":0},{"$f":"-Debt!BI635","v":0},{"$f":"-Debt!BJ635","v":0},{"$f":"-Debt!BK635","v":0},{"$f":"-Debt!BL635","v":0},{"$f":"-Debt!BM635","v":0},{"$f":"-Debt!BN635","v":0},{"$f":"-Debt!BO635","v":0},{"$f":"-Debt!BP635","v":0},{"$f":"-Debt!BQ635","v":0},{"$f":"-Debt!BR635","v":0},{"$f":"-Debt!BS635","v":0},{"$f":"-Debt!BT635","v":0},{"$f":"-Debt!BU635","v":0},{"$f":"-Debt!BV635","v":0},{"$f":"-Debt!BW635","v":0},{"$f":"-Debt!BX635","v":0},{"$f":"-Debt!BY635","v":0},{"$f":"-Debt!BZ635","v":0},{"$f":"-Debt!CA635","v":0},{"$f":"-Debt!CB635","v":0},{"$f":"-Debt!CC635","v":0},{"$f":"-Debt!CD635","v":0},{"$f":"-Debt!CE635","v":0},{"$f":"-Debt!CF635","v":0},{"$f":"-Debt!CG635","v":0},{"$f":"-Debt!CH635","v":0},{"$f":"-Debt!CI635","v":0},{"$f":"-Debt!CJ635","v":0},{"$f":"-Debt!CK635","v":0},{"$f":"-Debt!CL635","v":0},{"$f":"-Debt!CM635","v":0},{"$f":"-Debt!CN635","v":0},{"$f":"-Debt!CO635","v":0},{"$f":"-Debt!CP635","v":0},{"$f":"-Debt!CQ635","v":0},{"$f":"-Debt!CR635","v":0},{"$f":"-Debt!CS635","v":0},{"$f":"-Debt!CT635","v":0},{"$f":"-Debt!CU635","v":0},{"$f":"-Debt!CV635","v":0},{"$f":"-Debt!CW635","v":0},{"$f":"-Debt!CX635","v":0},{"$f":"-Debt!CY635","v":0},{"$f":"-Debt!CZ635","v":0},{"$f":"-Debt!DA635","v":0},{"$f":"-Debt!DB635","v":0},{"$f":"-Debt!DC635","v":0},{"$f":"-Debt!DD635","v":0},{"$f":"-Debt!DE635","v":0},{"$f":"-Debt!DF635","v":0},{"$f":"-Debt!DG635","v":0},{"$f":"-Debt!DH635","v":0},{"$f":"-Debt!DI635","v":0},{"$f":"-Debt!DJ635","v":0},{"$f":"-Debt!DK635","v":0},{"$f":"-Debt!DL635","v":0},{"$f":"-Debt!DM635","v":0},{"$f":"-Debt!DN635","v":0},{"$f":"-Debt!DO635","v":0},{"$f":"-Debt!DP635","v":0},{"$f":"-Debt!DQ635","v":0},{"$f":"-Debt!DR635","v":0},{"$f":"-Debt!DS635","v":0},{"$f":"-Debt!DT635","v":0},{"$f":"-Debt!DU635","v":0},{"$f":"-Debt!DV635","v":0},{"$f":"-Debt!DW635","v":0},{"$f":"-Debt!DX635","v":0},{"$f":"-Debt!DY635","v":0},{"$f":"-Debt!DZ635","v":0},{"$f":"-Debt!EA635","v":0},{"$f":"-Debt!EB635","v":0},{"$f":"-Debt!EC635","v":0},{"$f":"-Debt!ED635","v":0},{"$f":"-Debt!EE635","v":0},{"$f":"-Debt!EF635","v":0},{"$f":"-Debt!EG635","v":0},{"$f":"-Debt!EH635","v":0},{"$f":"-Debt!EI635","v":0},{"$f":"-Debt!EJ635","v":0},{"$f":"-Debt!EK635","v":0},{"$f":"-Debt!EL635","v":0},{"$f":"-Debt!EM635","v":0},{"$f":"-Debt!EN635","v":0},{"$f":"-Debt!EO635","v":0},{"$f":"-Debt!EP635","v":0},{"$f":"-Debt!EQ635","v":0},{"$f":"-Debt!ER635","v":0},{"$f":"-Debt!ES635","v":0},{"$f":"-Debt!ET635","v":0},{"$f":"-Debt!EU635","v":0},{"$f":"-Debt!EV635","v":0},{"$f":"-Debt!EW635","v":0},{"$f":"-Debt!EX635","v":0},{"$f":"-Debt!EY635","v":0},{"$f":"-Debt!EZ635","v":0},{"$f":"-Debt!FA635","v":0},{"$f":"-Debt!FB635","v":0},{"$f":"-Debt!FC635","v":0},{"$f":"-Debt!FD635","v":0},{"$f":"-Debt!FE635","v":0},{"$f":"-Debt!FF635","v":0},{"$f":"-Debt!FG635","v":0},{"$f":"-Debt!FH635","v":0},{"$f":"-Debt!FI635","v":0},{"$f":"-Debt!FJ635","v":3.2751870277882844E-3},{"$f":"-Debt!FK635","v":1.6654904708666152E-3},{"$f":"-Debt!FL635","v":0},{"$f":"-Debt!FM635","v":0},{"$f":"-Debt!FN635","v":1.5301617282188484E-3},{"$f":"-Debt!FO635","v":1.5301617282190705E-3},{"$f":"-Debt!FP635","v":0},{"$f":"-Debt!FQ635","v":0},{"$f":"-Debt!FR635","v":2.8403761027151475E-3},{"$f":"-Debt!FS635","v":1.4483625634136299E-3},{"$f":"-Debt!FT635","v":0},{"$f":"-Debt!FU635","v":0},{"$f":"-Debt!FV635","v":2.6199016111152496E-3},{"$f":"-Debt!FW635","v":1.3382738722724774E-3},{"$f":"-Debt!FX635","v":0},{"$f":"-Debt!FY635","v":0},{"$f":"-Debt!FZ635","v":0},{"$f":"-Debt!GA635","v":0},{"$f":"-Debt!GB635","v":0},{"$f":"-Debt!GC635","v":0},{"$f":"-Debt!GD635","v":1.0933692594383704E-3},{"$f":"-Debt!GE635","v":1.0933692594388145E-3},{"$f":"-Debt!GF635","v":0},{"$f":"-Debt!GG635","v":0},{"$f":"-Debt!GH635","v":1.9581035113278578E-3},{"$f":"-Debt!GI635","v":1.0080388951114738E-3},{"$f":"-Debt!GJ635","v":0},{"$f":"-Debt!GK635","v":0},{"$f":"-Debt!GL635","v":1.7281648978131336E-3},{"$f":"-Debt!GM635","v":8.9325006077722868E-4},{"$f":"-Debt!GN635","v":0},{"$f":"-Debt!GO635","v":0},{"$f":"-Debt!GP635","v":1.4961864420528492E-3},{"$f":"-Debt!GQ635","v":7.77449900527305E-4},{"$f":"-Debt!GR635","v":0},{"$f":"-Debt!GS635","v":0},{"$f":"-Debt!GT635","v":6.3121334436422316E-4},{"$f":"-Debt!GU635","v":6.3121334436266885E-4},{"$f":"-Debt!GV635","v":0},{"$f":"-Debt!GW635","v":0},{"$f":"-Debt!GX635","v":1.0261356823790813E-3},{"$f":"-Debt!GY635","v":5.4283081147099566E-4},{"$f":"-Debt!GZ635","v":0},{"$f":"-Debt!HA635","v":0},{"$f":"-Debt!HB635","v":7.8801876823897388E-4},{"$f":"-Debt!HC635","v":4.2398932587950355E-4},{"$f":"-Debt!HD635","v":0},{"$f":"-Debt!HE635","v":0},{"$f":"-Debt!HF635","v":5.4785532858292463E-4},{"$f":"-Debt!HG635","v":3.0413460006739612E-4},{"$f":"-Debt!HH635","v":0},{"$f":"-Debt!HI635","v":0},{"$f":"-Debt!HJ635","v":1.5282731514210113E-4},{"$f":"-Debt!HK635","v":1.5282731514276726E-4},{"$f":"-Debt!HL635","v":0},{"$f":"-Debt!HM635","v":0},{"$f":"-Debt!HN635","v":0.90093471820390347},{"$f":"-Debt!HO635","v":0.90093471820389792},{"$f":"-Debt!HP635","v":0},{"$f":"-Debt!HQ635","v":0},{"$f":"-Debt!HR635","v":0},{"$f":"-Debt!HS635","v":0},{"$f":"-Debt!HT635","v":0},{"$f":"-Debt!HU635","v":0},{"$f":"-Debt!HV635","v":0},{"$f":"-Debt!HW635","v":0},{"$f":"-Debt!HX635","v":0},{"$f":"-Debt!HY635","v":0},{"$f":"-Debt!HZ635","v":0},{"$f":"-Debt!IA635","v":0},{"$f":"-Debt!IB635","v":0},{"$f":"-Debt!IC635","v":0},{"$f":"-Debt!ID635","v":0},{"$f":"-Debt!IE635","v":0},{"$f":"-Debt!IF635","v":0},{"$f":"-Debt!IG635","v":0},{"$f":"-Debt!IH635","v":0},{"$f":"-Debt!II635","v":0},{"$f":"-Debt!IJ635","v":0},{"$f":"-Debt!IK635","v":0},{"$f":"-Debt!IL635","v":0},{"$f":"-Debt!IM635","v":0},{"$f":"-Debt!IN635","v":0},{"$f":"-Debt!IO635","v":0},{"$f":"-Debt!IP635","v":0},{"$f":"-Debt!IQ635","v":0},{"$f":"-Debt!IR635","v":0},{"$f":"-Debt!IS635","v":0},{"$f":"-Debt!IT635","v":0},{"$f":"-Debt!IU635","v":0}]
[null,null,"Total","AUD M",null,null,null,null,2.0166859423076451,{"$f":"SUM(J123:J125)","v":0},{"$f":"SUM(K123:K125)","v":0},0,0,0,0,0,0,0,0.16400000000000148,0.11862005892821514,0.20703183449406026,5.9849530509325177E-2,-0.23050400086425071,0,0,0,0,0.31788297001305821,0.47968618757546311,0.48019372017146289,0.43547699168784304,0.41028268184763905,1.4131765920358808E-3,-7.8572414534705537E-4,-4.392336944721309E-2,-1.0395750817386529E-2,3.9042595389632284E-3,-2.0644540884898754E-3,-2.0243030740899615E-3,-1.0554942916858878E-2,4.3686068327101202E-3,-2.2259775018240724E-3,-2.2337625019877017E-3,-1.0774833669874195E-2,2.3797829545243454E-3,-1.2327532767586469E-5,-2.4461387083487551E-3,-1.099889478699545E-2,5.2188871329456044E-3,-2.6531585542457492E-3,-2.6621176115342315E-3,-1.1227578724064546E-2,7.1919117686635836E-2,-2.8014614275932992E-3,-2.8081890109716845E-3,-9.7301796678880281E-3,6.0939419187616695E-3,-3.086702151674614E-3,-3.0962193002700422E-3,-9.9959713924273608E-3,3.2587849597932594E-3,-9.710688032793513E-6,-3.3225877006201054E-3,-1.0196693337005791E-2,1.144917483717689E-2,-3.5166266188026984E-3,-3.529209706045866E-3,-1.0399641504058144E-2,7.4209800389364311E-3,-3.7590800284530435E-3,-3.7691419968892692E-3,-1.0609838096241941E-2,7.9004955711936553E-3,-3.9932179788456645E-3,{"$f":"SUM(BW123:BW125)","v":-4.0053620198966522E-3},-1.0821913338871503E-2,4.1766118711595857E-3,-1.183620992784018E-5,-4.247550098142594E-3,-1.103839659874073E-2,8.8778869937532479E-3,-4.4803223240307277E-3,-4.4936508735379244E-3,-1.1259047448550219E-2,9.3718937198467023E-3,-4.7304647481494211E-3,-4.7445261445903109E-3,-1.148470977038929E-2,9.8784673387642963E-3,-4.9853121166497649E-3,-5.0000399976463106E-3,-1.1715285183355517E-2,5.1800264038834865E-3,-1.4784302365011825E-5,-5.2599307929379613E-3,-1.1950546922499972E-2,1.0922594346891135E-2,-5.508154020888445E-3,-5.5241124570378775E-3,-1.2190440236231614E-2,1.1449374453937566E-2,-5.7762601716599971E-3,-5.792832086202071E-3,-1.2435140049226967E-2,1.7353020188828339E-2,-6.0180962076874511E-3,-6.0382635462917778E-3,-1.2679863919252909E-2,6.2272582838732715E-3,-2.2312577746430584E-5,-6.3256586443405372E-3,-1.2938159727364673E-2,1.3071857187971325E-2,-6.5882210591221568E-3,-6.6066878696634523E-3,-1.3197773631570264E-2,1.3763720101568233E-2,-3.6834814134048544E-2,-4.133936397768101E-2,-4.7335406009165304E-2,4.558589556689252E-2,-2.3252308011831313E-2,-2.3230462783071615E-2,-4.8037103796220171E-2,2.3591817419702399E-2,-1.7832192660260926E-4,-2.4155235482539172E-2,-4.8997210341259256E-2,4.9512794396775806E-2,-2.5044817339970882E-2,-2.5095694942389501E-2,-9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"SUM(EI123:EI125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.19685293186523367,-0.33836924870714702,-0.24916436542314579,-0.29105681057866395,-0.35039097676127895,-0.36236381929342865,-3.4092588855103578E-3,-1.6922152011249469E-3,3.2751870277882844E-3,1.6654904708666152E-3,-3.1940791272822011E-3,-1.5843825703607539E-3,1.5301617282188484E-3,1.5301617282190705E-3,-1.4755966943109655E-3,-1.4755966943109655E-3,2.8403761027151475E-3,1.4483625634136299E-3,-2.7577764975350583E-3,-1.3657629582330966E-3,2.6199016111152496E-3,1.3382738722724774E-3,-2.5365560033505652E-3,-1.254928264507349E-3,-2.966294745887943E-3,-4.1435422440403435E-3,-2.3271974624368141E-3,-1.1499499642848576E-3,1.0933692594383704E-3,1.0933692594388145E-3,-1.0364655493275698E-3,-1.0364655493271258E-3,1.9581035113278578E-3,1.0080388951114738E-3,{"$f":"SUM(GJ123:GJ125)","v":-1.8719992394844454E-3},-9.2193462326761733E-4,1.7281648978131336E-3,8.9325006077722868E-4,-1.6413074820864626E-3,-8.0639264505055763E-4,1.4961864420528492E-3,7.77449900527305E-4,-1.4085754607120471E-3,-6.8983891918561469E-4,6.3121334436422316E-4,6.3121334436266885E-4,-5.7229157448523971E-4,-5.7229157448501766E-4,1.0261356823790813E-3,5.4283081147099566E-4,-9.3701377739030534E-4,-4.5370890648177564E-4,7.8801876823897388E-4,4.2398932587950355E-4,-6.9814258465550338E-4,-3.3411314229669919E-4,5.4785532858292463E-4,3.0413460006739612E-4,-4.5722482976340295E-4,-2.1350410124454378E-4,1.5282731514210113E-4,1.5282731514276726E-4,-9.1884836606270781E-5,-9.188483660382829E-5,0.90093471820390347,0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow available for subordinated debt DSRA","AUD M",null,null,null,null,23.751636899385165,{"$f":"J120+J126","v":0},{"$f":"K120+K126","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,{"$f":"BW120+BW126","v":-0.3515534354320029},-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"EI120+EI126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,0.46435725037591769,0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"GJ120+GJ126","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Subordinated Debt"]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,{"$f":"SUM(J131:IU131)","v":31.043624170138639},{"$f":"-Debt!J717","v":0},{"$f":"-Debt!K717","v":0},{"$f":"-Debt!L717","v":0},{"$f":"-Debt!M717","v":0},{"$f":"-Debt!N717","v":0},{"$f":"-Debt!O717","v":0},{"$f":"-Debt!P717","v":0},{"$f":"-Debt!Q717","v":0},{"$f":"-Debt!R717","v":0},{"$f":"-Debt!S717","v":0},{"$f":"-Debt!T717","v":0.16400000000000148},{"$f":"-Debt!U717","v":0.28262005892821662},{"$f":"-Debt!V717","v":0.48965189342227688},{"$f":"-Debt!W717","v":0.54950142393160206},{"$f":"-Debt!X717","v":0},{"$f":"-Debt!Y717","v":0},{"$f":"-Debt!Z717","v":0},{"$f":"-Debt!AA717","v":0},{"$f":"-Debt!AB717","v":0},{"$f":"-Debt!AC717","v":0},{"$f":"-Debt!AD717","v":0},{"$f":"-Debt!AE717","v":0},{"$f":"-Debt!AF717","v":1.5551350207534953E-2},{"$f":"-Debt!AG717","v":0.42583403205517401},{"$f":"-Debt!AH717","v":0.42724720864720989},{"$f":"-Debt!AI717","v":0.42646148450186283},{"$f":"-Debt!AJ717","v":0.38253811505464974},{"$f":"-Debt!AK717","v":0.37214236423726321},{"$f":"-Debt!AL717","v":0.37604662377622644},{"$f":"-Debt!AM717","v":0.37398216968773657},{"$f":"-Debt!AN717","v":0.3719578666136466},{"$f":"-Debt!AO717","v":0.36140292369678773},{"$f":"-Debt!AP717","v":0.36577153052949785},{"$f":"-Debt!AQ717","v":0.36354555302767377},{"$f":"-Debt!AR717","v":0.36131179052568607},{"$f":"-Debt!AS717","v":0.35053695685581188},{"$f":"-Debt!AT717","v":0.35291673981033622},{"$f":"-Debt!AU717","v":0.35290441227756864},{"$f":"-Debt!AV717","v":0.35045827356921988},{"$f":"-Debt!AW717","v":0.33945937878222443},{"$f":"-Debt!AX717","v":0.34467826591517003},{"$f":"-Debt!AY717","v":0.34202510736092429},{"$f":"-Debt!AZ717","v":0.33936298974939005},{"$f":"-Debt!BA717","v":0.32813541102532551},{"$f":"-Debt!BB717","v":0.40005452871196134},{"$f":"-Debt!BC717","v":0.39725306728436804},{"$f":"-Debt!BD717","v":0.39444487827339636},{"$f":"-Debt!BE717","v":0.38471469860550833},{"$f":"-Debt!BF717","v":0.39080864052427},{"$f":"-Debt!BG717","v":0.38772193837259539},{"$f":"-Debt!BH717","v":0.38462571907232534},{"$f":"-Debt!BI717","v":0.37462974767989798},{"$f":"-Debt!BJ717","v":0.37788853263969124},{"$f":"-Debt!BK717","v":0.37787882195165845},{"$f":"-Debt!BL717","v":0.37455623425103834},{"$f":"-Debt!BM717","v":0.36435954091403255},{"$f":"-Debt!BN717","v":0.37580871575120944},{"$f":"-Debt!BO717","v":0.37229208913240674},{"$f":"-Debt!BP717","v":0.36876287942636088},{"$f":"-Debt!BQ717","v":0.35836323792230274},{"$f":"-Debt!BR717","v":0.36578421796123917},{"$f":"-Debt!BS717","v":0.36202513793278612},{"$f":"-Debt!BT717","v":0.35825599593589685},{"$f":"-Debt!BU717","v":0.34764615783965491},{"$f":"-Debt!BV717","v":0.35554665341084857},{"$f":"-Debt!BW717","v":0.3515534354320029},{"$f":"-Debt!BX717","v":0.34754807341210625},{"$f":"-Debt!BY717","v":0.33672616007323475},{"$f":"-Debt!BZ717","v":0.34090277194439433},{"$f":"-Debt!CA717","v":0.34089093573446649},{"$f":"-Debt!CB717","v":0.3366433856363239},{"$f":"-Debt!CC717","v":0.32560498903758317},{"$f":"-Debt!CD717","v":0.33448287603133642},{"$f":"-Debt!CE717","v":0.33000255370730569},{"$f":"-Debt!CF717","v":0.32550890283376777},{"$f":"-Debt!CG717","v":0.31424985538521755},{"$f":"-Debt!CH717","v":0.32362174910506425},{"$f":"-Debt!CI717","v":0.31889128435691483},{"$f":"-Debt!CJ717","v":0.31414675821232452},{"$f":"-Debt!CK717","v":0.30266204844193523},{"$f":"-Debt!CL717","v":0.31254051578069952},{"$f":"-Debt!CM717","v":0.30755520366404976},{"$f":"-Debt!CN717","v":0.30255516366640345},{"$f":"-Debt!CO717","v":0.29083987848304793},{"$f":"-Debt!CP717","v":0.29601990488693142},{"$f":"-Debt!CQ717","v":0.29600512058456641},{"$f":"-Debt!CR717","v":0.29074518979162844},{"$f":"-Debt!CS717","v":0.27879464286912847},{"$f":"-Debt!CT717","v":0.28971723721601961},{"$f":"-Debt!CU717","v":0.28420908319513116},{"$f":"-Debt!CV717","v":0.27868497073809329},{"$f":"-Debt!CW717","v":0.26649453050186167},{"$f":"-Debt!CX717","v":0.27794390495579924},{"$f":"-Debt!CY717","v":0.27216764478413924},{"$f":"-Debt!CZ717","v":0.26637481269793717},{"$f":"-Debt!DA717","v":0.2539396726487102},{"$f":"-Debt!DB717","v":0.27129269283753854},{"$f":"-Debt!DC717","v":0.26527459662985109},{"$f":"-Debt!DD717","v":0.25923633308355931},{"$f":"-Debt!DE717","v":0.2465564691643064},{"$f":"-Debt!DF717","v":0.25278372744817967},{"$f":"-Debt!DG717","v":0.25276141487043324},{"$f":"-Debt!DH717","v":0.24643575622609271},{"$f":"-Debt!DI717","v":0.23349759649872803},{"$f":"-Debt!DJ717","v":0.24656945368669936},{"$f":"-Debt!DK717","v":0.2399812326275772},{"$f":"-Debt!DL717","v":0.23337454475791375},{"$f":"-Debt!DM717","v":0.22017677112634348},{"$f":"-Debt!DN717","v":0.23394049122791172},{"$f":"-Debt!DO717","v":0.19710567709386317},{"$f":"-Debt!DP717","v":0.15576631311618216},{"$f":"-Debt!DQ717","v":0.10843090710701686},{"$f":"-Debt!DR717","v":0.15401680267390938},{"$f":"-Debt!DS717","v":0.13076449466207807},{"$f":"-Debt!DT717","v":0.10753403187900645},{"$f":"-Debt!DU717","v":5.9496928082786282E-2},{"$f":"-Debt!DV717","v":8.3088745502488681E-2},{"$f":"-Debt!DW717","v":8.2910423575886072E-2},{"$f":"-Debt!DX717","v":5.87551880933469E-2},{"$f":"-Debt!DY717","v":9.7579777520876432E-3},{"$f":"-Debt!DZ717","v":5.9270772148863449E-2},{"$f":"-Debt!EA717","v":3.4225954808892567E-2},{"$f":"-Debt!EB717","v":9.1302598665030654E-3},{"$f":"-Debt!EC717","v":0},{"$f":"-Debt!ED717","v":0},{"$f":"-Debt!EE717","v":0},{"$f":"-Debt!EF717","v":0},{"$f":"-Debt!EG717","v":0},{"$f":"-Debt!EH717","v":0},{"$f":"-Debt!EI717","v":0},{"$f":"-Debt!EJ717","v":0},{"$f":"-Debt!EK717","v":0},{"$f":"-Debt!EL717","v":0},{"$f":"-Debt!EM717","v":0},{"$f":"-Debt!EN717","v":0},{"$f":"-Debt!EO717","v":0},{"$f":"-Debt!EP717","v":0},{"$f":"-Debt!EQ717","v":0},{"$f":"-Debt!ER717","v":0},{"$f":"-Debt!ES717","v":0},{"$f":"-Debt!ET717","v":0},{"$f":"-Debt!EU717","v":0},{"$f":"-Debt!EV717","v":0},{"$f":"-Debt!EW717","v":0},{"$f":"-Debt!EX717","v":0},{"$f":"-Debt!EY717","v":0},{"$f":"-Debt!EZ717","v":0},{"$f":"-Debt!FA717","v":0},{"$f":"-Debt!FB717","v":0},{"$f":"-Debt!FC717","v":0},{"$f":"-Debt!FD717","v":0},{"$f":"-Debt!FE717","v":0},{"$f":"-Debt!FF717","v":0},{"$f":"-Debt!FG717","v":0},{"$f":"-Debt!FH717","v":0},{"$f":"-Debt!FI717","v":0},{"$f":"-Debt!FJ717","v":0},{"$f":"-Debt!FK717","v":0},{"$f":"-Debt!FL717","v":0},{"$f":"-Debt!FM717","v":0},{"$f":"-Debt!FN717","v":0},{"$f":"-Debt!FO717","v":0},{"$f":"-Debt!FP717","v":0},{"$f":"-Debt!FQ717","v":0},{"$f":"-Debt!FR717","v":0},{"$f":"-Debt!FS717","v":0},{"$f":"-Debt!FT717","v":0},{"$f":"-Debt!FU717","v":0},{"$f":"-Debt!FV717","v":0},{"$f":"-Debt!FW717","v":0},{"$f":"-Debt!FX717","v":0},{"$f":"-Debt!FY717","v":0},{"$f":"-Debt!FZ717","v":0},{"$f":"-Debt!GA717","v":0},{"$f":"-Debt!GB717","v":0},{"$f":"-Debt!GC717","v":0},{"$f":"-Debt!GD717","v":0},{"$f":"-Debt!GE717","v":0},{"$f":"-Debt!GF717","v":0},{"$f":"-Debt!GG717","v":0},{"$f":"-Debt!GH717","v":0},{"$f":"-Debt!GI717","v":0},{"$f":"-Debt!GJ717","v":0},{"$f":"-Debt!GK717","v":0},{"$f":"-Debt!GL717","v":0},{"$f":"-Debt!GM717","v":0},{"$f":"-Debt!GN717","v":0},{"$f":"-Debt!GO717","v":0},{"$f":"-Debt!GP717","v":0},{"$f":"-Debt!GQ717","v":0},{"$f":"-Debt!GR717","v":0},{"$f":"-Debt!GS717","v":0},{"$f":"-Debt!GT717","v":0},{"$f":"-Debt!GU717","v":0},{"$f":"-Debt!GV717","v":0},{"$f":"-Debt!GW717","v":0},{"$f":"-Debt!GX717","v":0},{"$f":"-Debt!GY717","v":0},{"$f":"-Debt!GZ717","v":0},{"$f":"-Debt!HA717","v":0},{"$f":"-Debt!HB717","v":0},{"$f":"-Debt!HC717","v":0},{"$f":"-Debt!HD717","v":0},{"$f":"-Debt!HE717","v":0},{"$f":"-Debt!HF717","v":0},{"$f":"-Debt!HG717","v":0},{"$f":"-Debt!HH717","v":0},{"$f":"-Debt!HI717","v":0},{"$f":"-Debt!HJ717","v":0},{"$f":"-Debt!HK717","v":0},{"$f":"-Debt!HL717","v":0},{"$f":"-Debt!HM717","v":0},{"$f":"-Debt!HN717","v":0},{"$f":"-Debt!HO717","v":0},{"$f":"-Debt!HP717","v":0},{"$f":"-Debt!HQ717","v":0},{"$f":"-Debt!HR717","v":0},{"$f":"-Debt!HS717","v":0},{"$f":"-Debt!HT717","v":0},{"$f":"-Debt!HU717","v":0},{"$f":"-Debt!HV717","v":0},{"$f":"-Debt!HW717","v":0},{"$f":"-Debt!HX717","v":0},{"$f":"-Debt!HY717","v":0},{"$f":"-Debt!HZ717","v":0},{"$f":"-Debt!IA717","v":0},{"$f":"-Debt!IB717","v":0},{"$f":"-Debt!IC717","v":0},{"$f":"-Debt!ID717","v":0},{"$f":"-Debt!IE717","v":0},{"$f":"-Debt!IF717","v":0},{"$f":"-Debt!IG717","v":0},{"$f":"-Debt!IH717","v":0},{"$f":"-Debt!II717","v":0},{"$f":"-Debt!IJ717","v":0},{"$f":"-Debt!IK717","v":0},{"$f":"-Debt!IL717","v":0},{"$f":"-Debt!IM717","v":0},{"$f":"-Debt!IN717","v":0},{"$f":"-Debt!IO717","v":0},{"$f":"-Debt!IP717","v":0},{"$f":"-Debt!IQ717","v":0},{"$f":"-Debt!IR717","v":0},{"$f":"-Debt!IS717","v":0},{"$f":"-Debt!IT717","v":0},{"$f":"-Debt!IU717","v":0}]
[null,null,"Release: Debt service ","AUD M",null,null,null,null,-31.043624170138639,{"$f":"-Debt!J718","v":0},{"$f":"-Debt!K718","v":0},{"$f":"-Debt!L718","v":0},{"$f":"-Debt!M718","v":0},{"$f":"-Debt!N718","v":0},{"$f":"-Debt!O718","v":0},{"$f":"-Debt!P718","v":0},{"$f":"-Debt!Q718","v":0},{"$f":"-Debt!R718","v":0},{"$f":"-Debt!S718","v":0},{"$f":"-Debt!T718","v":0},{"$f":"-Debt!U718","v":-0.16400000000000148},{"$f":"-Debt!V718","v":-0.28262005892821662},{"$f":"-Debt!W718","v":-0.48965189342227688},{"$f":"-Debt!X718","v":-0.54950142393160206},{"$f":"-Debt!Y718","v":0},{"$f":"-Debt!Z718","v":0},{"$f":"-Debt!AA718","v":0},{"$f":"-Debt!AB718","v":0},{"$f":"-Debt!AC718","v":0},{"$f":"-Debt!AD718","v":0},{"$f":"-Debt!AE718","v":0},{"$f":"-Debt!AF718","v":0},{"$f":"-Debt!AG718","v":-1.5551350207534953E-2},{"$f":"-Debt!AH718","v":-0.42583403205517401},{"$f":"-Debt!AI718","v":-0.42724720864720989},{"$f":"-Debt!AJ718","v":-0.42646148450186283},{"$f":"-Debt!AK718","v":-0.38253811505464974},{"$f":"-Debt!AL718","v":-0.37214236423726321},{"$f":"-Debt!AM718","v":-0.37604662377622644},{"$f":"-Debt!AN718","v":-0.37398216968773657},{"$f":"-Debt!AO718","v":-0.3719578666136466},{"$f":"-Debt!AP718","v":-0.36140292369678773},{"$f":"-Debt!AQ718","v":-0.36577153052949785},{"$f":"-Debt!AR718","v":-0.36354555302767377},{"$f":"-Debt!AS718","v":-0.36131179052568607},{"$f":"-Debt!AT718","v":-0.35053695685581188},{"$f":"-Debt!AU718","v":-0.35291673981033622},{"$f":"-Debt!AV718","v":-0.35290441227756864},{"$f":"-Debt!AW718","v":-0.35045827356921988},{"$f":"-Debt!AX718","v":-0.33945937878222443},{"$f":"-Debt!AY718","v":-0.34467826591517003},{"$f":"-Debt!AZ718","v":-0.34202510736092429},{"$f":"-Debt!BA718","v":-0.33936298974939005},{"$f":"-Debt!BB718","v":-0.32813541102532551},{"$f":"-Debt!BC718","v":-0.40005452871196134},{"$f":"-Debt!BD718","v":-0.39725306728436804},{"$f":"-Debt!BE718","v":-0.39444487827339636},{"$f":"-Debt!BF718","v":-0.38471469860550833},{"$f":"-Debt!BG718","v":-0.39080864052427},{"$f":"-Debt!BH718","v":-0.38772193837259539},{"$f":"-Debt!BI718","v":-0.38462571907232534},{"$f":"-Debt!BJ718","v":-0.37462974767989798},{"$f":"-Debt!BK718","v":-0.37788853263969124},{"$f":"-Debt!BL718","v":-0.37787882195165845},{"$f":"-Debt!BM718","v":-0.37455623425103834},{"$f":"-Debt!BN718","v":-0.36435954091403255},{"$f":"-Debt!BO718","v":-0.37580871575120944},{"$f":"-Debt!BP718","v":-0.37229208913240674},{"$f":"-Debt!BQ718","v":-0.36876287942636088},{"$f":"-Debt!BR718","v":-0.35836323792230274},{"$f":"-Debt!BS718","v":-0.36578421796123917},{"$f":"-Debt!BT718","v":-0.36202513793278612},{"$f":"-Debt!BU718","v":-0.35825599593589685},{"$f":"-Debt!BV718","v":-0.34764615783965491},{"$f":"-Debt!BW718","v":-0.35554665341084857},{"$f":"-Debt!BX718","v":-0.3515534354320029},{"$f":"-Debt!BY718","v":-0.34754807341210625},{"$f":"-Debt!BZ718","v":-0.33672616007323475},{"$f":"-Debt!CA718","v":-0.34090277194439433},{"$f":"-Debt!CB718","v":-0.34089093573446649},{"$f":"-Debt!CC718","v":-0.3366433856363239},{"$f":"-Debt!CD718","v":-0.32560498903758317},{"$f":"-Debt!CE718","v":-0.33448287603133642},{"$f":"-Debt!CF718","v":-0.33000255370730569},{"$f":"-Debt!CG718","v":-0.32550890283376777},{"$f":"-Debt!CH718","v":-0.31424985538521755},{"$f":"-Debt!CI718","v":-0.32362174910506425},{"$f":"-Debt!CJ718","v":-0.31889128435691483},{"$f":"-Debt!CK718","v":-0.31414675821232452},{"$f":"-Debt!CL718","v":-0.30266204844193523},{"$f":"-Debt!CM718","v":-0.31254051578069952},{"$f":"-Debt!CN718","v":-0.30755520366404976},{"$f":"-Debt!CO718","v":-0.30255516366640345},{"$f":"-Debt!CP718","v":-0.29083987848304793},{"$f":"-Debt!CQ718","v":-0.29601990488693142},{"$f":"-Debt!CR718","v":-0.29600512058456641},{"$f":"-Debt!CS718","v":-0.29074518979162844},{"$f":"-Debt!CT718","v":-0.27879464286912847},{"$f":"-Debt!CU718","v":-0.28971723721601961},{"$f":"-Debt!CV718","v":-0.28420908319513116},{"$f":"-Debt!CW718","v":-0.27868497073809329},{"$f":"-Debt!CX718","v":-0.26649453050186167},{"$f":"-Debt!CY718","v":-0.27794390495579924},{"$f":"-Debt!CZ718","v":-0.27216764478413924},{"$f":"-Debt!DA718","v":-0.26637481269793717},{"$f":"-Debt!DB718","v":-0.2539396726487102},{"$f":"-Debt!DC718","v":-0.27129269283753854},{"$f":"-Debt!DD718","v":-0.26527459662985109},{"$f":"-Debt!DE718","v":-0.25923633308355931},{"$f":"-Debt!DF718","v":-0.2465564691643064},{"$f":"-Debt!DG718","v":-0.25278372744817967},{"$f":"-Debt!DH718","v":-0.25276141487043324},{"$f":"-Debt!DI718","v":-0.24643575622609271},{"$f":"-Debt!DJ718","v":-0.23349759649872803},{"$f":"-Debt!DK718","v":-0.24656945368669936},{"$f":"-Debt!DL718","v":-0.2399812326275772},{"$f":"-Debt!DM718","v":-0.23337454475791375},{"$f":"-Debt!DN718","v":-0.22017677112634348},{"$f":"-Debt!DO718","v":-0.23394049122791172},{"$f":"-Debt!DP718","v":-0.19710567709386317},{"$f":"-Debt!DQ718","v":-0.15576631311618216},{"$f":"-Debt!DR718","v":-0.10843090710701686},{"$f":"-Debt!DS718","v":-0.15401680267390938},{"$f":"-Debt!DT718","v":-0.13076449466207807},{"$f":"-Debt!DU718","v":-0.10753403187900645},{"$f":"-Debt!DV718","v":-5.9496928082786282E-2},{"$f":"-Debt!DW718","v":-8.3088745502488681E-2},{"$f":"-Debt!DX718","v":-8.2910423575886072E-2},{"$f":"-Debt!DY718","v":-5.87551880933469E-2},{"$f":"-Debt!DZ718","v":-9.7579777520876432E-3},{"$f":"-Debt!EA718","v":-5.9270772148863449E-2},{"$f":"-Debt!EB718","v":-3.4225954808892567E-2},{"$f":"-Debt!EC718","v":-9.1302598665030654E-3},{"$f":"-Debt!ED718","v":0},{"$f":"-Debt!EE718","v":0},{"$f":"-Debt!EF718","v":0},{"$f":"-Debt!EG718","v":0},{"$f":"-Debt!EH718","v":0},{"$f":"-Debt!EI718","v":0},{"$f":"-Debt!EJ718","v":0},{"$f":"-Debt!EK718","v":0},{"$f":"-Debt!EL718","v":0},{"$f":"-Debt!EM718","v":0},{"$f":"-Debt!EN718","v":0},{"$f":"-Debt!EO718","v":0},{"$f":"-Debt!EP718","v":0},{"$f":"-Debt!EQ718","v":0},{"$f":"-Debt!ER718","v":0},{"$f":"-Debt!ES718","v":0},{"$f":"-Debt!ET718","v":0},{"$f":"-Debt!EU718","v":0},{"$f":"-Debt!EV718","v":0},{"$f":"-Debt!EW718","v":0},{"$f":"-Debt!EX718","v":0},{"$f":"-Debt!EY718","v":0},{"$f":"-Debt!EZ718","v":0},{"$f":"-Debt!FA718","v":0},{"$f":"-Debt!FB718","v":0},{"$f":"-Debt!FC718","v":0},{"$f":"-Debt!FD718","v":0},{"$f":"-Debt!FE718","v":0},{"$f":"-Debt!FF718","v":0},{"$f":"-Debt!FG718","v":0},{"$f":"-Debt!FH718","v":0},{"$f":"-Debt!FI718","v":0},{"$f":"-Debt!FJ718","v":0},{"$f":"-Debt!FK718","v":0},{"$f":"-Debt!FL718","v":0},{"$f":"-Debt!FM718","v":0},{"$f":"-Debt!FN718","v":0},{"$f":"-Debt!FO718","v":0},{"$f":"-Debt!FP718","v":0},{"$f":"-Debt!FQ718","v":0},{"$f":"-Debt!FR718","v":0},{"$f":"-Debt!FS718","v":0},{"$f":"-Debt!FT718","v":0},{"$f":"-Debt!FU718","v":0},{"$f":"-Debt!FV718","v":0},{"$f":"-Debt!FW718","v":0},{"$f":"-Debt!FX718","v":0},{"$f":"-Debt!FY718","v":0},{"$f":"-Debt!FZ718","v":0},{"$f":"-Debt!GA718","v":0},{"$f":"-Debt!GB718","v":0},{"$f":"-Debt!GC718","v":0},{"$f":"-Debt!GD718","v":0},{"$f":"-Debt!GE718","v":0},{"$f":"-Debt!GF718","v":0},{"$f":"-Debt!GG718","v":0},{"$f":"-Debt!GH718","v":0},{"$f":"-Debt!GI718","v":0},{"$f":"-Debt!GJ718","v":0},{"$f":"-Debt!GK718","v":0},{"$f":"-Debt!GL718","v":0},{"$f":"-Debt!GM718","v":0},{"$f":"-Debt!GN718","v":0},{"$f":"-Debt!GO718","v":0},{"$f":"-Debt!GP718","v":0},{"$f":"-Debt!GQ718","v":0},{"$f":"-Debt!GR718","v":0},{"$f":"-Debt!GS718","v":0},{"$f":"-Debt!GT718","v":0},{"$f":"-Debt!GU718","v":0},{"$f":"-Debt!GV718","v":0},{"$f":"-Debt!GW718","v":0},{"$f":"-Debt!GX718","v":0},{"$f":"-Debt!GY718","v":0},{"$f":"-Debt!GZ718","v":0},{"$f":"-Debt!HA718","v":0},{"$f":"-Debt!HB718","v":0},{"$f":"-Debt!HC718","v":0},{"$f":"-Debt!HD718","v":0},{"$f":"-Debt!HE718","v":0},{"$f":"-Debt!HF718","v":0},{"$f":"-Debt!HG718","v":0},{"$f":"-Debt!HH718","v":0},{"$f":"-Debt!HI718","v":0},{"$f":"-Debt!HJ718","v":0},{"$f":"-Debt!HK718","v":0},{"$f":"-Debt!HL718","v":0},{"$f":"-Debt!HM718","v":0},{"$f":"-Debt!HN718","v":0},{"$f":"-Debt!HO718","v":0},{"$f":"-Debt!HP718","v":0},{"$f":"-Debt!HQ718","v":0},{"$f":"-Debt!HR718","v":0},{"$f":"-Debt!HS718","v":0},{"$f":"-Debt!HT718","v":0},{"$f":"-Debt!HU718","v":0},{"$f":"-Debt!HV718","v":0},{"$f":"-Debt!HW718","v":0},{"$f":"-Debt!HX718","v":0},{"$f":"-Debt!HY718","v":0},{"$f":"-Debt!HZ718","v":0},{"$f":"-Debt!IA718","v":0},{"$f":"-Debt!IB718","v":0},{"$f":"-Debt!IC718","v":0},{"$f":"-Debt!ID718","v":0},{"$f":"-Debt!IE718","v":0},{"$f":"-Debt!IF718","v":0},{"$f":"-Debt!IG718","v":0},{"$f":"-Debt!IH718","v":0},{"$f":"-Debt!II718","v":0},{"$f":"-Debt!IJ718","v":0},{"$f":"-Debt!IK718","v":0},{"$f":"-Debt!IL718","v":0},{"$f":"-Debt!IM718","v":0},{"$f":"-Debt!IN718","v":0},{"$f":"-Debt!IO718","v":0},{"$f":"-Debt!IP718","v":0},{"$f":"-Debt!IQ718","v":0},{"$f":"-Debt!IR718","v":0},{"$f":"-Debt!IS718","v":0},{"$f":"-Debt!IT718","v":0},{"$f":"-Debt!IU718","v":0}]
[null,null,"Release: Excess cash","AUD M",null,null,null,null,0,{"$f":"-Debt!J719","v":0},{"$f":"-Debt!K719","v":0},{"$f":"-Debt!L719","v":0},{"$f":"-Debt!M719","v":0},{"$f":"-Debt!N719","v":0},{"$f":"-Debt!O719","v":0},{"$f":"-Debt!P719","v":0},{"$f":"-Debt!Q719","v":0},{"$f":"-Debt!R719","v":0},{"$f":"-Debt!S719","v":0},{"$f":"-Debt!T719","v":0},{"$f":"-Debt!U719","v":0},{"$f":"-Debt!V719","v":0},{"$f":"-Debt!W719","v":0},{"$f":"-Debt!X719","v":0},{"$f":"-Debt!Y719","v":0},{"$f":"-Debt!Z719","v":0},{"$f":"-Debt!AA719","v":0},{"$f":"-Debt!AB719","v":0},{"$f":"-Debt!AC719","v":0},{"$f":"-Debt!AD719","v":0},{"$f":"-Debt!AE719","v":0},{"$f":"-Debt!AF719","v":0},{"$f":"-Debt!AG719","v":0},{"$f":"-Debt!AH719","v":0},{"$f":"-Debt!AI719","v":0},{"$f":"-Debt!AJ719","v":0},{"$f":"-Debt!AK719","v":0},{"$f":"-Debt!AL719","v":0},{"$f":"-Debt!AM719","v":0},{"$f":"-Debt!AN719","v":0},{"$f":"-Debt!AO719","v":0},{"$f":"-Debt!AP719","v":0},{"$f":"-Debt!AQ719","v":0},{"$f":"-Debt!AR719","v":0},{"$f":"-Debt!AS719","v":0},{"$f":"-Debt!AT719","v":0},{"$f":"-Debt!AU719","v":0},{"$f":"-Debt!AV719","v":0},{"$f":"-Debt!AW719","v":0},{"$f":"-Debt!AX719","v":0},{"$f":"-Debt!AY719","v":0},{"$f":"-Debt!AZ719","v":0},{"$f":"-Debt!BA719","v":0},{"$f":"-Debt!BB719","v":0},{"$f":"-Debt!BC719","v":0},{"$f":"-Debt!BD719","v":0},{"$f":"-Debt!BE719","v":0},{"$f":"-Debt!BF719","v":0},{"$f":"-Debt!BG719","v":0},{"$f":"-Debt!BH719","v":0},{"$f":"-Debt!BI719","v":0},{"$f":"-Debt!BJ719","v":0},{"$f":"-Debt!BK719","v":0},{"$f":"-Debt!BL719","v":0},{"$f":"-Debt!BM719","v":0},{"$f":"-Debt!BN719","v":0},{"$f":"-Debt!BO719","v":0},{"$f":"-Debt!BP719","v":0},{"$f":"-Debt!BQ719","v":0},{"$f":"-Debt!BR719","v":0},{"$f":"-Debt!BS719","v":0},{"$f":"-Debt!BT719","v":0},{"$f":"-Debt!BU719","v":0},{"$f":"-Debt!BV719","v":0},{"$f":"-Debt!BW719","v":0},{"$f":"-Debt!BX719","v":0},{"$f":"-Debt!BY719","v":0},{"$f":"-Debt!BZ719","v":0},{"$f":"-Debt!CA719","v":0},{"$f":"-Debt!CB719","v":0},{"$f":"-Debt!CC719","v":0},{"$f":"-Debt!CD719","v":0},{"$f":"-Debt!CE719","v":0},{"$f":"-Debt!CF719","v":0},{"$f":"-Debt!CG719","v":0},{"$f":"-Debt!CH719","v":0},{"$f":"-Debt!CI719","v":0},{"$f":"-Debt!CJ719","v":0},{"$f":"-Debt!CK719","v":0},{"$f":"-Debt!CL719","v":0},{"$f":"-Debt!CM719","v":0},{"$f":"-Debt!CN719","v":0},{"$f":"-Debt!CO719","v":0},{"$f":"-Debt!CP719","v":0},{"$f":"-Debt!CQ719","v":0},{"$f":"-Debt!CR719","v":0},{"$f":"-Debt!CS719","v":0},{"$f":"-Debt!CT719","v":0},{"$f":"-Debt!CU719","v":0},{"$f":"-Debt!CV719","v":0},{"$f":"-Debt!CW719","v":0},{"$f":"-Debt!CX719","v":0},{"$f":"-Debt!CY719","v":0},{"$f":"-Debt!CZ719","v":0},{"$f":"-Debt!DA719","v":0},{"$f":"-Debt!DB719","v":0},{"$f":"-Debt!DC719","v":0},{"$f":"-Debt!DD719","v":0},{"$f":"-Debt!DE719","v":0},{"$f":"-Debt!DF719","v":0},{"$f":"-Debt!DG719","v":0},{"$f":"-Debt!DH719","v":0},{"$f":"-Debt!DI719","v":0},{"$f":"-Debt!DJ719","v":0},{"$f":"-Debt!DK719","v":0},{"$f":"-Debt!DL719","v":0},{"$f":"-Debt!DM719","v":0},{"$f":"-Debt!DN719","v":0},{"$f":"-Debt!DO719","v":0},{"$f":"-Debt!DP719","v":0},{"$f":"-Debt!DQ719","v":0},{"$f":"-Debt!DR719","v":0},{"$f":"-Debt!DS719","v":0},{"$f":"-Debt!DT719","v":0},{"$f":"-Debt!DU719","v":0},{"$f":"-Debt!DV719","v":0},{"$f":"-Debt!DW719","v":0},{"$f":"-Debt!DX719","v":0},{"$f":"-Debt!DY719","v":0},{"$f":"-Debt!DZ719","v":0},{"$f":"-Debt!EA719","v":0},{"$f":"-Debt!EB719","v":0},{"$f":"-Debt!EC719","v":0},{"$f":"-Debt!ED719","v":0},{"$f":"-Debt!EE719","v":0},{"$f":"-Debt!EF719","v":0},{"$f":"-Debt!EG719","v":0},{"$f":"-Debt!EH719","v":0},{"$f":"-Debt!EI719","v":0},{"$f":"-Debt!EJ719","v":0},{"$f":"-Debt!EK719","v":0},{"$f":"-Debt!EL719","v":0},{"$f":"-Debt!EM719","v":0},{"$f":"-Debt!EN719","v":0},{"$f":"-Debt!EO719","v":0},{"$f":"-Debt!EP719","v":0},{"$f":"-Debt!EQ719","v":0},{"$f":"-Debt!ER719","v":0},{"$f":"-Debt!ES719","v":0},{"$f":"-Debt!ET719","v":0},{"$f":"-Debt!EU719","v":0},{"$f":"-Debt!EV719","v":0},{"$f":"-Debt!EW719","v":0},{"$f":"-Debt!EX719","v":0},{"$f":"-Debt!EY719","v":0},{"$f":"-Debt!EZ719","v":0},{"$f":"-Debt!FA719","v":0},{"$f":"-Debt!FB719","v":0},{"$f":"-Debt!FC719","v":0},{"$f":"-Debt!FD719","v":0},{"$f":"-Debt!FE719","v":0},{"$f":"-Debt!FF719","v":0},{"$f":"-Debt!FG719","v":0},{"$f":"-Debt!FH719","v":0},{"$f":"-Debt!FI719","v":0},{"$f":"-Debt!FJ719","v":0},{"$f":"-Debt!FK719","v":0},{"$f":"-Debt!FL719","v":0},{"$f":"-Debt!FM719","v":0},{"$f":"-Debt!FN719","v":0},{"$f":"-Debt!FO719","v":0},{"$f":"-Debt!FP719","v":0},{"$f":"-Debt!FQ719","v":0},{"$f":"-Debt!FR719","v":0},{"$f":"-Debt!FS719","v":0},{"$f":"-Debt!FT719","v":0},{"$f":"-Debt!FU719","v":0},{"$f":"-Debt!FV719","v":0},{"$f":"-Debt!FW719","v":0},{"$f":"-Debt!FX719","v":0},{"$f":"-Debt!FY719","v":0},{"$f":"-Debt!FZ719","v":0},{"$f":"-Debt!GA719","v":0},{"$f":"-Debt!GB719","v":0},{"$f":"-Debt!GC719","v":0},{"$f":"-Debt!GD719","v":0},{"$f":"-Debt!GE719","v":0},{"$f":"-Debt!GF719","v":0},{"$f":"-Debt!GG719","v":0},{"$f":"-Debt!GH719","v":0},{"$f":"-Debt!GI719","v":0},{"$f":"-Debt!GJ719","v":0},{"$f":"-Debt!GK719","v":0},{"$f":"-Debt!GL719","v":0},{"$f":"-Debt!GM719","v":0},{"$f":"-Debt!GN719","v":0},{"$f":"-Debt!GO719","v":0},{"$f":"-Debt!GP719","v":0},{"$f":"-Debt!GQ719","v":0},{"$f":"-Debt!GR719","v":0},{"$f":"-Debt!GS719","v":0},{"$f":"-Debt!GT719","v":0},{"$f":"-Debt!GU719","v":0},{"$f":"-Debt!GV719","v":0},{"$f":"-Debt!GW719","v":0},{"$f":"-Debt!GX719","v":0},{"$f":"-Debt!GY719","v":0},{"$f":"-Debt!GZ719","v":0},{"$f":"-Debt!HA719","v":0},{"$f":"-Debt!HB719","v":0},{"$f":"-Debt!HC719","v":0},{"$f":"-Debt!HD719","v":0},{"$f":"-Debt!HE719","v":0},{"$f":"-Debt!HF719","v":0},{"$f":"-Debt!HG719","v":0},{"$f":"-Debt!HH719","v":0},{"$f":"-Debt!HI719","v":0},{"$f":"-Debt!HJ719","v":0},{"$f":"-Debt!HK719","v":0},{"$f":"-Debt!HL719","v":0},{"$f":"-Debt!HM719","v":0},{"$f":"-Debt!HN719","v":0},{"$f":"-Debt!HO719","v":0},{"$f":"-Debt!HP719","v":0},{"$f":"-Debt!HQ719","v":0},{"$f":"-Debt!HR719","v":0},{"$f":"-Debt!HS719","v":0},{"$f":"-Debt!HT719","v":0},{"$f":"-Debt!HU719","v":0},{"$f":"-Debt!HV719","v":0},{"$f":"-Debt!HW719","v":0},{"$f":"-Debt!HX719","v":0},{"$f":"-Debt!HY719","v":0},{"$f":"-Debt!HZ719","v":0},{"$f":"-Debt!IA719","v":0},{"$f":"-Debt!IB719","v":0},{"$f":"-Debt!IC719","v":0},{"$f":"-Debt!ID719","v":0},{"$f":"-Debt!IE719","v":0},{"$f":"-Debt!IF719","v":0},{"$f":"-Debt!IG719","v":0},{"$f":"-Debt!IH719","v":0},{"$f":"-Debt!II719","v":0},{"$f":"-Debt!IJ719","v":0},{"$f":"-Debt!IK719","v":0},{"$f":"-Debt!IL719","v":0},{"$f":"-Debt!IM719","v":0},{"$f":"-Debt!IN719","v":0},{"$f":"-Debt!IO719","v":0},{"$f":"-Debt!IP719","v":0},{"$f":"-Debt!IQ719","v":0},{"$f":"-Debt!IR719","v":0},{"$f":"-Debt!IS719","v":0},{"$f":"-Debt!IT719","v":0},{"$f":"-Debt!IU719","v":0}]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J131:J133)","v":0},{"$f":"SUM(K131:K133)","v":0},0,0,0,0,0,0,0,0,0.16400000000000148,0.11862005892821514,0.20703183449406026,5.9849530509325177E-2,-0.54950142393160206,0,0,0,0,0,0,0,1.5551350207534953E-2,0.41028268184763905,1.4131765920358808E-3,-7.8572414534705537E-4,-4.392336944721309E-2,-1.0395750817386529E-2,3.9042595389632284E-3,-2.0644540884898754E-3,-2.0243030740899615E-3,-1.0554942916858878E-2,4.3686068327101202E-3,-2.2259775018240724E-3,-2.2337625019877017E-3,-1.0774833669874195E-2,2.3797829545243454E-3,-1.2327532767586469E-5,-2.4461387083487551E-3,-1.099889478699545E-2,5.2188871329456044E-3,-2.6531585542457492E-3,-2.6621176115342315E-3,-1.1227578724064546E-2,7.1919117686635836E-2,-2.8014614275932992E-3,-2.8081890109716845E-3,-9.7301796678880281E-3,6.0939419187616695E-3,-3.086702151674614E-3,-3.0962193002700422E-3,-9.9959713924273608E-3,3.2587849597932594E-3,-9.710688032793513E-6,-3.3225877006201054E-3,-1.0196693337005791E-2,1.144917483717689E-2,-3.5166266188026984E-3,-3.529209706045866E-3,-1.0399641504058144E-2,7.4209800389364311E-3,-3.7590800284530435E-3,-3.7691419968892692E-3,-1.0609838096241941E-2,7.9004955711936553E-3,{"$f":"SUM(BW131:BW133)","v":-3.9932179788456645E-3},-4.0053620198966522E-3,-1.0821913338871503E-2,4.1766118711595857E-3,-1.183620992784018E-5,-4.247550098142594E-3,-1.103839659874073E-2,8.8778869937532479E-3,-4.4803223240307277E-3,-4.4936508735379244E-3,-1.1259047448550219E-2,9.3718937198467023E-3,-4.7304647481494211E-3,-4.7445261445903109E-3,-1.148470977038929E-2,9.8784673387642963E-3,-4.9853121166497649E-3,-5.0000399976463106E-3,-1.1715285183355517E-2,5.1800264038834865E-3,-1.4784302365011825E-5,-5.2599307929379613E-3,-1.1950546922499972E-2,1.0922594346891135E-2,-5.508154020888445E-3,-5.5241124570378775E-3,-1.2190440236231614E-2,1.1449374453937566E-2,-5.7762601716599971E-3,-5.792832086202071E-3,-1.2435140049226967E-2,1.7353020188828339E-2,-6.0180962076874511E-3,-6.0382635462917778E-3,-1.2679863919252909E-2,6.2272582838732715E-3,-2.2312577746430584E-5,-6.3256586443405372E-3,-1.2938159727364673E-2,1.3071857187971325E-2,-6.5882210591221568E-3,-6.6066878696634523E-3,-1.3197773631570264E-2,1.3763720101568233E-2,-3.6834814134048544E-2,-4.133936397768101E-2,-4.7335406009165304E-2,4.558589556689252E-2,-2.3252308011831313E-2,-2.3230462783071615E-2,-4.8037103796220171E-2,2.3591817419702399E-2,-1.7832192660260926E-4,-2.4155235482539172E-2,-4.8997210341259256E-2,4.9512794396775806E-2,-2.5044817339970882E-2,-2.5095694942389501E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"SUM(EI131:EI133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ131:GJ133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reserve account interest","AUD M",null,null,null,null,0,{"$f":"-Debt!J572","v":0},{"$f":"-Debt!K572","v":0},{"$f":"-Debt!L572","v":0},{"$f":"-Debt!M572","v":0},{"$f":"-Debt!N572","v":0},{"$f":"-Debt!O572","v":0},{"$f":"-Debt!P572","v":0},{"$f":"-Debt!Q572","v":0},{"$f":"-Debt!R572","v":0},{"$f":"-Debt!S572","v":0},{"$f":"-Debt!T572","v":0},{"$f":"-Debt!U572","v":0},{"$f":"-Debt!V572","v":0},{"$f":"-Debt!W572","v":0},{"$f":"-Debt!X572","v":0},{"$f":"-Debt!Y572","v":0},{"$f":"-Debt!Z572","v":0},{"$f":"-Debt!AA572","v":0},{"$f":"-Debt!AB572","v":0},{"$f":"-Debt!AC572","v":0},{"$f":"-Debt!AD572","v":0},{"$f":"-Debt!AE572","v":0},{"$f":"-Debt!AF572","v":0},{"$f":"-Debt!AG572","v":0},{"$f":"-Debt!AH572","v":0},{"$f":"-Debt!AI572","v":0},{"$f":"-Debt!AJ572","v":0},{"$f":"-Debt!AK572","v":0},{"$f":"-Debt!AL572","v":0},{"$f":"-Debt!AM572","v":0},{"$f":"-Debt!AN572","v":0},{"$f":"-Debt!AO572","v":0},{"$f":"-Debt!AP572","v":0},{"$f":"-Debt!AQ572","v":0},{"$f":"-Debt!AR572","v":0},{"$f":"-Debt!AS572","v":0},{"$f":"-Debt!AT572","v":0},{"$f":"-Debt!AU572","v":0},{"$f":"-Debt!AV572","v":0},{"$f":"-Debt!AW572","v":0},{"$f":"-Debt!AX572","v":0},{"$f":"-Debt!AY572","v":0},{"$f":"-Debt!AZ572","v":0},{"$f":"-Debt!BA572","v":0},{"$f":"-Debt!BB572","v":0},{"$f":"-Debt!BC572","v":0},{"$f":"-Debt!BD572","v":0},{"$f":"-Debt!BE572","v":0},{"$f":"-Debt!BF572","v":0},{"$f":"-Debt!BG572","v":0},{"$f":"-Debt!BH572","v":0},{"$f":"-Debt!BI572","v":0},{"$f":"-Debt!BJ572","v":0},{"$f":"-Debt!BK572","v":0},{"$f":"-Debt!BL572","v":0},{"$f":"-Debt!BM572","v":0},{"$f":"-Debt!BN572","v":0},{"$f":"-Debt!BO572","v":0},{"$f":"-Debt!BP572","v":0},{"$f":"-Debt!BQ572","v":0},{"$f":"-Debt!BR572","v":0},{"$f":"-Debt!BS572","v":0},{"$f":"-Debt!BT572","v":0},{"$f":"-Debt!BU572","v":0},{"$f":"-Debt!BV572","v":0},{"$f":"-Debt!BW572","v":0},{"$f":"-Debt!BX572","v":0},{"$f":"-Debt!BY572","v":0},{"$f":"-Debt!BZ572","v":0},{"$f":"-Debt!CA572","v":0},{"$f":"-Debt!CB572","v":0},{"$f":"-Debt!CC572","v":0},{"$f":"-Debt!CD572","v":0},{"$f":"-Debt!CE572","v":0},{"$f":"-Debt!CF572","v":0},{"$f":"-Debt!CG572","v":0},{"$f":"-Debt!CH572","v":0},{"$f":"-Debt!CI572","v":0},{"$f":"-Debt!CJ572","v":0},{"$f":"-Debt!CK572","v":0},{"$f":"-Debt!CL572","v":0},{"$f":"-Debt!CM572","v":0},{"$f":"-Debt!CN572","v":0},{"$f":"-Debt!CO572","v":0},{"$f":"-Debt!CP572","v":0},{"$f":"-Debt!CQ572","v":0},{"$f":"-Debt!CR572","v":0},{"$f":"-Debt!CS572","v":0},{"$f":"-Debt!CT572","v":0},{"$f":"-Debt!CU572","v":0},{"$f":"-Debt!CV572","v":0},{"$f":"-Debt!CW572","v":0},{"$f":"-Debt!CX572","v":0},{"$f":"-Debt!CY572","v":0},{"$f":"-Debt!CZ572","v":0},{"$f":"-Debt!DA572","v":0},{"$f":"-Debt!DB572","v":0},{"$f":"-Debt!DC572","v":0},{"$f":"-Debt!DD572","v":0},{"$f":"-Debt!DE572","v":0},{"$f":"-Debt!DF572","v":0},{"$f":"-Debt!DG572","v":0},{"$f":"-Debt!DH572","v":0},{"$f":"-Debt!DI572","v":0},{"$f":"-Debt!DJ572","v":0},{"$f":"-Debt!DK572","v":0},{"$f":"-Debt!DL572","v":0},{"$f":"-Debt!DM572","v":0},{"$f":"-Debt!DN572","v":0},{"$f":"-Debt!DO572","v":0},{"$f":"-Debt!DP572","v":0},{"$f":"-Debt!DQ572","v":0},{"$f":"-Debt!DR572","v":0},{"$f":"-Debt!DS572","v":0},{"$f":"-Debt!DT572","v":0},{"$f":"-Debt!DU572","v":0},{"$f":"-Debt!DV572","v":0},{"$f":"-Debt!DW572","v":0},{"$f":"-Debt!DX572","v":0},{"$f":"-Debt!DY572","v":0},{"$f":"-Debt!DZ572","v":0},{"$f":"-Debt!EA572","v":0},{"$f":"-Debt!EB572","v":0},{"$f":"-Debt!EC572","v":0},{"$f":"-Debt!ED572","v":0},{"$f":"-Debt!EE572","v":0},{"$f":"-Debt!EF572","v":0},{"$f":"-Debt!EG572","v":0},{"$f":"-Debt!EH572","v":0},{"$f":"-Debt!EI572","v":0},{"$f":"-Debt!EJ572","v":0},{"$f":"-Debt!EK572","v":0},{"$f":"-Debt!EL572","v":0},{"$f":"-Debt!EM572","v":0},{"$f":"-Debt!EN572","v":0},{"$f":"-Debt!EO572","v":0},{"$f":"-Debt!EP572","v":0},{"$f":"-Debt!EQ572","v":0},{"$f":"-Debt!ER572","v":0},{"$f":"-Debt!ES572","v":0},{"$f":"-Debt!ET572","v":0},{"$f":"-Debt!EU572","v":0},{"$f":"-Debt!EV572","v":0},{"$f":"-Debt!EW572","v":0},{"$f":"-Debt!EX572","v":0},{"$f":"-Debt!EY572","v":0},{"$f":"-Debt!EZ572","v":0},{"$f":"-Debt!FA572","v":0},{"$f":"-Debt!FB572","v":0},{"$f":"-Debt!FC572","v":0},{"$f":"-Debt!FD572","v":0},{"$f":"-Debt!FE572","v":0},{"$f":"-Debt!FF572","v":0},{"$f":"-Debt!FG572","v":0},{"$f":"-Debt!FH572","v":0},{"$f":"-Debt!FI572","v":0},{"$f":"-Debt!FJ572","v":0},{"$f":"-Debt!FK572","v":0},{"$f":"-Debt!FL572","v":0},{"$f":"-Debt!FM572","v":0},{"$f":"-Debt!FN572","v":0},{"$f":"-Debt!FO572","v":0},{"$f":"-Debt!FP572","v":0},{"$f":"-Debt!FQ572","v":0},{"$f":"-Debt!FR572","v":0},{"$f":"-Debt!FS572","v":0},{"$f":"-Debt!FT572","v":0},{"$f":"-Debt!FU572","v":0},{"$f":"-Debt!FV572","v":0},{"$f":"-Debt!FW572","v":0},{"$f":"-Debt!FX572","v":0},{"$f":"-Debt!FY572","v":0},{"$f":"-Debt!FZ572","v":0},{"$f":"-Debt!GA572","v":0},{"$f":"-Debt!GB572","v":0},{"$f":"-Debt!GC572","v":0},{"$f":"-Debt!GD572","v":0},{"$f":"-Debt!GE572","v":0},{"$f":"-Debt!GF572","v":0},{"$f":"-Debt!GG572","v":0},{"$f":"-Debt!GH572","v":0},{"$f":"-Debt!GI572","v":0},{"$f":"-Debt!GJ572","v":0},{"$f":"-Debt!GK572","v":0},{"$f":"-Debt!GL572","v":0},{"$f":"-Debt!GM572","v":0},{"$f":"-Debt!GN572","v":0},{"$f":"-Debt!GO572","v":0},{"$f":"-Debt!GP572","v":0},{"$f":"-Debt!GQ572","v":0},{"$f":"-Debt!GR572","v":0},{"$f":"-Debt!GS572","v":0},{"$f":"-Debt!GT572","v":0},{"$f":"-Debt!GU572","v":0},{"$f":"-Debt!GV572","v":0},{"$f":"-Debt!GW572","v":0},{"$f":"-Debt!GX572","v":0},{"$f":"-Debt!GY572","v":0},{"$f":"-Debt!GZ572","v":0},{"$f":"-Debt!HA572","v":0},{"$f":"-Debt!HB572","v":0},{"$f":"-Debt!HC572","v":0},{"$f":"-Debt!HD572","v":0},{"$f":"-Debt!HE572","v":0},{"$f":"-Debt!HF572","v":0},{"$f":"-Debt!HG572","v":0},{"$f":"-Debt!HH572","v":0},{"$f":"-Debt!HI572","v":0},{"$f":"-Debt!HJ572","v":0},{"$f":"-Debt!HK572","v":0},{"$f":"-Debt!HL572","v":0},{"$f":"-Debt!HM572","v":0},{"$f":"-Debt!HN572","v":0},{"$f":"-Debt!HO572","v":0},{"$f":"-Debt!HP572","v":0},{"$f":"-Debt!HQ572","v":0},{"$f":"-Debt!HR572","v":0},{"$f":"-Debt!HS572","v":0},{"$f":"-Debt!HT572","v":0},{"$f":"-Debt!HU572","v":0},{"$f":"-Debt!HV572","v":0},{"$f":"-Debt!HW572","v":0},{"$f":"-Debt!HX572","v":0},{"$f":"-Debt!HY572","v":0},{"$f":"-Debt!HZ572","v":0},{"$f":"-Debt!IA572","v":0},{"$f":"-Debt!IB572","v":0},{"$f":"-Debt!IC572","v":0},{"$f":"-Debt!ID572","v":0},{"$f":"-Debt!IE572","v":0},{"$f":"-Debt!IF572","v":0},{"$f":"-Debt!IG572","v":0},{"$f":"-Debt!IH572","v":0},{"$f":"-Debt!II572","v":0},{"$f":"-Debt!IJ572","v":0},{"$f":"-Debt!IK572","v":0},{"$f":"-Debt!IL572","v":0},{"$f":"-Debt!IM572","v":0},{"$f":"-Debt!IN572","v":0},{"$f":"-Debt!IO572","v":0},{"$f":"-Debt!IP572","v":0},{"$f":"-Debt!IQ572","v":0},{"$f":"-Debt!IR572","v":0},{"$f":"-Debt!IS572","v":0},{"$f":"-Debt!IT572","v":0},{"$f":"-Debt!IU572","v":0}]
[]
[null,null,"Cashflow available for equity","AUD M",null,null,null,null,23.751636899385165,{"$f":"J134+J128+J136","v":0},{"$f":"K134+K128+K136","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"BW134+BW128+BW136","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"EI134+EI128+EI136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,0.46435725037591769,0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"GJ134+GJ128+GJ136","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distributions","AUD M",null,null,null,null,-23.751636899385165,{"$f":"-Equity!J64","v":0},{"$f":"-Equity!K64","v":0},{"$f":"-Equity!L64","v":0},{"$f":"-Equity!M64","v":0},{"$f":"-Equity!N64","v":0},{"$f":"-Equity!O64","v":0},{"$f":"-Equity!P64","v":0},{"$f":"-Equity!Q64","v":0},{"$f":"-Equity!R64","v":0},{"$f":"-Equity!S64","v":0},{"$f":"-Equity!T64","v":0},{"$f":"-Equity!U64","v":0.16400000000000148},{"$f":"-Equity!V64","v":0.28262005892821662},{"$f":"-Equity!W64","v":0.48965189342227688},{"$f":"-Equity!X64","v":0.54950142393160206},{"$f":"-Equity!Y64","v":0},{"$f":"-Equity!Z64","v":0},{"$f":"-Equity!AA64","v":0},{"$f":"-Equity!AB64","v":0},{"$f":"-Equity!AC64","v":0},{"$f":"-Equity!AD64","v":0},{"$f":"-Equity!AE64","v":0},{"$f":"-Equity!AF64","v":0},{"$f":"-Equity!AG64","v":1.5551350207534953E-2},{"$f":"-Equity!AH64","v":0.42583403205517401},{"$f":"-Equity!AI64","v":0.42724720864720989},{"$f":"-Equity!AJ64","v":0.42646148450186283},{"$f":"-Equity!AK64","v":0.38253811505464974},{"$f":"-Equity!AL64","v":0.37214236423726321},{"$f":"-Equity!AM64","v":0.37604662377622644},{"$f":"-Equity!AN64","v":0.37398216968773657},{"$f":"-Equity!AO64","v":0.3719578666136466},{"$f":"-Equity!AP64","v":0.36140292369678773},{"$f":"-Equity!AQ64","v":0.36577153052949785},{"$f":"-Equity!AR64","v":0.36354555302767377},{"$f":"-Equity!AS64","v":0.36131179052568607},{"$f":"-Equity!AT64","v":0.35053695685581188},{"$f":"-Equity!AU64","v":0.35291673981033622},{"$f":"-Equity!AV64","v":0.35290441227756864},{"$f":"-Equity!AW64","v":0.35045827356921988},{"$f":"-Equity!AX64","v":0.33945937878222443},{"$f":"-Equity!AY64","v":0.34467826591517003},{"$f":"-Equity!AZ64","v":0.34202510736092429},{"$f":"-Equity!BA64","v":0.33936298974939005},{"$f":"-Equity!BB64","v":0.32813541102532551},{"$f":"-Equity!BC64","v":0.40005452871196134},{"$f":"-Equity!BD64","v":0.39725306728436804},{"$f":"-Equity!BE64","v":0.39444487827339636},{"$f":"-Equity!BF64","v":0.38471469860550833},{"$f":"-Equity!BG64","v":0.39080864052427},{"$f":"-Equity!BH64","v":0.38772193837259539},{"$f":"-Equity!BI64","v":0.38462571907232534},{"$f":"-Equity!BJ64","v":0.37462974767989798},{"$f":"-Equity!BK64","v":0.37788853263969124},{"$f":"-Equity!BL64","v":0.37787882195165845},{"$f":"-Equity!BM64","v":0.37455623425103834},{"$f":"-Equity!BN64","v":0.36435954091403255},{"$f":"-Equity!BO64","v":0.37580871575120944},{"$f":"-Equity!BP64","v":0.37229208913240674},{"$f":"-Equity!BQ64","v":0.36876287942636088},{"$f":"-Equity!BR64","v":0.35836323792230274},{"$f":"-Equity!BS64","v":0.36578421796123917},{"$f":"-Equity!BT64","v":0.36202513793278612},{"$f":"-Equity!BU64","v":0.35825599593589685},{"$f":"-Equity!BV64","v":0.34764615783965491},{"$f":"-Equity!BW64","v":0.35554665341084857},{"$f":"-Equity!BX64","v":0.3515534354320029},{"$f":"-Equity!BY64","v":0.34754807341210625},{"$f":"-Equity!BZ64","v":0.33672616007323475},{"$f":"-Equity!CA64","v":0.34090277194439433},{"$f":"-Equity!CB64","v":0.34089093573446649},{"$f":"-Equity!CC64","v":0.3366433856363239},{"$f":"-Equity!CD64","v":0.32560498903758317},{"$f":"-Equity!CE64","v":0.33448287603133642},{"$f":"-Equity!CF64","v":0.33000255370730569},{"$f":"-Equity!CG64","v":0.32550890283376777},{"$f":"-Equity!CH64","v":0.31424985538521755},{"$f":"-Equity!CI64","v":0.32362174910506425},{"$f":"-Equity!CJ64","v":0.31889128435691483},{"$f":"-Equity!CK64","v":0.31414675821232452},{"$f":"-Equity!CL64","v":0.30266204844193523},{"$f":"-Equity!CM64","v":0.31254051578069952},{"$f":"-Equity!CN64","v":0.30755520366404976},{"$f":"-Equity!CO64","v":0.30255516366640345},{"$f":"-Equity!CP64","v":0.29083987848304793},{"$f":"-Equity!CQ64","v":0.29601990488693142},{"$f":"-Equity!CR64","v":0.29600512058456641},{"$f":"-Equity!CS64","v":0.29074518979162844},{"$f":"-Equity!CT64","v":0.27879464286912847},{"$f":"-Equity!CU64","v":0.28971723721601961},{"$f":"-Equity!CV64","v":0.28420908319513116},{"$f":"-Equity!CW64","v":0.27868497073809329},{"$f":"-Equity!CX64","v":0.26649453050186167},{"$f":"-Equity!CY64","v":0.27794390495579924},{"$f":"-Equity!CZ64","v":0.27216764478413924},{"$f":"-Equity!DA64","v":0.26637481269793717},{"$f":"-Equity!DB64","v":0.2539396726487102},{"$f":"-Equity!DC64","v":0.27129269283753854},{"$f":"-Equity!DD64","v":0.26527459662985109},{"$f":"-Equity!DE64","v":0.25923633308355931},{"$f":"-Equity!DF64","v":0.2465564691643064},{"$f":"-Equity!DG64","v":0.25278372744817967},{"$f":"-Equity!DH64","v":0.25276141487043324},{"$f":"-Equity!DI64","v":0.24643575622609271},{"$f":"-Equity!DJ64","v":0.23349759649872803},{"$f":"-Equity!DK64","v":0.24656945368669936},{"$f":"-Equity!DL64","v":0.2399812326275772},{"$f":"-Equity!DM64","v":0.23337454475791375},{"$f":"-Equity!DN64","v":0.22017677112634348},{"$f":"-Equity!DO64","v":0.23394049122791172},{"$f":"-Equity!DP64","v":0.19710567709386317},{"$f":"-Equity!DQ64","v":0.15576631311618216},{"$f":"-Equity!DR64","v":0.10843090710701686},{"$f":"-Equity!DS64","v":0.15401680267390938},{"$f":"-Equity!DT64","v":0.13076449466207807},{"$f":"-Equity!DU64","v":0.10753403187900645},{"$f":"-Equity!DV64","v":5.9496928082786282E-2},{"$f":"-Equity!DW64","v":8.3088745502488681E-2},{"$f":"-Equity!DX64","v":8.2910423575886072E-2},{"$f":"-Equity!DY64","v":5.87551880933469E-2},{"$f":"-Equity!DZ64","v":9.7579777520876432E-3},{"$f":"-Equity!EA64","v":5.9270772148863449E-2},{"$f":"-Equity!EB64","v":3.4225954808892567E-2},{"$f":"-Equity!EC64","v":9.1302598665030654E-3},{"$f":"-Equity!ED64","v":0},{"$f":"-Equity!EE64","v":0},{"$f":"-Equity!EF64","v":0},{"$f":"-Equity!EG64","v":0},{"$f":"-Equity!EH64","v":0},{"$f":"-Equity!EI64","v":0},{"$f":"-Equity!EJ64","v":0},{"$f":"-Equity!EK64","v":0},{"$f":"-Equity!EL64","v":0},{"$f":"-Equity!EM64","v":0},{"$f":"-Equity!EN64","v":0},{"$f":"-Equity!EO64","v":0},{"$f":"-Equity!EP64","v":0},{"$f":"-Equity!EQ64","v":0},{"$f":"-Equity!ER64","v":0},{"$f":"-Equity!ES64","v":0},{"$f":"-Equity!ET64","v":0},{"$f":"-Equity!EU64","v":0},{"$f":"-Equity!EV64","v":0},{"$f":"-Equity!EW64","v":0},{"$f":"-Equity!EX64","v":0},{"$f":"-Equity!EY64","v":0},{"$f":"-Equity!EZ64","v":0},{"$f":"-Equity!FA64","v":0},{"$f":"-Equity!FB64","v":0},{"$f":"-Equity!FC64","v":0},{"$f":"-Equity!FD64","v":0},{"$f":"-Equity!FE64","v":0},{"$f":"-Equity!FF64","v":0},{"$f":"-Equity!FG64","v":-3.9245695626890065E-2},{"$f":"-Equity!FH64","v":-0.3072269432463911},{"$f":"-Equity!FI64","v":-0.35092519431970104},{"$f":"-Equity!FJ64","v":-0.41481408305468503},{"$f":"-Equity!FK64","v":-0.46441702021963072},{"$f":"-Equity!FL64","v":-0.36541740813328694},{"$f":"-Equity!FM64","v":-0.40998178302611277},{"$f":"-Equity!FN64","v":-0.46435725037591769},{"$f":"-Equity!FO64","v":-0.52523839799254124},{"$f":"-Equity!FP64","v":-0.47011390066275249},{"$f":"-Equity!FQ64","v":-0.47015023039466541},{"$f":"-Equity!FR64","v":-0.53471061972544043},{"$f":"-Equity!FS64","v":-0.5872713194758874},{"$f":"-Equity!FT64","v":-0.48523961748292699},{"$f":"-Equity!FU64","v":-0.53158877500760804},{"$f":"-Equity!FV64","v":-0.59650283341296473},{"$f":"-Equity!FW64","v":-0.65058303520535665},{"$f":"-Equity!FX64","v":-0.54698561477380669},{"$f":"-Equity!FY64","v":-0.59425403493815288},{"$f":"-Equity!FZ64","v":-0.63734758246258361},{"$f":"-Equity!GA64","v":-0.69286221773578027},{"$f":"-Equity!GB64","v":-0.58755054079988045},{"$f":"-Equity!GC64","v":-0.6357599010859879},{"$f":"-Equity!GD64","v":-0.69287302627006819},{"$f":"-Equity!GE64","v":-0.7587792757914088},{"$f":"-Equity!GF64","v":-0.70085213319772521},{"$f":"-Equity!GG64","v":-0.70088501297511363},{"$f":"-Equity!GH64","v":-0.76731515561284136},{"$f":"-Equity!GI64","v":-0.82593366021777492},{"$f":"-Equity!GJ64","v":-0.71724179051081438},{"$f":"-Equity!GK64","v":-0.7673830839523651},{"$f":"-Equity!GL64","v":-0.83420882387764461},{"$f":"-Equity!GM64","v":-0.89446572704471172},{"$f":"-Equity!GN64","v":-0.78407260760581909},{"$f":"-Equity!GO64","v":-0.83520900899798844},{"$f":"-Equity!GP64","v":-0.90244405289134966},{"$f":"-Equity!GQ64","v":-0.96436918650544246},{"$f":"-Equity!GR64","v":-0.85223777134220191},{"$f":"-Equity!GS64","v":-0.90438912034611729},{"$f":"-Equity!GT64","v":-0.96427996702260099},{"$f":"-Equity!GU64","v":-1.0356262170721322},{"$f":"-Equity!GV64","v":-0.97484805334399516},{"$f":"-Equity!GW64","v":-0.97487655800511686},{"$f":"-Equity!GX64","v":-1.042973038031513},{"$f":"-Equity!GY64","v":-1.1083263977961626},{"$f":"-Equity!GZ64","v":-0.99260419421915058},{"$f":"-Equity!HA64","v":-1.0468469736021584},{"$f":"-Equity!HB64","v":-1.1153962909977602},{"$f":"-Equity!HC64","v":-1.1825107915766555},{"$f":"-Equity!HD64","v":-1.064934486326385},{"$f":"-Equity!HE64","v":-1.1202544481345684},{"$f":"-Equity!HF64","v":-1.1892718470274106},{"$f":"-Equity!HG64","v":-1.2581795861961291},{"$f":"-Equity!HH64","v":-1.1387089440562141},{"$f":"-Equity!HI64","v":-1.1951276504051773},{"$f":"-Equity!HJ64","v":-1.2580753711158461},{"$f":"-Equity!HK64","v":-1.3353098517781334},{"$f":"-Equity!HL64","v":-1.2713950189622427},{"$f":"-Equity!HM64","v":-1.2714189311119561},{"$f":"-Equity!HN64","v":-3.960118337820258},{"$f":"-Equity!HO64","v":-4.0289746786238965},{"$f":"-Equity!HP64","v":0},{"$f":"-Equity!HQ64","v":0},{"$f":"-Equity!HR64","v":0},{"$f":"-Equity!HS64","v":0},{"$f":"-Equity!HT64","v":0},{"$f":"-Equity!HU64","v":0},{"$f":"-Equity!HV64","v":0},{"$f":"-Equity!HW64","v":0},{"$f":"-Equity!HX64","v":0},{"$f":"-Equity!HY64","v":0},{"$f":"-Equity!HZ64","v":0},{"$f":"-Equity!IA64","v":0},{"$f":"-Equity!IB64","v":0},{"$f":"-Equity!IC64","v":0},{"$f":"-Equity!ID64","v":0},{"$f":"-Equity!IE64","v":0},{"$f":"-Equity!IF64","v":0},{"$f":"-Equity!IG64","v":0},{"$f":"-Equity!IH64","v":0},{"$f":"-Equity!II64","v":0},{"$f":"-Equity!IJ64","v":0},{"$f":"-Equity!IK64","v":0},{"$f":"-Equity!IL64","v":0},{"$f":"-Equity!IM64","v":0},{"$f":"-Equity!IN64","v":0},{"$f":"-Equity!IO64","v":0},{"$f":"-Equity!IP64","v":0},{"$f":"-Equity!IQ64","v":0},{"$f":"-Equity!IR64","v":0},{"$f":"-Equity!IS64","v":0},{"$f":"-Equity!IT64","v":0},{"$f":"-Equity!IU64","v":0}]
[]
[null,null,"Net cashflow","AUD M",null,null,null,null,0,{"$f":"J138+J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP138+AP140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV138+BV140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB138+DB140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH138+EH140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN138+FN140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ138+GJ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Account"]
[null,null,"Cash balance b/f","AUD M",null,null,null,null,null,{"$f":"I147","v":0},{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI147","v":0},{"$f":"GJ147","v":0},{"$f":"GK147","v":0},{"$f":"GL147","v":0},{"$f":"GM147","v":0},{"$f":"GN147","v":0},{"$f":"GO147","v":0},{"$f":"GP147","v":0},{"$f":"GQ147","v":0},{"$f":"GR147","v":0},{"$f":"GS147","v":0},{"$f":"GT147","v":0},{"$f":"GU147","v":0},{"$f":"GV147","v":0},{"$f":"GW147","v":0},{"$f":"GX147","v":0},{"$f":"GY147","v":0},{"$f":"GZ147","v":0},{"$f":"HA147","v":0},{"$f":"HB147","v":0},{"$f":"HC147","v":0},{"$f":"HD147","v":0},{"$f":"HE147","v":0},{"$f":"HF147","v":0},{"$f":"HG147","v":0},{"$f":"HH147","v":0},{"$f":"HI147","v":0},{"$f":"HJ147","v":0},{"$f":"HK147","v":0},{"$f":"HL147","v":0},{"$f":"HM147","v":0},{"$f":"HN147","v":0},{"$f":"HO147","v":0},{"$f":"HP147","v":0},{"$f":"HQ147","v":0},{"$f":"HR147","v":0},{"$f":"HS147","v":0},{"$f":"HT147","v":0},{"$f":"HU147","v":0},{"$f":"HV147","v":0},{"$f":"HW147","v":0},{"$f":"HX147","v":0},{"$f":"HY147","v":0},{"$f":"HZ147","v":0},{"$f":"IA147","v":0},{"$f":"IB147","v":0},{"$f":"IC147","v":0},{"$f":"ID147","v":0},{"$f":"IE147","v":0},{"$f":"IF147","v":0},{"$f":"IG147","v":0},{"$f":"IH147","v":0},{"$f":"II147","v":0},{"$f":"IJ147","v":0},{"$f":"IK147","v":0},{"$f":"IL147","v":0},{"$f":"IM147","v":0},{"$f":"IN147","v":0},{"$f":"IO147","v":0},{"$f":"IP147","v":0},{"$f":"IQ147","v":0},{"$f":"IR147","v":0},{"$f":"IS147","v":0},{"$f":"IT147","v":0}]
[null,null,"Net cashflow","AUD M",null,null,null,null,{"$f":"SUM(J146:IU146)","v":0},{"$f":"J142","v":0},{"$f":"K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J145:J146)","v":0},{"$f":"SUM(K145:K146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW145:BW146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI145:EI146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ145:GJ146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash balance negative check","[1,0]",null,null,null,null,{"$f":"SUM(J148:IU148)","v":0},{"$f":"IF(J147<0,1,0)","v":0},{"$f":"IF(K147<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW147<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI147<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ147<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest on cash"]
[]
[null,"Profit and Loss"]
[null,null,"Income","AUD M",null,null,null,null,{"$f":"SUM(J153:IU153)","v":1021.4208724008438},{"$f":"J35","v":0},0,0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,3.0028133004790578,3.0245080204602011,3.0441208245436702,3.0420914249885986,3.0387775628758238,3.0369836559958654,3.0571195119750141,3.1165836767901611,3.0909484114789487,3.1119145418602097,3.1329073237790022,3.1958259206064579,3.1500639261246772,3.1732376338855426,3.1962572232014974,3.2602679203747051,3.2134255344141365,3.236905115935746,{"$f":"AP35","v":3.2603861348090883},3.3256766789778931,3.3018142021621464,3.3018539512765681,3.3258062515016822,3.3924025525915407,3.3436520319691385,3.3680834961314519,3.3925164191302795,3.4604447072348661,3.4107253732507297,3.4353992976613164,3.4600689793362913,3.5291047555236355,3.4783972929918932,3.5038041235851849,3.5292125368765266,3.5998850850832924,3.5740536937644114,3.5740904682529302,3.600008942594108,3.6720948765616717,3.6193208364326885,3.6457411737035521,3.6721624147527501,3.7456731355480217,3.691854135185701,3.7188209525266456,3.7457891738692251,3.8207874958626999,3.7658890192807339,3.7933967741066366,{"$f":"BV35","v":3.8209059086113006},3.8974041543120035,3.869439917349069,3.8694797481780596,3.8975407498703438,3.9755688951834824,3.918430139771004,3.9470524013139103,3.9756760696263678,4.0552648219163752,3.996996401580942,4.0261927233477408,4.0553904649247867,4.1365710115022516,4.0771340465571253,4.1069159020345385,4.1366991898713632,4.2195033539048303,4.1892299362496512,4.1892730753943139,4.2196537786096719,4.3041139717299792,4.2422495592724552,4.2732378436602483,4.3042275833578953,4.3903770298306348,4.3272923074245808,4.3589019995858731,4.3905131600287168,4.4783856251189924,4.4140360102485197,4.4462594679524692,{"$f":"DB35","v":4.4784838492599643},4.5680932761012683,4.5353206792449505,4.5353673919849511,4.5682585067240966,4.6596810048800279,4.5927026150379939,4.626251425308145,4.6598017372183564,4.7530526850521175,4.6847557145684329,4.7189766840276839,4.7533124379137677,4.8486714562544657,4.7793610689223369,4.8144146705228659,4.8494034293048101,4.9464246223436721,4.9111845797153562,4.9113628751439924,4.9470553403572914,5.0460163028953469,4.9736623231816557,5.0100663456587426,5.046475674506838,5.1474153691074021,5.0736975515657248,5.1108345320598643,5.1479768921523634,5.2510901596661599,5.1758473860075176,5.21379139795794,{"$f":"EH35","v":5.2518408684011497},5.3572100632839543,5.3191953585157767,5.3196393002009748,5.3586613050627152,5.466334644946194,5.3883718454351595,5.4278870001243202,5.4675110700240124,5.5771357800717514,5.4973832207483166,5.5378996263027362,5.5785340869342965,5.6905558698466105,5.6093683349638965,5.6509178117338976,5.6925947678501769,5.8070646483246664,5.7662385722956397,5.7671295240144165,5.809883364655434,5.9268536307769137,5.8426621795827058,5.8863780008871354,5.930241040075555,6.0497646782496703,5.9638592621626589,6.0075574807376215,6.0512184053793243,6.1717713689931388,6.0827538614679035,6.1273182586994706,{"$f":"FN35","v":6.1718463253194535},6.2948511253152608,6.2494384449141647,6.249474764759138,6.2948873316894565,6.4203178087194663,6.3277247520967315,6.3740738884199519,6.4203886496508611,6.5483312579692479,6.4538966078880007,6.5011649996127101,6.5484000095371062,6.6789888557535013,6.5827567349394043,6.6309660852184154,6.6791423460158503,6.8122932089094821,6.7631593310508276,6.7631922156482753,6.8123259119429997,6.9481088616282847,{"$f":"GJ35","v":6.8479210255600327},6.8980623273229913,6.9481726123658438,7.0866747256019922,6.9844934659602487,7.0356298466495568,7.0867362628965047,7.2280119009626667,7.123797338789073,7.1759487219578126,7.2280712037960804,7.3722051833056739,7.3190460455129029,7.3190745387379197,7.3722334249373445,7.5192235655233359,7.4108195410950124,7.4650623085954217,7.5192783323313721,7.6692116900299805,7.5586498745924811,7.6139698394776207,7.6692641556228187,7.8221995714868715,7.7094367979726028,7.7658555273534731,7.822249713723104,7.9782719826436796,7.9207555863586876,7.9207795149142601,7.9782955878077129,8.1275154736110995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating expenses","AUD M",null,null,null,null,{"$f":"SUM(J154:IU154)","v":-517.64140035242701},{"$f":"J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.537410875,-1.537410875,-1.537410875,-1.5681590925,-1.5842401575,-1.5842401575,-1.5842401575,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6482434598629996,-1.6482434598629996,-1.6482434598629996,{"$f":"AP49","v":-1.6482434598629996},-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.9311799119241155,-1.9311799119241155,-1.9311799119241155,{"$f":"BV49","v":-1.9311799119241155},-1.9698035101625975,-1.9698035101625975,-1.9698035101625975,-1.9698035101625975,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2626850602090189,-2.2626850602090189,-2.2626850602090189,{"$f":"DB49","v":-2.2626850602090189},-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.6510961770475738,-2.6510961770475738,-2.6510961770475738,{"$f":"EH49","v":-2.6510961770475738},-2.7041181005885258,-2.7041181005885258,-2.7041181005885258,-2.7041181005885258,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.1061817057770336,-3.1061817057770336,-3.1061817057770336,{"$f":"FN49","v":-3.1061817057770336},-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.4980651044514426,{"$f":"GJ49","v":-3.4980651044514426},-3.4980651044514426,-3.4980651044514426,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.9393894607720141,-3.9393894607720141,-3.9393894607720141,-3.9393894607720141,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.098540794987203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA","AUD M",null,null,null,null,503.77947204841672,{"$f":"SUM(J153:J154)","v":0},{"$f":"SUM(K153:K154)","v":0},0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.5013666878758238,1.4995727809958654,1.5197086369750141,1.5484245842901612,1.5067082539789487,1.5276743843602096,1.5486671662790021,1.5799009599564577,1.5341389654746771,1.5573126732355425,1.5803322625514973,1.6120244605117056,1.5651820745511369,1.5886616560727465,1.6121426749460888,1.6444683499176331,1.6206058731018864,1.6206456222163081,1.6445979224414222,1.6775700569500755,1.6288195363276734,1.6532510004899867,1.6776839234888143,1.7113155616805715,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,1.8897259966871851,{"$f":"SUM(BW153:BW154)","v":1.927600644149406},1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,2.2157987890509454,2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,2.6007446913535759,{"$f":"SUM(EI153:EI154)","v":2.6530919626954286},2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,3.06566461954242,3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"SUM(GJ153:GJ154)","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounting depreciation","AUD M",null,null,null,null,-401.29582452357738,{"$f":"-'T&D'!J156","v":0},{"$f":"-'T&D'!K156","v":0},{"$f":"-'T&D'!L156","v":0},{"$f":"-'T&D'!M156","v":0},{"$f":"-'T&D'!N156","v":0},{"$f":"-'T&D'!O156","v":0},{"$f":"-'T&D'!P156","v":0},{"$f":"-'T&D'!Q156","v":0},{"$f":"-'T&D'!R156","v":0},{"$f":"-'T&D'!S156","v":0},{"$f":"-'T&D'!T156","v":0},{"$f":"-'T&D'!U156","v":0},{"$f":"-'T&D'!V156","v":0},{"$f":"-'T&D'!W156","v":0},{"$f":"-'T&D'!X156","v":-2.8449244029197223},{"$f":"-'T&D'!Y156","v":-2.8449244029197223},{"$f":"-'T&D'!Z156","v":-2.8449244029197223},{"$f":"-'T&D'!AA156","v":-2.8449244029197223},{"$f":"-'T&D'!AB156","v":-2.8449244029197223},{"$f":"-'T&D'!AC156","v":-2.8449244029197223},{"$f":"-'T&D'!AD156","v":-2.8449244029197223},{"$f":"-'T&D'!AE156","v":-2.8449244029197223},{"$f":"-'T&D'!AF156","v":-2.8449244029197223},{"$f":"-'T&D'!AG156","v":-2.8449244029197223},{"$f":"-'T&D'!AH156","v":-2.8449244029197223},{"$f":"-'T&D'!AI156","v":-2.8449244029197223},{"$f":"-'T&D'!AJ156","v":-2.8449244029197223},{"$f":"-'T&D'!AK156","v":-2.8449244029197223},{"$f":"-'T&D'!AL156","v":-2.8449244029197223},{"$f":"-'T&D'!AM156","v":-2.8449244029197223},{"$f":"-'T&D'!AN156","v":-2.8449244029197223},{"$f":"-'T&D'!AO156","v":-2.8449244029197223},{"$f":"-'T&D'!AP156","v":-2.8449244029197223},{"$f":"-'T&D'!AQ156","v":-2.8449244029197223},{"$f":"-'T&D'!AR156","v":-2.8449244029197223},{"$f":"-'T&D'!AS156","v":-2.8449244029197223},{"$f":"-'T&D'!AT156","v":-2.8449244029197223},{"$f":"-'T&D'!AU156","v":-2.8449244029197223},{"$f":"-'T&D'!AV156","v":-2.8449244029197223},{"$f":"-'T&D'!AW156","v":-2.8449244029197223},{"$f":"-'T&D'!AX156","v":-2.8449244029197223},{"$f":"-'T&D'!AY156","v":-2.8449244029197223},{"$f":"-'T&D'!AZ156","v":-2.8449244029197223},{"$f":"-'T&D'!BA156","v":-2.8449244029197223},{"$f":"-'T&D'!BB156","v":-2.8449244029197223},{"$f":"-'T&D'!BC156","v":-2.8449244029197223},{"$f":"-'T&D'!BD156","v":-2.8449244029197223},{"$f":"-'T&D'!BE156","v":-2.8449244029197223},{"$f":"-'T&D'!BF156","v":-2.8449244029197223},{"$f":"-'T&D'!BG156","v":-2.8449244029197223},{"$f":"-'T&D'!BH156","v":-2.8449244029197223},{"$f":"-'T&D'!BI156","v":-2.8449244029197223},{"$f":"-'T&D'!BJ156","v":-2.8449244029197223},{"$f":"-'T&D'!BK156","v":-2.8449244029197223},{"$f":"-'T&D'!BL156","v":-2.5949244029197223},{"$f":"-'T&D'!BM156","v":-2.5949244029197223},{"$f":"-'T&D'!BN156","v":-2.5949244029197223},{"$f":"-'T&D'!BO156","v":-2.5949244029197223},{"$f":"-'T&D'!BP156","v":-2.5949244029197223},{"$f":"-'T&D'!BQ156","v":-2.5949244029197223},{"$f":"-'T&D'!BR156","v":-2.5949244029197223},{"$f":"-'T&D'!BS156","v":-2.5949244029197223},{"$f":"-'T&D'!BT156","v":-2.5949244029197223},{"$f":"-'T&D'!BU156","v":-2.5949244029197223},{"$f":"-'T&D'!BV156","v":-2.5949244029197223},{"$f":"-'T&D'!BW156","v":-2.5949244029197223},{"$f":"-'T&D'!BX156","v":-2.5949244029197223},{"$f":"-'T&D'!BY156","v":-2.5949244029197223},{"$f":"-'T&D'!BZ156","v":-2.5949244029197223},{"$f":"-'T&D'!CA156","v":-2.5949244029197223},{"$f":"-'T&D'!CB156","v":-2.5949244029197223},{"$f":"-'T&D'!CC156","v":-2.5949244029197223},{"$f":"-'T&D'!CD156","v":-2.5949244029197223},{"$f":"-'T&D'!CE156","v":-2.5949244029197223},{"$f":"-'T&D'!CF156","v":-2.5949244029197223},{"$f":"-'T&D'!CG156","v":-2.5949244029197223},{"$f":"-'T&D'!CH156","v":-2.5949244029197223},{"$f":"-'T&D'!CI156","v":-2.5949244029197223},{"$f":"-'T&D'!CJ156","v":-2.5949244029197223},{"$f":"-'T&D'!CK156","v":-2.5949244029197223},{"$f":"-'T&D'!CL156","v":-2.5949244029197223},{"$f":"-'T&D'!CM156","v":-2.5949244029197223},{"$f":"-'T&D'!CN156","v":-2.5949244029197223},{"$f":"-'T&D'!CO156","v":-2.5949244029197223},{"$f":"-'T&D'!CP156","v":-2.5949244029197223},{"$f":"-'T&D'!CQ156","v":-2.5949244029197223},{"$f":"-'T&D'!CR156","v":-2.5949244029197223},{"$f":"-'T&D'!CS156","v":-2.5949244029197223},{"$f":"-'T&D'!CT156","v":-2.5949244029197223},{"$f":"-'T&D'!CU156","v":-2.5949244029197223},{"$f":"-'T&D'!CV156","v":-2.5949244029197223},{"$f":"-'T&D'!CW156","v":-2.5949244029197223},{"$f":"-'T&D'!CX156","v":-2.5949244029197223},{"$f":"-'T&D'!CY156","v":-2.5949244029197223},{"$f":"-'T&D'!CZ156","v":-2.2962734036249994},{"$f":"-'T&D'!DA156","v":-2.2962734036249994},{"$f":"-'T&D'!DB156","v":-2.2962734036249994},{"$f":"-'T&D'!DC156","v":-2.2962734036249994},{"$f":"-'T&D'!DD156","v":-2.2962734036249994},{"$f":"-'T&D'!DE156","v":-2.2962734036249994},{"$f":"-'T&D'!DF156","v":-2.2962734036249994},{"$f":"-'T&D'!DG156","v":-2.2962734036249994},{"$f":"-'T&D'!DH156","v":-2.2962734036249994},{"$f":"-'T&D'!DI156","v":-2.2962734036249994},{"$f":"-'T&D'!DJ156","v":-2.2962734036249994},{"$f":"-'T&D'!DK156","v":-2.2962734036249994},{"$f":"-'T&D'!DL156","v":-2.2962734036249994},{"$f":"-'T&D'!DM156","v":-2.2962734036249994},{"$f":"-'T&D'!DN156","v":-2.2962734036249994},{"$f":"-'T&D'!DO156","v":-2.2962734036249994},{"$f":"-'T&D'!DP156","v":-2.2962734036249994},{"$f":"-'T&D'!DQ156","v":-2.2962734036249994},{"$f":"-'T&D'!DR156","v":-2.2962734036249994},{"$f":"-'T&D'!DS156","v":-2.2962734036249994},{"$f":"-'T&D'!DT156","v":-2.2962734036249994},{"$f":"-'T&D'!DU156","v":-2.2962734036249994},{"$f":"-'T&D'!DV156","v":-2.2962734036249994},{"$f":"-'T&D'!DW156","v":-2.2962734036249994},{"$f":"-'T&D'!DX156","v":-2.2962734036249994},{"$f":"-'T&D'!DY156","v":-2.2962734036249994},{"$f":"-'T&D'!DZ156","v":-2.2962734036249994},{"$f":"-'T&D'!EA156","v":-2.2962734036249994},{"$f":"-'T&D'!EB156","v":-2.2962734036249994},{"$f":"-'T&D'!EC156","v":-2.2962734036249994},{"$f":"-'T&D'!ED156","v":-2.2962734036249994},{"$f":"-'T&D'!EE156","v":-2.2962734036249994},{"$f":"-'T&D'!EF156","v":-2.2962734036249994},{"$f":"-'T&D'!EG156","v":-2.2962734036249994},{"$f":"-'T&D'!EH156","v":-2.2962734036249994},{"$f":"-'T&D'!EI156","v":-2.2962734036249994},{"$f":"-'T&D'!EJ156","v":-2.2962734036249994},{"$f":"-'T&D'!EK156","v":-2.2962734036249994},{"$f":"-'T&D'!EL156","v":-2.2962734036249994},{"$f":"-'T&D'!EM156","v":-2.2962734036249994},{"$f":"-'T&D'!EN156","v":-2.2962734036249994},{"$f":"-'T&D'!EO156","v":-2.2962734036249994},{"$f":"-'T&D'!EP156","v":-2.2962734036249994},{"$f":"-'T&D'!EQ156","v":-2.2962734036249994},{"$f":"-'T&D'!ER156","v":-2.2962734036249994},{"$f":"-'T&D'!ES156","v":-2.2962734036249994},{"$f":"-'T&D'!ET156","v":-2.2962734036249994},{"$f":"-'T&D'!EU156","v":-2.2962734036249994},{"$f":"-'T&D'!EV156","v":-2.2962734036249994},{"$f":"-'T&D'!EW156","v":-2.2962734036249994},{"$f":"-'T&D'!EX156","v":-2.2962734036249994},{"$f":"-'T&D'!EY156","v":-2.2962734036249994},{"$f":"-'T&D'!EZ156","v":-2.2962734036249994},{"$f":"-'T&D'!FA156","v":-2.2962734036249994},{"$f":"-'T&D'!FB156","v":-2.2962734036249994},{"$f":"-'T&D'!FC156","v":-2.2962734036249994},{"$f":"-'T&D'!FD156","v":-2.2962734036249994},{"$f":"-'T&D'!FE156","v":-2.2962734036249994},{"$f":"-'T&D'!FF156","v":-2.2962734036249994},{"$f":"-'T&D'!FG156","v":-2.2962734036249994},{"$f":"-'T&D'!FH156","v":-2.2962734036249994},{"$f":"-'T&D'!FI156","v":-2.2962734036249994},{"$f":"-'T&D'!FJ156","v":-2.2962734036249994},{"$f":"-'T&D'!FK156","v":-2.2962734036249994},{"$f":"-'T&D'!FL156","v":-2.2962734036249994},{"$f":"-'T&D'!FM156","v":-2.2962734036249994},{"$f":"-'T&D'!FN156","v":-2.2962734036249994},{"$f":"-'T&D'!FO156","v":-2.2962734036249994},{"$f":"-'T&D'!FP156","v":-2.2962734036249994},{"$f":"-'T&D'!FQ156","v":-2.2962734036249994},{"$f":"-'T&D'!FR156","v":-2.2962734036249994},{"$f":"-'T&D'!FS156","v":-2.2962734036249994},{"$f":"-'T&D'!FT156","v":-2.2962734036249994},{"$f":"-'T&D'!FU156","v":-2.2962734036249994},{"$f":"-'T&D'!FV156","v":-2.2962734036249994},{"$f":"-'T&D'!FW156","v":-2.2962734036249994},{"$f":"-'T&D'!FX156","v":-2.2962734036249994},{"$f":"-'T&D'!FY156","v":-2.2962734036249994},{"$f":"-'T&D'!FZ156","v":-2.2962734036249994},{"$f":"-'T&D'!GA156","v":-2.2962734036249994},{"$f":"-'T&D'!GB156","v":0},{"$f":"-'T&D'!GC156","v":0},{"$f":"-'T&D'!GD156","v":0},{"$f":"-'T&D'!GE156","v":0},{"$f":"-'T&D'!GF156","v":0},{"$f":"-'T&D'!GG156","v":0},{"$f":"-'T&D'!GH156","v":0},{"$f":"-'T&D'!GI156","v":0},{"$f":"-'T&D'!GJ156","v":0},{"$f":"-'T&D'!GK156","v":0},{"$f":"-'T&D'!GL156","v":0},{"$f":"-'T&D'!GM156","v":0},{"$f":"-'T&D'!GN156","v":0},{"$f":"-'T&D'!GO156","v":0},{"$f":"-'T&D'!GP156","v":0},{"$f":"-'T&D'!GQ156","v":0},{"$f":"-'T&D'!GR156","v":0},{"$f":"-'T&D'!GS156","v":0},{"$f":"-'T&D'!GT156","v":0},{"$f":"-'T&D'!GU156","v":0},{"$f":"-'T&D'!GV156","v":0},{"$f":"-'T&D'!GW156","v":0},{"$f":"-'T&D'!GX156","v":0},{"$f":"-'T&D'!GY156","v":0},{"$f":"-'T&D'!GZ156","v":0},{"$f":"-'T&D'!HA156","v":0},{"$f":"-'T&D'!HB156","v":0},{"$f":"-'T&D'!HC156","v":0},{"$f":"-'T&D'!HD156","v":0},{"$f":"-'T&D'!HE156","v":0},{"$f":"-'T&D'!HF156","v":0},{"$f":"-'T&D'!HG156","v":0},{"$f":"-'T&D'!HH156","v":0},{"$f":"-'T&D'!HI156","v":0},{"$f":"-'T&D'!HJ156","v":0},{"$f":"-'T&D'!HK156","v":0},{"$f":"-'T&D'!HL156","v":0},{"$f":"-'T&D'!HM156","v":0},{"$f":"-'T&D'!HN156","v":0},{"$f":"-'T&D'!HO156","v":-5.8331117713805725E-13},{"$f":"-'T&D'!HP156","v":0},{"$f":"-'T&D'!HQ156","v":0},{"$f":"-'T&D'!HR156","v":0},{"$f":"-'T&D'!HS156","v":0},{"$f":"-'T&D'!HT156","v":0},{"$f":"-'T&D'!HU156","v":0},{"$f":"-'T&D'!HV156","v":0},{"$f":"-'T&D'!HW156","v":0},{"$f":"-'T&D'!HX156","v":0},{"$f":"-'T&D'!HY156","v":0},{"$f":"-'T&D'!HZ156","v":0},{"$f":"-'T&D'!IA156","v":0},{"$f":"-'T&D'!IB156","v":0},{"$f":"-'T&D'!IC156","v":0},{"$f":"-'T&D'!ID156","v":0},{"$f":"-'T&D'!IE156","v":0},{"$f":"-'T&D'!IF156","v":0},{"$f":"-'T&D'!IG156","v":0},{"$f":"-'T&D'!IH156","v":0},{"$f":"-'T&D'!II156","v":0},{"$f":"-'T&D'!IJ156","v":0},{"$f":"-'T&D'!IK156","v":0},{"$f":"-'T&D'!IL156","v":0},{"$f":"-'T&D'!IM156","v":0},{"$f":"-'T&D'!IN156","v":0},{"$f":"-'T&D'!IO156","v":0},{"$f":"-'T&D'!IP156","v":0},{"$f":"-'T&D'!IQ156","v":0},{"$f":"-'T&D'!IR156","v":0},{"$f":"-'T&D'!IS156","v":0},{"$f":"-'T&D'!IT156","v":0},{"$f":"-'T&D'!IU156","v":0}]
[null,null,"EBIT","AUD M",null,null,null,null,102.48364752483803,{"$f":"J155+J157","v":0},{"$f":"K155+K157","v":0},0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,-1.3637562274406643,-1.342061507459521,-1.3224487033760519,-1.3244781029311234,-1.3435577150438984,-1.3453516219238568,-1.3252157659447081,-1.2964998186295611,-1.3382161489407736,-1.3172500185595126,-1.2962572366407201,-1.2650234429632645,-1.3107854374450452,-1.2876117296841798,-1.264592140368225,-1.2328999424080167,-1.2797423283685854,-1.2562627468469758,-1.2327817279736335,-1.2004560530020891,-1.2243185298178358,-1.2242787807034141,-1.2003264804783,-1.1673543459696467,-1.2161048665920489,-1.1916734024297355,-1.1672404794309079,-1.1336088412391507,-1.1833281752232871,-1.1586542508127005,-1.1339845691377255,-1.0999313758614673,-1.1506388383932096,-1.1252320077999178,-1.0998235945085761,-1.0648332808711178,-1.0906646721899989,-1.0906278977014801,-1.0647094233603023,-1.0290193686534326,-0.8317934087824157,-0.80537307151155213,-0.77895183046235417,-0.74256490651299001,-0.79638390687531069,-0.76941708953436616,-0.74244886819178668,-0.70531681898113785,-0.76021529556310385,-0.73270754073720124,-0.70519840623253716,{"$f":"BW155+BW157","v":-0.66732375877031624},-0.69528799573325073,-0.69524816490426011,-0.66718716321197591,-0.62855508810208915,-0.68569384351456764,-0.65707158197166127,-0.62844791365920383,-0.58904315297651344,-0.64731157331194655,-0.61811525154514779,-0.58891750996810188,-0.54872463483010048,-0.60816159977522677,-0.57837974429781358,-0.54859645646098887,-0.50759971729577469,-0.53787313495095379,-0.53782999580629109,-0.50744929259093308,-0.46563267283624343,-0.52749708529376749,-0.49650880090597438,-0.46551906120832731,-0.42286605956851808,-0.48595078197457209,-0.45434108981327981,-0.42272992937043607,-0.37922383800974879,-0.14492245358549871,-0.11269899588154919,-8.0474614574054026E-2,-3.611888893693127E-2,-6.8891485793248997E-2,-6.8844773053248431E-2,-3.595365831410291E-2,9.3100646135644283E-3,-5.7668325228469541E-2,-2.4119514958318433E-2,9.4307969518929724E-3,5.5599794052825224E-2,-1.2697176430859436E-2,2.152379302839158E-2,5.5859546914475366E-2,0.1031949755076873,3.3884588175558505E-2,6.8938189776087455E-2,0.10392694855803164,0.15196408005445816,0.11672403742614224,0.11690233285477847,0.15259479806807752,0.20159201783284875,0.12923803811915757,0.16564206059624453,0.20205138944433987,0.25202806641615449,0.17831024887447722,0.21544722936861671,0.25258958946111587,0.30372057899358662,0.22847780533494433,0.26642181728536674,0.30447128772857646,{"$f":"EI155+EI157","v":0.35681855907042914},0.31880385430225155,0.31924779598744957,0.35826980084919002,0.41186077872089921,0.33389797920986464,0.37341313389902542,0.41303720379871756,0.46749790459444984,0.38774534527101512,0.42826175082543472,0.468896211456995,0.52465070493226351,0.44346317004954949,0.48501264681955059,0.52668960293582989,0.58376684818453173,0.54294077215550507,0.5438317238742818,0.58658556451529931,0.64501534270647642,0.56082389151226852,0.60453971281669805,0.64840275200511766,0.70821509249032388,0.62230967640331247,0.66600789497827506,0.70966881961997785,0.76931625959110583,0.68029875206587054,0.72486314929743756,0.76939121591742055,0.83027238179768759,0.78485970139659145,0.78489602124156477,0.83030858817188324,0.89237295840404096,0.79977990178130609,0.84612903810452655,0.89244379933543572,0.95575297872001386,0.86131832863876667,0.9085867203634761,0.95582173028787221,1.020484478991782,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"GJ155+GJ157","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786233129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest expense","AUD M",null,null,null,null,-260.90158695724972,{"$f":"J90+J101+J108","v":0},{"$f":"K90+K101+K108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.6919999999999997,-1.7083963456417837,-1.661958542480348,-1.6594920473490273,-1.6390049197478507,-1.6358969467919631,-1.5885211182558563,-1.585364200939642,-1.5476862892294836,-1.5616313069790277,-1.5139024639110694,-1.510601102099129,-1.4743991312341254,-1.4873965190659706,-1.5002832687877179,-1.4967887110756863,-1.4606951666836732,-1.4733495122910232,-1.4858867082853053,-1.4821941360359094,-1.4622899318223435,-1.4584969759494402,-1.4706692548625981,-1.4667720522149601,-1.4309303244994385,-1.4428545171363771,-1.4546469204164161,-1.4505387497969289,-1.4148400027673436,-1.4271221077857146,-1.4392853187473693,-1.4357220254923417,-1.4008973590838874,-1.412843037828071,-1.4246621843393106,-1.4209080399351237,-1.4016171948904006,-1.3977788272671465,-1.4092374195433106,-1.4052851840776159,-1.5803485258655603,-1.5945636909904077,-1.6086558993024653,-1.6051753016108095,-1.5667097850015412,-1.5805485832279738,-1.5942555769970612,-1.5905398077138477,-1.5521580583246055,-1.5656020170941818,-1.578905010083806,{"$f":"BW90+BW101+BW108","v":-1.5749453878673987},-1.5537338046603661,-1.5496532069311271,-1.562532149560246,-1.5583195639772405,-1.520143484759132,-1.5327396863362117,-1.5451755828602418,-1.5407014504121499,-1.5026479278824123,-1.5147906087762988,-1.5267628572706797,-1.5220177662158449,-1.48410069323227,-1.4957690859203856,-1.5072565294106011,-1.5022309746943621,-1.4807366889155715,-1.4755886436002448,-1.4865683359265283,-1.4812519159242403,-1.4436524317911126,-1.4543060096720843,-1.4647564529096209,-1.4591395903612792,-1.4217218861694498,-1.4318344836682666,-1.4417322169699314,-1.4358044376670662,-1.5384751709046423,-1.5499550946097698,-1.5612156615126076,-1.5553465194043303,-1.5323933665171114,-1.5263703699499303,-1.5370156316490693,-1.5307838360174655,-1.4911639746959249,-1.5014138187315682,-1.5114158430982052,-1.5048084483491393,-1.4653793388866969,-1.4749698169400824,-1.4844931115128588,-1.4779161050328755,-1.4393120939130946,-1.4486625017657471,-1.4578511224747939,-1.4511039101613468,-1.4286142344136596,-1.421828464290942,-1.4305490424663698,-1.4236270097025991,-1.3858634781604409,-1.3942762453507773,-1.4025165468362439,-1.3954153907234814,-1.3580888124596489,-1.3660145916159692,-1.3737622855628353,-1.3664773788341837,-1.3295989424369001,-1.3370252158916571,-1.3442675914204927,{"$f":"EI90+EI101+EI108","v":-1.3367941269143491},-1.3148239974868305,-1.3073128630898976,-1.3140369866893196,-1.3063699466037733,-1.3940283314520618,-1.4013727098673634,-1.40850863660495,-1.4002142781054956,-1.3616045488273965,-1.3683641797024568,-1.3749080345216791,-1.3663820046472486,-1.3282795718024163,-1.3344381408441135,-1.34037351371625,-1.3316093794518931,-1.3084063986426109,-1.2995930066718007,-1.3049029365215459,-1.2958937298779216,-1.2588476135630109,-1.2637535528972517,-1.26842055844539,-1.2591596177152271,-1.2226641402873744,-1.2269175115377169,-1.2309237743815764,-1.221404050418307,-1.1854744345003403,-1.1890570215624383,-1.1923840621583046,-1.1825983713764223,-1.1599975565674785,-1.1501635082311676,-1.1527922712879271,-1.1427327254216619,-1.1079815696029178,-1.1101660835477805,-1.1120772145127273,-1.1017364788861843,-1.0675995235873874,-1.0690557257381521,-1.0702292893492256,-1.0595994722375059,-1.0471224136573598,-1.0479088995535377,-1.0483979871048306,-1.0373109879766373,-1.0149920483633192,-1.0038548506071037,-1.0035480727889068,-0.99214575098461255,{"$f":"GJ90+GJ101+GJ108","v":-0.95934425815031665},-0.95853748862598842,-0.95741252767337459,-0.94568625491822067,-0.91357557219687968,-0.91193829188516173,-0.90997188532900652,-0.89791236587685441,-0.86651195521636126,-0.86402067076133748,-0.86118900528268261,-0.84878679336094853,-0.82720681700559251,-0.81475632964374034,-0.81103451190506792,-0.79827923920821886,-0.76835928159944689,-0.76408628966286529,-0.75944932916795249,-0.74633140568492551,-0.71718341400502172,-0.71198168993488453,-0.70640366140492328,-0.69291272601729148,-0.66455851925190845,-0.6584017317511327,-0.65185587828461122,-0.63798126080888984,-0.61722589498673519,-0.60330585488752131,-0.59576424904256897,-0.58149440063948443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest income","AUD M",null,null,null,null,1.0773933561555751,{"$f":"Ops!J728","v":0},{"$f":"Ops!K728","v":0},{"$f":"Ops!L728","v":0},{"$f":"Ops!M728","v":0},{"$f":"Ops!N728","v":0},{"$f":"Ops!O728","v":0},{"$f":"Ops!P728","v":0},{"$f":"Ops!Q728","v":0},{"$f":"Ops!R728","v":0},{"$f":"Ops!S728","v":-6.2005892821918364E-4},{"$f":"Ops!T728","v":-1.6518934222839034E-3},{"$f":"Ops!U728","v":-3.5014239315977864E-3},{"$f":"Ops!V728","v":-4.9974230673543937E-3},{"$f":"Ops!W728","v":-5.1349603199126294E-3},{"$f":"Ops!X728","v":1.134934172905766E-2},{"$f":"Ops!Y728","v":1.135453671020099E-2},{"$f":"Ops!Z728","v":9.2778157936703343E-3},{"$f":"Ops!AA728","v":7.2484162385987863E-3},{"$f":"Ops!AB728","v":5.1601291258237597E-3},{"$f":"Ops!AC728","v":3.3662222458653653E-3},{"$f":"Ops!AD728","v":1.5876746535855527E-3},{"$f":"Ops!AE728","v":-5.8797277695397655E-5},{"$f":"Ops!AF728","v":-1.6325321603372531E-3},{"$f":"Ops!AG728","v":-3.2484695647907297E-3},{"$f":"Ops!AH728","v":-4.8377554317121426E-3},{"$f":"Ops!AI728","v":-4.6740601884706096E-3},{"$f":"Ops!AJ728","v":-4.368636387395263E-3},{"$f":"Ops!AK728","v":-4.2286377679579398E-3},{"$f":"Ops!AL728","v":-4.2427575934310766E-3},{"$f":"Ops!AM728","v":-4.2420600361215725E-3},{"$f":"Ops!AN728","v":-4.095679348175809E-3},{"$f":"Ops!AO728","v":-4.1104811508236357E-3},{"$f":"Ops!AP728","v":-4.1238456017384404E-3},{"$f":"Ops!AQ728","v":-4.1235010411506444E-3},{"$f":"Ops!AR728","v":-4.0217068661552134E-3},{"$f":"Ops!AS728","v":-3.9819577517336627E-3},{"$f":"Ops!AT728","v":-3.9939285173614556E-3},{"$f":"Ops!AU728","v":-3.9936310278836928E-3},{"$f":"Ops!AV728","v":-3.8570388291719149E-3},{"$f":"Ops!AW728","v":-3.8691310774158481E-3},{"$f":"Ops!AX728","v":-3.8797644891446544E-3},{"$f":"Ops!AY728","v":-3.8794000569471465E-3},{"$f":"Ops!AZ728","v":-3.7338789635470875E-3},{"$f":"Ops!BA728","v":-3.9923820917286915E-3},{"$f":"Ops!BB728","v":-4.2551279555220504E-3},{"$f":"Ops!BC728","v":-4.5058339140136572E-3},{"$f":"Ops!BD728","v":-4.351144266669083E-3},{"$f":"Ops!BE728","v":-4.3753897629208545E-3},{"$f":"Ops!BF728","v":-4.3980525611228187E-3},{"$f":"Ops!BG728","v":-4.3977161431107518E-3},{"$f":"Ops!BH728","v":-4.2894098506568879E-3},{"$f":"Ops!BI728","v":-4.2526353621379666E-3},{"$f":"Ops!BJ728","v":-4.2738586322949666E-3},{"$f":"Ops!BK728","v":-4.2735806892589389E-3},{"$f":"Ops!BL728","v":-4.1306376911204347E-3},{"$f":"Ops!BM728","v":-4.1687919838180546E-3},{"$f":"Ops!BN728","v":-4.2060424981806479E-3},{"$f":"Ops!BO728","v":-4.2226908479278463E-3},{"$f":"Ops!BP728","v":-4.0663684205843927E-3},{"$f":"Ops!BQ728","v":-4.0872124744714203E-3},{"$f":"Ops!BR728","v":-4.1066525267243722E-3},{"$f":"Ops!BS728","v":-4.106247061168574E-3},{"$f":"Ops!BT728","v":-3.9498943976763873E-3},{"$f":"Ops!BU728","v":-3.9695541945029634E-3},{"$f":"Ops!BV728","v":-3.9878343125680227E-3},{"$f":"Ops!BW728","v":-3.9874634703422861E-3},{"$f":"Ops!BX728","v":-3.8737375180930454E-3},{"$f":"Ops!BY728","v":-3.8339066891022958E-3},{"$f":"Ops!BZ728","v":-3.8508679120018495E-3},{"$f":"Ops!CA728","v":-3.850554954510174E-3},{"$f":"Ops!CB728","v":-3.7102660200139669E-3},{"$f":"Ops!CC728","v":-3.7275266505946265E-3},{"$f":"Ops!CD728","v":-3.743380511624777E-3},{"$f":"Ops!CE728","v":-3.743017224377494E-3},{"$f":"Ops!CF728","v":-3.5868123258967124E-3},{"$f":"Ops!CG728","v":-3.6028031760546417E-3},{"$f":"Ops!CH728","v":-3.6173742159663251E-3},{"$f":"Ops!CI728","v":-3.6169844213167737E-3},{"$f":"Ops!CJ728","v":-3.4608316278517933E-3},{"$f":"Ops!CK728","v":-3.475535019733023E-3},{"$f":"Ops!CL728","v":-3.4888060522057238E-3},{"$f":"Ops!CM728","v":-3.4884019372096314E-3},{"$f":"Ops!CN728","v":-3.3693295457059339E-3},{"$f":"Ops!CO728","v":-3.3261904010429603E-3},{"$f":"Ops!CP728","v":-3.3379772323681904E-3},{"$f":"Ops!CQ728","v":-3.3376192289016294E-3},{"$f":"Ops!CR728","v":-3.2013519911938781E-3},{"$f":"Ops!CS728","v":-3.2134074510168104E-3},{"$f":"Ops!CT728","v":-3.2240076009853358E-3},{"$f":"Ops!CU728","v":-3.2235929474242063E-3},{"$f":"Ops!CV728","v":-3.0676220643414413E-3},{"$f":"Ops!CW728","v":-3.0782765476169882E-3},{"$f":"Ops!CX728","v":-3.0874627493414314E-3},{"$f":"Ops!CY728","v":-3.0870101146268569E-3},{"$f":"Ops!CZ728","v":-2.9311178301800905E-3},{"$f":"Ops!DA728","v":-2.9604137036896854E-3},{"$f":"Ops!DB728","v":-2.9887859736555319E-3},{"$f":"Ops!DC728","v":-3.0088118370236632E-3},{"$f":"Ops!DD728","v":-2.8836000443326387E-3},{"$f":"Ops!DE728","v":-2.8368873043329375E-3},{"$f":"Ops!DF728","v":-2.8435812141952171E-3},{"$f":"Ops!DG728","v":-2.8431248170300285E-3},{"$f":"Ops!DH728","v":-2.7099850150863044E-3},{"$f":"Ops!DI728","v":-2.7169395669240089E-3},{"$f":"Ops!DJ728","v":-2.7223924787017758E-3},{"$f":"Ops!DK728","v":-2.7219272388815025E-3},{"$f":"Ops!DL728","v":-2.5651374857093507E-3},{"$f":"Ops!DM728","v":-2.5710481448864529E-3},{"$f":"Ops!DN728","v":-2.4621743772313596E-3},{"$f":"Ops!DO728","v":-2.2186482823539997E-3},{"$f":"Ops!DP728","v":-1.7062001728879719E-3},{"$f":"Ops!DQ728","v":-1.5640162931566063E-3},{"$f":"Ops!DR728","v":-1.4866752320099365E-3},{"$f":"Ops!DS728","v":-1.4832842838841654E-3},{"$f":"Ops!DT728","v":-1.1136808369869059E-3},{"$f":"Ops!DU728","v":-9.353854083508598E-4},{"$f":"Ops!DV728","v":-8.5256627026437286E-4},{"$f":"Ops!DW728","v":-8.4976186475907358E-4},{"$f":"Ops!DX728","v":-5.600635850166783E-4},{"$f":"Ops!DY728","v":-4.7788010464671916E-4},{"$f":"Ops!DZ728","v":-3.9039025326813038E-4},{"$f":"Ops!EA728","v":-3.880169479061817E-4},{"$f":"Ops!EB728","v":-9.2829362808835155E-6},{"$f":"Ops!EC728","v":7.9421781206661694E-5},{"$f":"Ops!ED728","v":1.7350609705540836E-4},{"$f":"Ops!EE728","v":3.3070588974506374E-4},{"$f":"Ops!EF728","v":6.6641481547221389E-4},{"$f":"Ops!EG728","v":8.2118547370964225E-4},{"$f":"Ops!EH728","v":1.0814146247348534E-3},{"$f":"Ops!EI728","v":1.435420432009655E-3},{"$f":"Ops!EJ728","v":1.9657417818615486E-3},{"$f":"Ops!EK728","v":2.4096834670603844E-3},{"$f":"Ops!EL728","v":2.8866622107709084E-3},{"$f":"Ops!EM728","v":3.44450923721206E-3},{"$f":"Ops!EN728","v":4.1135630069554178E-3},{"$f":"Ops!EO728","v":4.3127910557262481E-3},{"$f":"Ops!EP728","v":4.6209343150310387E-3},{"$f":"Ops!EQ728","v":4.9878416485890807E-3},{"$f":"Ops!ER728","v":5.4397726715468501E-3},{"$f":"Ops!ES728","v":5.8539330527701047E-3},{"$f":"Ops!ET728","v":6.3861485111341171E-3},{"$f":"Ops!EU728","v":6.9649726549862179E-3},{"$f":"Ops!EV728","v":7.5860179255916281E-3},{"$f":"Ops!EW728","v":8.2312046189327633E-3},{"$f":"Ops!EX728","v":9.0038706585519254E-3},{"$f":"Ops!EY728","v":9.8019331892082989E-3},{"$f":"Ops!EZ728","v":1.0698233038375153E-2},{"$f":"Ops!FA728","v":1.1589184757151962E-2},{"$f":"Ops!FB728","v":1.2620649519975595E-2},{"$f":"Ops!FC728","v":1.3645661338745591E-2},{"$f":"Ops!FD728","v":1.4567856936053482E-2},{"$f":"Ops!FE728","v":1.5726854844725548E-2},{"$f":"Ops!FF728","v":1.7033070637387009E-2},{"$f":"Ops!FG728","v":1.8292549422738412E-2},{"$f":"Ops!FH728","v":1.9203053063072833E-2},{"$f":"Ops!FI728","v":1.9493311774362455E-2},{"$f":"Ops!FJ728","v":1.9746276552391782E-2},{"$f":"Ops!FK728","v":1.9669797589668449E-2},{"$f":"Ops!FL728","v":1.9204528186326526E-2},{"$f":"Ops!FM728","v":1.9492806356946692E-2},{"$f":"Ops!FN728","v":1.9744753915983432E-2},{"$f":"Ops!FO728","v":1.9707522483721589E-2},{"$f":"Ops!FP728","v":1.9456483524790985E-2},{"$f":"Ops!FQ728","v":1.949280336976424E-2},{"$f":"Ops!FR728","v":1.9743728857916948E-2},{"$f":"Ops!FS728","v":1.9671333831295955E-2},{"$f":"Ops!FT728","v":1.9208025750577902E-2},{"$f":"Ops!FU728","v":1.9492287802788801E-2},{"$f":"Ops!FV728","v":1.974217476269088E-2},{"$f":"Ops!FW728","v":1.9671853583314219E-2},{"$f":"Ops!FX728","v":1.9209547014923483E-2},{"$f":"Ops!FY728","v":1.9491766983204255E-2},{"$f":"Ops!FZ728","v":1.9740605151172302E-2},{"$f":"Ops!GA728","v":1.9756263279847495E-2},{"$f":"Ops!GB728","v":1.937593284886626E-2},{"$f":"Ops!GC728","v":1.9659387936319054E-2},{"$f":"Ops!GD728","v":1.9909753542197043E-2},{"$f":"Ops!GE728","v":1.9875964586354277E-2},{"$f":"Ops!GF728","v":1.9626499823088048E-2},{"$f":"Ops!GG728","v":1.9659384420536032E-2},{"$f":"Ops!GH728","v":1.9908667619872145E-2},{"$f":"Ops!GI728","v":1.984327241869701E-2},{"$f":"Ops!GJ728","v":1.9379639065037087E-2},{"$f":"Ops!GK728","v":1.9658839470700167E-2},{"$f":"Ops!GL728","v":1.9907023156256119E-2},{"$f":"Ops!GM728","v":1.9843824608211418E-2},{"$f":"Ops!GN728","v":1.9381251735352871E-2},{"$f":"Ops!GO728","v":1.9658289040219441E-2},{"$f":"Ops!GP728","v":1.9905361902724107E-2},{"$f":"Ops!GQ728","v":1.9844381949010236E-2},{"$f":"Ops!GR728","v":1.9382880279678338E-2},{"$f":"Ops!GS728","v":1.9657733196287795E-2},{"$f":"Ops!GT728","v":1.9903684782424227E-2},{"$f":"Ops!GU728","v":1.9874313911744979E-2},{"$f":"Ops!GV728","v":1.9629236976147046E-2},{"$f":"Ops!GW728","v":1.9657730201164274E-2},{"$f":"Ops!GX728","v":1.99025555434157E-2},{"$f":"Ops!GY728","v":1.9846078741527991E-2},{"$f":"Ops!GZ728","v":1.9386738461839536E-2},{"$f":"Ops!HA728","v":1.9657163887931577E-2},{"$f":"Ops!HB728","v":1.9900845549564585E-2},{"$f":"Ops!HC728","v":1.9846653512537966E-2},{"$f":"Ops!HD728","v":1.9388415906645706E-2},{"$f":"Ops!HE728","v":1.9656591875980772E-2},{"$f":"Ops!HF728","v":1.9899119105375875E-2},{"$f":"Ops!HG728","v":1.9847234239080306E-2},{"$f":"Ops!HH728","v":1.9390110113049714E-2},{"$f":"Ops!HI728","v":1.9656014799800781E-2},{"$f":"Ops!HJ728","v":1.9897376475312742E-2},{"$f":"Ops!HK728","v":1.9872598650932181E-2},{"$f":"Ops!HL728","v":1.9632083553941214E-2},{"$f":"Ops!HM728","v":1.9656012109513617E-2},{"$f":"Ops!HN728","v":1.9896203814964632E-2},{"$f":"Ops!HO728","v":9.9481019384963388E-3},{"$f":"Ops!HP728","v":0},{"$f":"Ops!HQ728","v":0},{"$f":"Ops!HR728","v":0},{"$f":"Ops!HS728","v":0},{"$f":"Ops!HT728","v":0},{"$f":"Ops!HU728","v":0},{"$f":"Ops!HV728","v":0},{"$f":"Ops!HW728","v":0},{"$f":"Ops!HX728","v":0},{"$f":"Ops!HY728","v":0},{"$f":"Ops!HZ728","v":0},{"$f":"Ops!IA728","v":0},{"$f":"Ops!IB728","v":0},{"$f":"Ops!IC728","v":0},{"$f":"Ops!ID728","v":0},{"$f":"Ops!IE728","v":0},{"$f":"Ops!IF728","v":0},{"$f":"Ops!IG728","v":0},{"$f":"Ops!IH728","v":0},{"$f":"Ops!II728","v":0},{"$f":"Ops!IJ728","v":0},{"$f":"Ops!IK728","v":0},{"$f":"Ops!IL728","v":0},{"$f":"Ops!IM728","v":0},{"$f":"Ops!IN728","v":0},{"$f":"Ops!IO728","v":0},{"$f":"Ops!IP728","v":0},{"$f":"Ops!IQ728","v":0},{"$f":"Ops!IR728","v":0},{"$f":"Ops!IS728","v":0},{"$f":"Ops!IT728","v":0},{"$f":"Ops!IU728","v":0}]
[null,null,"EBT","AUD M",null,null,null,null,-157.34054607625623,{"$f":"J158+SUM(J160:J161)","v":0},0,0,0,0,0,0,0,0,-1.2401178564383673E-3,-3.3037868445678067E-3,-7.0028478631955727E-3,-9.9948461347087875E-3,-1.0269920639825259E-2,-3.0444068857116067,-3.0391033163911034,-2.9751294300627293,-2.9767217340415519,-2.9774025056659252,-2.9778823464699542,-2.9121492095469792,-2.8819228168468984,-2.8875349703305941,-2.8821297951033311,-2.8149974559835016,-2.7802986052508643,-2.7895532050665657,-2.7792368865181083,-2.7691181667493741,-2.7339307135198245,-2.7445331744004342,-2.7337227402888225,{"$f":"AP158+SUM(AP160:AP161)","v":-2.7227922818606771},-2.686773690079149,-2.6906301685063347,-2.686757714404588,-2.6749896638582595,-2.6381200292124904,-2.6508922299206592,-2.6383970506435288,-2.6257671643364686,-2.5880269910930265,-2.6019020569541778,-2.5897687406901437,-2.5775250158406169,-2.5401592352678226,-2.555887341743766,-2.5424504353909096,-2.5288838314090096,-2.4901390369493521,-2.4965712769310562,-2.4926593603307645,-2.4782207015359079,-2.4385781334203074,-2.4162725723390963,-2.4041055544857777,-2.3918137722630002,-2.3519628989717276,-2.3671600602974365,-2.3540528852368112,-2.3408110977155721,-2.2999628737561544,-2.3163232482853857,-2.3022791120258859,{"$f":"BV158+SUM(BV160:BV161)","v":-2.2880912506289111},-2.2462566101080572,-2.2528955379117099,-2.2487352785244896,-2.2335701806842239,-2.1907252070338399,-2.2095475942937135,-2.1935387949584677,-2.1773668770310701,-2.1334876206130406,-2.1535463135202555,-2.1365086634975015,-2.1192977414547478,-2.074359385467262,-2.0957231246353487,-2.0776243652379325,-2.0593417919237957,-2.0133190939273464,-2.0219791534122313,-2.0167448298075787,-1.9973556057498296,-1.9502222079893854,-1.974350869076074,-1.9540282180290756,-1.9334995217189335,-1.8852292428772215,-1.9107402902083634,-1.8892538500291634,-1.8675496090897088,-1.8181152857914418,-1.686328742320321,-1.6656145041950086,{"$f":"DB158+SUM(DB160:DB161)","v":-1.6446790620603171},-1.5944742201782853,-1.6041684523546931,-1.5980520303075116,-1.5758128711773673,-1.524316896220931,-1.5515422849394807,-1.5282502732568106,-1.5047074386250141,-1.4519305815351955,-1.4806416528032658,-1.4560170720565773,-1.4310957389756147,-1.3769397778075423,-1.4071337059104241,-1.3812883282828161,-1.3554108491487722,-1.3006231143907727,-1.3130038778245043,-1.3058615168445145,-1.2788068106685566,-1.2228847537345096,-1.2571855036263,-1.2291120648591796,-1.2008555476451721,-1.1437753412552332,-1.1797878465214524,-1.1504879404661459,-1.1209991900046641,-1.0624260939508521,-1.1004547222864836,-1.0697822131325807,{"$f":"EH158+SUM(EH160:EH161)","v":-1.0387148890671813},-0.9785401474119102,-0.9940544014027175,-0.98565538363538763,-0.95288052362935871,-0.89106465864566209,-1.0560167892352419,-1.0236467849126116,-0.99085049849120144,-0.92772853186245663,-0.9684194308848344,-0.93424849582425207,-0.89962567455355003,-0.83476632705999876,-0.87723038382727525,-0.84119428940563012,-0.80468004012186811,-0.73804059807815303,-0.75476739344873067,-0.74417209804036699,-0.70569672248627091,-0.63723272583269952,-0.68345586511468892,-0.64348698523582804,-0.60298473580288547,-0.53265197580216483,-0.58115141082098898,-0.54141630478507929,-0.50150867820920686,-0.43241799323753272,-0.4859711542481433,-0.44470106590805414,{"$f":"FN158+SUM(FN160:FN161)","v":-0.40324809232490066},-0.33261846709501319,-0.35568137164609603,-0.34577468361983854,-0.30273995425812683,-0.23068843318632504,-0.28899364207103373,-0.24454475764046513,-0.19989124041460071,-0.12631164658285621,-0.18707164793369735,-0.1409772383914718,-9.4666953910180984E-2,-1.9358729965876398E-2,2.1927792809941908,2.2404856004644769,2.2884231393164969,2.3653825929197447,2.3383181899111425,2.3495211568622536,2.3992109141745113,2.4777412786109263,{"$f":"GJ158+SUM(GJ160:GJ161)","v":2.4098913020233104},2.4611185737162602,2.5126020033972827,2.5928058887515117,2.5222727389582507,2.5753234372641431,2.6286433329297512,2.7105569823635407,2.6372813291811084,2.692198849721481,2.7473989486245403,2.8311180304917638,2.7992937921187506,2.8118012659306366,2.8689267952109856,2.9543722382246438,2.8754288311254035,2.9342150159884866,2.9933116818809831,3.0805804076889522,2.9987083463254645,3.0594982112500766,3.1206130831546308,3.2097446189366461,3.12487892806173,3.1877203496301272,3.2509017511417913,3.3419860704982676,3.3049845249384391,3.318952422148798,3.3842502925926539,3.4574283799223249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax payable","AUD M",null,null,null,null,0,{"$f":"-'T&D'!J266","v":0},{"$f":"-'T&D'!K266","v":0},{"$f":"-'T&D'!L266","v":0},{"$f":"-'T&D'!M266","v":0},{"$f":"-'T&D'!N266","v":0},{"$f":"-'T&D'!O266","v":0},{"$f":"-'T&D'!P266","v":0},{"$f":"-'T&D'!Q266","v":0},{"$f":"-'T&D'!R266","v":0},{"$f":"-'T&D'!S266","v":0},{"$f":"-'T&D'!T266","v":0},{"$f":"-'T&D'!U266","v":0},{"$f":"-'T&D'!V266","v":0},{"$f":"-'T&D'!W266","v":0},{"$f":"-'T&D'!X266","v":0},{"$f":"-'T&D'!Y266","v":0},{"$f":"-'T&D'!Z266","v":0},{"$f":"-'T&D'!AA266","v":0},{"$f":"-'T&D'!AB266","v":0},{"$f":"-'T&D'!AC266","v":0},{"$f":"-'T&D'!AD266","v":0},{"$f":"-'T&D'!AE266","v":0},{"$f":"-'T&D'!AF266","v":0},{"$f":"-'T&D'!AG266","v":0},{"$f":"-'T&D'!AH266","v":0},{"$f":"-'T&D'!AI266","v":0},{"$f":"-'T&D'!AJ266","v":0},{"$f":"-'T&D'!AK266","v":0},{"$f":"-'T&D'!AL266","v":0},{"$f":"-'T&D'!AM266","v":0},{"$f":"-'T&D'!AN266","v":0},{"$f":"-'T&D'!AO266","v":0},{"$f":"-'T&D'!AP266","v":0},{"$f":"-'T&D'!AQ266","v":0},{"$f":"-'T&D'!AR266","v":0},{"$f":"-'T&D'!AS266","v":0},{"$f":"-'T&D'!AT266","v":0},{"$f":"-'T&D'!AU266","v":0},{"$f":"-'T&D'!AV266","v":0},{"$f":"-'T&D'!AW266","v":0},{"$f":"-'T&D'!AX266","v":0},{"$f":"-'T&D'!AY266","v":0},{"$f":"-'T&D'!AZ266","v":0},{"$f":"-'T&D'!BA266","v":0},{"$f":"-'T&D'!BB266","v":0},{"$f":"-'T&D'!BC266","v":0},{"$f":"-'T&D'!BD266","v":0},{"$f":"-'T&D'!BE266","v":0},{"$f":"-'T&D'!BF266","v":0},{"$f":"-'T&D'!BG266","v":0},{"$f":"-'T&D'!BH266","v":0},{"$f":"-'T&D'!BI266","v":0},{"$f":"-'T&D'!BJ266","v":0},{"$f":"-'T&D'!BK266","v":0},{"$f":"-'T&D'!BL266","v":0},{"$f":"-'T&D'!BM266","v":0},{"$f":"-'T&D'!BN266","v":0},{"$f":"-'T&D'!BO266","v":0},{"$f":"-'T&D'!BP266","v":0},{"$f":"-'T&D'!BQ266","v":0},{"$f":"-'T&D'!BR266","v":0},{"$f":"-'T&D'!BS266","v":0},{"$f":"-'T&D'!BT266","v":0},{"$f":"-'T&D'!BU266","v":0},{"$f":"-'T&D'!BV266","v":0},{"$f":"-'T&D'!BW266","v":0},{"$f":"-'T&D'!BX266","v":0},{"$f":"-'T&D'!BY266","v":0},{"$f":"-'T&D'!BZ266","v":0},{"$f":"-'T&D'!CA266","v":0},{"$f":"-'T&D'!CB266","v":0},{"$f":"-'T&D'!CC266","v":0},{"$f":"-'T&D'!CD266","v":0},{"$f":"-'T&D'!CE266","v":0},{"$f":"-'T&D'!CF266","v":0},{"$f":"-'T&D'!CG266","v":0},{"$f":"-'T&D'!CH266","v":0},{"$f":"-'T&D'!CI266","v":0},{"$f":"-'T&D'!CJ266","v":0},{"$f":"-'T&D'!CK266","v":0},{"$f":"-'T&D'!CL266","v":0},{"$f":"-'T&D'!CM266","v":0},{"$f":"-'T&D'!CN266","v":0},{"$f":"-'T&D'!CO266","v":0},{"$f":"-'T&D'!CP266","v":0},{"$f":"-'T&D'!CQ266","v":0},{"$f":"-'T&D'!CR266","v":0},{"$f":"-'T&D'!CS266","v":0},{"$f":"-'T&D'!CT266","v":0},{"$f":"-'T&D'!CU266","v":0},{"$f":"-'T&D'!CV266","v":0},{"$f":"-'T&D'!CW266","v":0},{"$f":"-'T&D'!CX266","v":0},{"$f":"-'T&D'!CY266","v":0},{"$f":"-'T&D'!CZ266","v":0},{"$f":"-'T&D'!DA266","v":0},{"$f":"-'T&D'!DB266","v":0},{"$f":"-'T&D'!DC266","v":0},{"$f":"-'T&D'!DD266","v":0},{"$f":"-'T&D'!DE266","v":0},{"$f":"-'T&D'!DF266","v":0},{"$f":"-'T&D'!DG266","v":0},{"$f":"-'T&D'!DH266","v":0},{"$f":"-'T&D'!DI266","v":0},{"$f":"-'T&D'!DJ266","v":0},{"$f":"-'T&D'!DK266","v":0},{"$f":"-'T&D'!DL266","v":0},{"$f":"-'T&D'!DM266","v":0},{"$f":"-'T&D'!DN266","v":0},{"$f":"-'T&D'!DO266","v":0},{"$f":"-'T&D'!DP266","v":0},{"$f":"-'T&D'!DQ266","v":0},{"$f":"-'T&D'!DR266","v":0},{"$f":"-'T&D'!DS266","v":0},{"$f":"-'T&D'!DT266","v":0},{"$f":"-'T&D'!DU266","v":0},{"$f":"-'T&D'!DV266","v":0},{"$f":"-'T&D'!DW266","v":0},{"$f":"-'T&D'!DX266","v":0},{"$f":"-'T&D'!DY266","v":0},{"$f":"-'T&D'!DZ266","v":0},{"$f":"-'T&D'!EA266","v":0},{"$f":"-'T&D'!EB266","v":0},{"$f":"-'T&D'!EC266","v":0},{"$f":"-'T&D'!ED266","v":0},{"$f":"-'T&D'!EE266","v":0},{"$f":"-'T&D'!EF266","v":0},{"$f":"-'T&D'!EG266","v":0},{"$f":"-'T&D'!EH266","v":0},{"$f":"-'T&D'!EI266","v":0},{"$f":"-'T&D'!EJ266","v":0},{"$f":"-'T&D'!EK266","v":0},{"$f":"-'T&D'!EL266","v":0},{"$f":"-'T&D'!EM266","v":0},{"$f":"-'T&D'!EN266","v":0},{"$f":"-'T&D'!EO266","v":0},{"$f":"-'T&D'!EP266","v":0},{"$f":"-'T&D'!EQ266","v":0},{"$f":"-'T&D'!ER266","v":0},{"$f":"-'T&D'!ES266","v":0},{"$f":"-'T&D'!ET266","v":0},{"$f":"-'T&D'!EU266","v":0},{"$f":"-'T&D'!EV266","v":0},{"$f":"-'T&D'!EW266","v":0},{"$f":"-'T&D'!EX266","v":0},{"$f":"-'T&D'!EY266","v":0},{"$f":"-'T&D'!EZ266","v":0},{"$f":"-'T&D'!FA266","v":0},{"$f":"-'T&D'!FB266","v":0},{"$f":"-'T&D'!FC266","v":0},{"$f":"-'T&D'!FD266","v":0},{"$f":"-'T&D'!FE266","v":0},{"$f":"-'T&D'!FF266","v":0},{"$f":"-'T&D'!FG266","v":0},{"$f":"-'T&D'!FH266","v":0},{"$f":"-'T&D'!FI266","v":0},{"$f":"-'T&D'!FJ266","v":0},{"$f":"-'T&D'!FK266","v":0},{"$f":"-'T&D'!FL266","v":0},{"$f":"-'T&D'!FM266","v":0},{"$f":"-'T&D'!FN266","v":0},{"$f":"-'T&D'!FO266","v":0},{"$f":"-'T&D'!FP266","v":0},{"$f":"-'T&D'!FQ266","v":0},{"$f":"-'T&D'!FR266","v":0},{"$f":"-'T&D'!FS266","v":0},{"$f":"-'T&D'!FT266","v":0},{"$f":"-'T&D'!FU266","v":0},{"$f":"-'T&D'!FV266","v":0},{"$f":"-'T&D'!FW266","v":0},{"$f":"-'T&D'!FX266","v":0},{"$f":"-'T&D'!FY266","v":0},{"$f":"-'T&D'!FZ266","v":0},{"$f":"-'T&D'!GA266","v":0},{"$f":"-'T&D'!GB266","v":0},{"$f":"-'T&D'!GC266","v":0},{"$f":"-'T&D'!GD266","v":0},{"$f":"-'T&D'!GE266","v":0},{"$f":"-'T&D'!GF266","v":0},{"$f":"-'T&D'!GG266","v":0},{"$f":"-'T&D'!GH266","v":0},{"$f":"-'T&D'!GI266","v":0},{"$f":"-'T&D'!GJ266","v":0},{"$f":"-'T&D'!GK266","v":0},{"$f":"-'T&D'!GL266","v":0},{"$f":"-'T&D'!GM266","v":0},{"$f":"-'T&D'!GN266","v":0},{"$f":"-'T&D'!GO266","v":0},{"$f":"-'T&D'!GP266","v":0},{"$f":"-'T&D'!GQ266","v":0},{"$f":"-'T&D'!GR266","v":0},{"$f":"-'T&D'!GS266","v":0},{"$f":"-'T&D'!GT266","v":0},{"$f":"-'T&D'!GU266","v":0},{"$f":"-'T&D'!GV266","v":0},{"$f":"-'T&D'!GW266","v":0},{"$f":"-'T&D'!GX266","v":0},{"$f":"-'T&D'!GY266","v":0},{"$f":"-'T&D'!GZ266","v":0},{"$f":"-'T&D'!HA266","v":0},{"$f":"-'T&D'!HB266","v":0},{"$f":"-'T&D'!HC266","v":0},{"$f":"-'T&D'!HD266","v":0},{"$f":"-'T&D'!HE266","v":0},{"$f":"-'T&D'!HF266","v":0},{"$f":"-'T&D'!HG266","v":0},{"$f":"-'T&D'!HH266","v":0},{"$f":"-'T&D'!HI266","v":0},{"$f":"-'T&D'!HJ266","v":0},{"$f":"-'T&D'!HK266","v":0},{"$f":"-'T&D'!HL266","v":0},{"$f":"-'T&D'!HM266","v":0},{"$f":"-'T&D'!HN266","v":0},{"$f":"-'T&D'!HO266","v":0},{"$f":"-'T&D'!HP266","v":0},{"$f":"-'T&D'!HQ266","v":0},{"$f":"-'T&D'!HR266","v":0},{"$f":"-'T&D'!HS266","v":0},{"$f":"-'T&D'!HT266","v":0},{"$f":"-'T&D'!HU266","v":0},{"$f":"-'T&D'!HV266","v":0},{"$f":"-'T&D'!HW266","v":0},{"$f":"-'T&D'!HX266","v":0},{"$f":"-'T&D'!HY266","v":0},{"$f":"-'T&D'!HZ266","v":0},{"$f":"-'T&D'!IA266","v":0},{"$f":"-'T&D'!IB266","v":0},{"$f":"-'T&D'!IC266","v":0},{"$f":"-'T&D'!ID266","v":0},{"$f":"-'T&D'!IE266","v":0},{"$f":"-'T&D'!IF266","v":0},{"$f":"-'T&D'!IG266","v":0},{"$f":"-'T&D'!IH266","v":0},{"$f":"-'T&D'!II266","v":0},{"$f":"-'T&D'!IJ266","v":0},{"$f":"-'T&D'!IK266","v":0},{"$f":"-'T&D'!IL266","v":0},{"$f":"-'T&D'!IM266","v":0},{"$f":"-'T&D'!IN266","v":0},{"$f":"-'T&D'!IO266","v":0},{"$f":"-'T&D'!IP266","v":0},{"$f":"-'T&D'!IQ266","v":0},{"$f":"-'T&D'!IR266","v":0},{"$f":"-'T&D'!IS266","v":0},{"$f":"-'T&D'!IT266","v":0},{"$f":"-'T&D'!IU266","v":0}]
[null,null,"NPAT","AUD M",null,null,null,null,-157.34054607625623,{"$f":"J162+J164","v":0},{"$f":"K162+K164","v":0},0,0,0,0,0,0,0,-1.2401178564383673E-3,-3.3037868445678067E-3,-7.0028478631955727E-3,-9.9948461347087875E-3,-1.0269920639825259E-2,-3.0444068857116067,-3.0391033163911034,-2.9751294300627293,-2.9767217340415519,-2.9774025056659252,-2.9778823464699542,-2.9121492095469792,-2.8819228168468984,-2.8875349703305941,-2.8821297951033311,-2.8149974559835016,-2.7802986052508643,-2.7895532050665657,-2.7792368865181083,-2.7691181667493741,-2.7339307135198245,-2.7445331744004342,-2.7337227402888225,-2.7227922818606771,-2.686773690079149,-2.6906301685063347,-2.686757714404588,-2.6749896638582595,-2.6381200292124904,-2.6508922299206592,-2.6383970506435288,-2.6257671643364686,-2.5880269910930265,-2.6019020569541778,-2.5897687406901437,-2.5775250158406169,-2.5401592352678226,-2.555887341743766,-2.5424504353909096,-2.5288838314090096,-2.4901390369493521,-2.4965712769310562,-2.4926593603307645,-2.4782207015359079,-2.4385781334203074,-2.4162725723390963,-2.4041055544857777,-2.3918137722630002,-2.3519628989717276,-2.3671600602974365,-2.3540528852368112,-2.3408110977155721,-2.2999628737561544,-2.3163232482853857,-2.3022791120258859,-2.2880912506289111,{"$f":"BW162+BW164","v":-2.2462566101080572},-2.2528955379117099,-2.2487352785244896,-2.2335701806842239,-2.1907252070338399,-2.2095475942937135,-2.1935387949584677,-2.1773668770310701,-2.1334876206130406,-2.1535463135202555,-2.1365086634975015,-2.1192977414547478,-2.074359385467262,-2.0957231246353487,-2.0776243652379325,-2.0593417919237957,-2.0133190939273464,-2.0219791534122313,-2.0167448298075787,-1.9973556057498296,-1.9502222079893854,-1.974350869076074,-1.9540282180290756,-1.9334995217189335,-1.8852292428772215,-1.9107402902083634,-1.8892538500291634,-1.8675496090897088,-1.8181152857914418,-1.686328742320321,-1.6656145041950086,-1.6446790620603171,-1.5944742201782853,-1.6041684523546931,-1.5980520303075116,-1.5758128711773673,-1.524316896220931,-1.5515422849394807,-1.5282502732568106,-1.5047074386250141,-1.4519305815351955,-1.4806416528032658,-1.4560170720565773,-1.4310957389756147,-1.3769397778075423,-1.4071337059104241,-1.3812883282828161,-1.3554108491487722,-1.3006231143907727,-1.3130038778245043,-1.3058615168445145,-1.2788068106685566,-1.2228847537345096,-1.2571855036263,-1.2291120648591796,-1.2008555476451721,-1.1437753412552332,-1.1797878465214524,-1.1504879404661459,-1.1209991900046641,-1.0624260939508521,-1.1004547222864836,-1.0697822131325807,-1.0387148890671813,{"$f":"EI162+EI164","v":-0.9785401474119102},-0.9940544014027175,-0.98565538363538763,-0.95288052362935871,-0.89106465864566209,-1.0560167892352419,-1.0236467849126116,-0.99085049849120144,-0.92772853186245663,-0.9684194308848344,-0.93424849582425207,-0.89962567455355003,-0.83476632705999876,-0.87723038382727525,-0.84119428940563012,-0.80468004012186811,-0.73804059807815303,-0.75476739344873067,-0.74417209804036699,-0.70569672248627091,-0.63723272583269952,-0.68345586511468892,-0.64348698523582804,-0.60298473580288547,-0.53265197580216483,-0.58115141082098898,-0.54141630478507929,-0.50150867820920686,-0.43241799323753272,-0.4859711542481433,-0.44470106590805414,-0.40324809232490066,-0.33261846709501319,-0.35568137164609603,-0.34577468361983854,-0.30273995425812683,-0.23068843318632504,-0.28899364207103373,-0.24454475764046513,-0.19989124041460071,-0.12631164658285621,-0.18707164793369735,-0.1409772383914718,-9.4666953910180984E-2,-1.9358729965876398E-2,2.1927792809941908,2.2404856004644769,2.2884231393164969,2.3653825929197447,2.3383181899111425,2.3495211568622536,2.3992109141745113,2.4777412786109263,{"$f":"GJ162+GJ164","v":2.4098913020233104},2.4611185737162602,2.5126020033972827,2.5928058887515117,2.5222727389582507,2.5753234372641431,2.6286433329297512,2.7105569823635407,2.6372813291811084,2.692198849721481,2.7473989486245403,2.8311180304917638,2.7992937921187506,2.8118012659306366,2.8689267952109856,2.9543722382246438,2.8754288311254035,2.9342150159884866,2.9933116818809831,3.0805804076889522,2.9987083463254645,3.0594982112500766,3.1206130831546308,3.2097446189366461,3.12487892806173,3.1877203496301272,3.2509017511417913,3.3419860704982676,3.3049845249384391,3.318952422148798,3.3842502925926539,3.4574283799223249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distributions","AUD M",null,null,null,null,-23.751636899385165,{"$f":"J140","v":0},{"$f":"K140","v":0},0,0,0,0,0,0,0,0,0,0.16400000000000148,0.28262005892821662,0.48965189342227688,0.54950142393160206,0,0,0,0,0,0,0,0,1.5551350207534953E-2,0.42583403205517401,0.42724720864720989,0.42646148450186283,0.38253811505464974,0.37214236423726321,0.37604662377622644,0.37398216968773657,0.3719578666136466,0.36140292369678773,0.36577153052949785,0.36354555302767377,0.36131179052568607,0.35053695685581188,0.35291673981033622,0.35290441227756864,0.35045827356921988,0.33945937878222443,0.34467826591517003,0.34202510736092429,0.33936298974939005,0.32813541102532551,0.40005452871196134,0.39725306728436804,0.39444487827339636,0.38471469860550833,0.39080864052427,0.38772193837259539,0.38462571907232534,0.37462974767989798,0.37788853263969124,0.37787882195165845,0.37455623425103834,0.36435954091403255,0.37580871575120944,0.37229208913240674,0.36876287942636088,0.35836323792230274,0.36578421796123917,0.36202513793278612,0.35825599593589685,0.34764615783965491,{"$f":"BW140","v":0.35554665341084857},0.3515534354320029,0.34754807341210625,0.33672616007323475,0.34090277194439433,0.34089093573446649,0.3366433856363239,0.32560498903758317,0.33448287603133642,0.33000255370730569,0.32550890283376777,0.31424985538521755,0.32362174910506425,0.31889128435691483,0.31414675821232452,0.30266204844193523,0.31254051578069952,0.30755520366404976,0.30255516366640345,0.29083987848304793,0.29601990488693142,0.29600512058456641,0.29074518979162844,0.27879464286912847,0.28971723721601961,0.28420908319513116,0.27868497073809329,0.26649453050186167,0.27794390495579924,0.27216764478413924,0.26637481269793717,0.2539396726487102,0.27129269283753854,0.26527459662985109,0.25923633308355931,0.2465564691643064,0.25278372744817967,0.25276141487043324,0.24643575622609271,0.23349759649872803,0.24656945368669936,0.2399812326275772,0.23337454475791375,0.22017677112634348,0.23394049122791172,0.19710567709386317,0.15576631311618216,0.10843090710701686,0.15401680267390938,0.13076449466207807,0.10753403187900645,5.9496928082786282E-2,8.3088745502488681E-2,8.2910423575886072E-2,5.87551880933469E-2,9.7579777520876432E-3,5.9270772148863449E-2,3.4225954808892567E-2,9.1302598665030654E-3,0,0,0,0,0,{"$f":"EI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9245695626890065E-2,-0.3072269432463911,-0.35092519431970104,-0.41481408305468503,-0.46441702021963072,-0.36541740813328694,-0.40998178302611277,-0.46435725037591769,-0.52523839799254124,-0.47011390066275249,-0.47015023039466541,-0.53471061972544043,-0.5872713194758874,-0.48523961748292699,-0.53158877500760804,-0.59650283341296473,-0.65058303520535665,-0.54698561477380669,-0.59425403493815288,-0.63734758246258361,-0.69286221773578027,-0.58755054079988045,-0.6357599010859879,-0.69287302627006819,-0.7587792757914088,-0.70085213319772521,-0.70088501297511363,-0.76731515561284136,-0.82593366021777492,{"$f":"GJ140","v":-0.71724179051081438},-0.7673830839523651,-0.83420882387764461,-0.89446572704471172,-0.78407260760581909,-0.83520900899798844,-0.90244405289134966,-0.96436918650544246,-0.85223777134220191,-0.90438912034611729,-0.96427996702260099,-1.0356262170721322,-0.97484805334399516,-0.97487655800511686,-1.042973038031513,-1.1083263977961626,-0.99260419421915058,-1.0468469736021584,-1.1153962909977602,-1.1825107915766555,-1.064934486326385,-1.1202544481345684,-1.1892718470274106,-1.2581795861961291,-1.1387089440562141,-1.1951276504051773,-1.2580753711158461,-1.3353098517781334,-1.2713950189622427,-1.2714189311119561,-3.960118337820258,-4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Retained earnings","AUD M",null,null,null,null,-181.09218297564132,{"$f":"J165+J167","v":0},{"$f":"K165+K167","v":0},0,0,0,0,0,0,0,-1.2401178564383673E-3,-3.3037868445678067E-3,0.1569971521368059,0.27262521279350782,0.47938197278245165,-2.4949054617800046,-3.0391033163911034,-2.9751294300627293,-2.9767217340415519,-2.9774025056659252,-2.9778823464699542,-2.9121492095469792,-2.8819228168468984,-2.8875349703305941,-2.8665784448957963,-2.3891634239283275,-2.3530513966036546,-2.3630917205647028,-2.3966987714634587,-2.3969758025121108,-2.3578840897435982,-2.3705510047126976,-2.3617648736751757,-2.3613893581638896,-2.3210021595496513,-2.3270846154786611,-2.325445923878902,-2.3244527070024477,-2.2852032894021543,-2.2979878176430906,-2.2879387770743089,-2.2863077855542442,-2.2433487251778566,-2.2598769495932536,-2.2504057509407538,-2.2493896048152915,-2.1401047065558614,-2.158634274459398,-2.1480055571175134,-2.1441691328035013,-2.0993303964250822,-2.1088493385584606,-2.1080336412584391,-2.1035909538560098,-2.0606896007806164,-2.0383937503874376,-2.0295493202347394,-2.0274542313489676,-1.9761541832205181,-1.9948679711650299,-1.9852900058104503,-1.9824478597932693,-1.9341786557949152,-1.9542981103525996,-1.944023116089989,-1.9404450927892563,{"$f":"BW165+BW167","v":-1.8907099566972088},-1.901342102479707,-1.9011872051123833,-1.8968440206109891,-1.8498224350894454,-1.868656658559247,-1.8568954093221439,-1.851761887993487,-1.7990047445817043,-1.8235437598129498,-1.8109997606637336,-1.8050478860695303,-1.7507376363621976,-1.776831840278434,-1.763477607025608,-1.7566797434818606,-1.7007785781466469,-1.7144239497481815,-1.7141896661411753,-1.7065157272667817,-1.654202303102454,-1.6783457484915076,-1.6632830282374471,-1.6547048788498051,-1.595512005661202,-1.6265312070132323,-1.61056887929107,-1.601055078587847,-1.5401713808356425,-1.4141610975361818,-1.3992396914970713,-1.3907393894116069,-1.3231815273407468,-1.338893855724842,-1.3388156972239522,-1.3292564020130611,-1.2715331687727514,-1.2987808700690473,-1.281814517030718,-1.2712098421262861,-1.2053611278484961,-1.2406604201756886,-1.2226425272986634,-1.2109189678492713,-1.1429992865796306,-1.210028028816561,-1.2255220151666339,-1.2469799420417553,-1.1466063117168632,-1.1822393831624263,-1.1983274849655081,-1.2193098825857702,-1.1397960082320209,-1.174275080050414,-1.1703568767658328,-1.1910975698930844,-1.0845045691063697,-1.1455618917125598,-1.1413576805996428,-1.1209991900046641,-1.0624260939508521,-1.1004547222864836,-1.0697822131325807,-1.0387148890671813,{"$f":"EI165+EI167","v":-0.9785401474119102},-0.9940544014027175,-0.98565538363538763,-0.95288052362935871,-0.89106465864566209,-1.0560167892352419,-1.0236467849126116,-0.99085049849120144,-0.92772853186245663,-0.9684194308848344,-0.93424849582425207,-0.89962567455355003,-0.83476632705999876,-0.87723038382727525,-0.84119428940563012,-0.80468004012186811,-0.73804059807815303,-0.75476739344873067,-0.74417209804036699,-0.70569672248627091,-0.63723272583269952,-0.68345586511468892,-0.64348698523582804,-0.60298473580288547,-0.5718976714290549,-0.88837835406738008,-0.89234149910478033,-0.91632276126389189,-0.89683501345716343,-0.85138856238143024,-0.85468284893416691,-0.86760534270081835,-0.85785686508755443,-0.82579527230884853,-0.81592491401450395,-0.83745057398356726,-0.81795975266221244,-0.77423325955396072,-0.77613353264807317,-0.79639407382756544,-0.77689468178821286,-0.73405726270750404,-0.73523127332962468,-0.73201453637276459,-0.71222094770165667,1.6052287401943104,1.6047256993784891,1.5955501130464287,1.6066033171283358,1.6374660567134174,1.64863614388714,1.63189575856167,1.6518076183931514,{"$f":"GJ165+GJ167","v":1.692649511512496},1.693735489763895,1.6783931795196381,1.6983401617067999,1.7382001313524316,1.7401144282661547,1.7261992800384016,1.7461877958580982,1.7850435578389066,1.7878097293753639,1.7831189816019393,1.7954918134196316,1.8244457387747555,1.8369247079255198,1.8259537571794726,1.8460458404284812,1.8828246369062529,1.8873680423863282,1.8779153908832229,1.8980696161122967,1.9337738599990795,1.9392437631155082,1.9313412361272202,1.951565032740517,1.9861699840055158,1.9925926992249499,1.9928263800259451,2.0066762187201341,2.0335895059761961,2.0475334910368419,-0.57586804522760415,-0.57154629870157159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Retained earnings b/f","AUD M",null,null,null,null,null,{"$f":"I172","v":0},{"$f":"J172","v":0},0,0,0,0,0,0,0,0,-1.2401178564383673E-3,-4.5439047010061738E-3,0.15245324743579972,0.42507846022930751,0.90446043301175916,-1.5904450287682455,-4.6295483451593489,-7.6046777752220782,-10.58139950926363,-13.558802014929555,-16.536684361399509,-19.448833570946487,-22.330756387793386,-25.218291358123981,-28.084869803019778,-30.474033226948105,-32.827084623551762,-35.190176344116466,-37.586875115579922,-39.983850918092031,-42.341735007835631,-44.712286012548326,-47.074050886223503,-49.435440244387394,-51.756442403937044,-54.083527019415705,-56.408972943294607,-58.733425650297058,-61.018628939699212,-63.316616757342302,-65.604555534416605,-67.890863319970848,-70.134212045148701,-72.394088994741949,-74.644494745682707,-76.893884350497999,-79.033989057053859,-81.192623331513261,-83.340628888630775,-85.484798021434273,-87.584128417859361,-89.692977756417818,-91.801011397676263,-93.904602351532276,-95.965291952312896,-98.003685702700338,-100.03323502293507,-102.06068925428404,-104.03684343750456,-106.03171140866959,-108.01700141448005,-109.99944927427332,-111.93362793006823,-113.88792604042082,-115.83194915651082,{"$f":"BV172","v":-117.77239424930008},-119.66310420599729,-121.56444630847699,-123.46563351358937,-125.36247753420035,-127.2122999692898,-129.08095662784905,-130.93785203717118,-132.78961392516467,-134.58861866974638,-136.41216242955934,-138.22316219022309,-140.02821007629262,-141.77894771265483,-143.55577955293327,-145.31925715995888,-147.07593690344075,-148.77671548158739,-150.49113943133557,-152.20532909747675,-153.91184482474353,-155.56604712784599,-157.24439287633749,-158.90767590457494,-160.56238078342474,-162.15789278908593,-163.78442399609918,-165.39499287539024,-166.99604795397809,-168.53621933481372,-169.9503804323499,-171.34962012384696,-172.74035951325857,-174.06354104059932,-175.40243489632417,-176.74125059354813,-178.0705069955612,-179.34204016433395,-180.64082103440299,-181.9226355514337,-183.19384539356,-184.3992065214085,-185.63986694158419,-186.86250946888285,-188.07342843673212,-189.21642772331174,-190.42645575212831,-191.65197776729494,-192.89895770933668,-194.04556402105354,-195.22780340421596,-196.42613088918148,-197.64544077176726,-198.78523677999928,-199.9595118600497,-201.12986873681552,-202.32096630670861,-203.40547087581498,-204.55103276752754,-205.69239044812718,-206.81338963813184,-207.87581573208269,-208.97627045436917,-210.04605266750175,{"$f":"EH172","v":-211.08476755656895},-212.06330770398085,-213.05736210538356,-214.04301748901895,-214.9958980126483,-215.88696267129396,-216.94297946052919,-217.9666262454418,-218.957476743933,-219.88520527579547,-220.85362470668031,-221.78787320250456,-222.68749887705812,-223.52226520411813,-224.39949558794541,-225.24068987735103,-226.0453699174729,-226.78341051555105,-227.53817790899978,-228.28235000704015,-228.98804672952642,-229.62527945535911,-230.3087353204738,-230.95222230570963,-231.55520704151252,-232.12710471294156,-233.01548306700894,-233.90782456611373,-234.82414732737763,-235.72098234083478,-236.57237090321621,-237.42705375215039,-238.2946590948512,-239.15251595993874,-239.97831123224759,-240.79423614626211,-241.63168672024568,-242.44964647290789,-243.22387973246185,-244.00001326510991,-244.79640733893748,-245.57330202072569,-246.30735928343319,-247.0425905567628,-247.77460509313556,-248.48682604083723,-246.88159730064291,-245.27687160126442,-243.68132148821798,-242.07471817108964,-240.43725211437624,-238.7886159704891,-237.15672021192742,{"$f":"GI172","v":-235.50491259353427},{"$f":"GJ172","v":-233.81226308202179},{"$f":"GK172","v":-232.11852759225789},{"$f":"GL172","v":-230.44013441273825},{"$f":"GM172","v":-228.74179425103145},{"$f":"GN172","v":-227.00359411967901},{"$f":"GO172","v":-225.26347969141284},{"$f":"GP172","v":-223.53728041137444},{"$f":"GQ172","v":-221.79109261551633},{"$f":"GR172","v":-220.00604905767742},{"$f":"GS172","v":-218.21823932830205},{"$f":"GT172","v":-216.4351203467001},{"$f":"GU172","v":-214.63962853328047},{"$f":"GV172","v":-212.81518279450572},{"$f":"GW172","v":-210.97825808658018},{"$f":"GX172","v":-209.15230432940072},{"$f":"GY172","v":-207.30625848897225},{"$f":"GZ172","v":-205.42343385206598},{"$f":"HA172","v":-203.53606580967966},{"$f":"HB172","v":-201.65815041879642},{"$f":"HC172","v":-199.76008080268412},{"$f":"HD172","v":-197.82630694268502},{"$f":"HE172","v":-195.88706317956951},{"$f":"HF172","v":-193.95572194344228},{"$f":"HG172","v":-192.00415691070177},{"$f":"HH172","v":-190.01798692669624},{"$f":"HI172","v":-188.02539422747128},{"$f":"HJ172","v":-186.03256784744534},{"$f":"HK172","v":-184.02589162872519},{"$f":"HL172","v":-181.99230212274898},{"$f":"HM172","v":-179.94476863171215},{"$f":"HN172","v":-180.52063667693974},{"$f":"HO172","v":-181.09218297564132},{"$f":"HP172","v":-181.09218297564132},{"$f":"HQ172","v":-181.09218297564132},{"$f":"HR172","v":-181.09218297564132},{"$f":"HS172","v":-181.09218297564132},{"$f":"HT172","v":-181.09218297564132},{"$f":"HU172","v":-181.09218297564132},{"$f":"HV172","v":-181.09218297564132},{"$f":"HW172","v":-181.09218297564132},{"$f":"HX172","v":-181.09218297564132},{"$f":"HY172","v":-181.09218297564132},{"$f":"HZ172","v":-181.09218297564132},{"$f":"IA172","v":-181.09218297564132},{"$f":"IB172","v":-181.09218297564132},{"$f":"IC172","v":-181.09218297564132},{"$f":"ID172","v":-181.09218297564132},{"$f":"IE172","v":-181.09218297564132},{"$f":"IF172","v":-181.09218297564132},{"$f":"IG172","v":-181.09218297564132},{"$f":"IH172","v":-181.09218297564132},{"$f":"II172","v":-181.09218297564132},{"$f":"IJ172","v":-181.09218297564132},{"$f":"IK172","v":-181.09218297564132},{"$f":"IL172","v":-181.09218297564132},{"$f":"IM172","v":-181.09218297564132},{"$f":"IN172","v":-181.09218297564132},{"$f":"IO172","v":-181.09218297564132},{"$f":"IP172","v":-181.09218297564132},{"$f":"IQ172","v":-181.09218297564132},{"$f":"IR172","v":-181.09218297564132},{"$f":"IS172","v":-181.09218297564132},{"$f":"IT172","v":-181.09218297564132}]
[null,null,"Retained earnings movements","AUD M",null,null,null,null,{"$f":"SUM(J171:IU171)","v":-181.09218297564132},{"$f":"J168","v":0},{"$f":"K168","v":0},0,0,0,0,0,0,0,-1.2401178564383673E-3,-3.3037868445678067E-3,0.1569971521368059,0.27262521279350782,0.47938197278245165,-2.4949054617800046,-3.0391033163911034,-2.9751294300627293,-2.9767217340415519,-2.9774025056659252,-2.9778823464699542,-2.9121492095469792,-2.8819228168468984,-2.8875349703305941,-2.8665784448957963,-2.3891634239283275,-2.3530513966036546,-2.3630917205647028,-2.3966987714634587,-2.3969758025121108,-2.3578840897435982,-2.3705510047126976,-2.3617648736751757,-2.3613893581638896,-2.3210021595496513,-2.3270846154786611,-2.325445923878902,-2.3244527070024477,-2.2852032894021543,-2.2979878176430906,-2.2879387770743089,-2.2863077855542442,-2.2433487251778566,-2.2598769495932536,-2.2504057509407538,-2.2493896048152915,-2.1401047065558614,-2.158634274459398,-2.1480055571175134,-2.1441691328035013,-2.0993303964250822,-2.1088493385584606,-2.1080336412584391,-2.1035909538560098,-2.0606896007806164,-2.0383937503874376,-2.0295493202347394,-2.0274542313489676,-1.9761541832205181,-1.9948679711650299,-1.9852900058104503,-1.9824478597932693,-1.9341786557949152,-1.9542981103525996,-1.944023116089989,-1.9404450927892563,{"$f":"BW168","v":-1.8907099566972088},-1.901342102479707,-1.9011872051123833,-1.8968440206109891,-1.8498224350894454,-1.868656658559247,-1.8568954093221439,-1.851761887993487,-1.7990047445817043,-1.8235437598129498,-1.8109997606637336,-1.8050478860695303,-1.7507376363621976,-1.776831840278434,-1.763477607025608,-1.7566797434818606,-1.7007785781466469,-1.7144239497481815,-1.7141896661411753,-1.7065157272667817,-1.654202303102454,-1.6783457484915076,-1.6632830282374471,-1.6547048788498051,-1.595512005661202,-1.6265312070132323,-1.61056887929107,-1.601055078587847,-1.5401713808356425,-1.4141610975361818,-1.3992396914970713,-1.3907393894116069,-1.3231815273407468,-1.338893855724842,-1.3388156972239522,-1.3292564020130611,-1.2715331687727514,-1.2987808700690473,-1.281814517030718,-1.2712098421262861,-1.2053611278484961,-1.2406604201756886,-1.2226425272986634,-1.2109189678492713,-1.1429992865796306,-1.210028028816561,-1.2255220151666339,-1.2469799420417553,-1.1466063117168632,-1.1822393831624263,-1.1983274849655081,-1.2193098825857702,-1.1397960082320209,-1.174275080050414,-1.1703568767658328,-1.1910975698930844,-1.0845045691063697,-1.1455618917125598,-1.1413576805996428,-1.1209991900046641,-1.0624260939508521,-1.1004547222864836,-1.0697822131325807,-1.0387148890671813,{"$f":"EI168","v":-0.9785401474119102},-0.9940544014027175,-0.98565538363538763,-0.95288052362935871,-0.89106465864566209,-1.0560167892352419,-1.0236467849126116,-0.99085049849120144,-0.92772853186245663,-0.9684194308848344,-0.93424849582425207,-0.89962567455355003,-0.83476632705999876,-0.87723038382727525,-0.84119428940563012,-0.80468004012186811,-0.73804059807815303,-0.75476739344873067,-0.74417209804036699,-0.70569672248627091,-0.63723272583269952,-0.68345586511468892,-0.64348698523582804,-0.60298473580288547,-0.5718976714290549,-0.88837835406738008,-0.89234149910478033,-0.91632276126389189,-0.89683501345716343,-0.85138856238143024,-0.85468284893416691,-0.86760534270081835,-0.85785686508755443,-0.82579527230884853,-0.81592491401450395,-0.83745057398356726,-0.81795975266221244,-0.77423325955396072,-0.77613353264807317,-0.79639407382756544,-0.77689468178821286,-0.73405726270750404,-0.73523127332962468,-0.73201453637276459,-0.71222094770165667,1.6052287401943104,1.6047256993784891,1.5955501130464287,1.6066033171283358,1.6374660567134174,1.64863614388714,1.63189575856167,1.6518076183931514,{"$f":"GJ168","v":1.692649511512496},1.693735489763895,1.6783931795196381,1.6983401617067999,1.7382001313524316,1.7401144282661547,1.7261992800384016,1.7461877958580982,1.7850435578389066,1.7878097293753639,1.7831189816019393,1.7954918134196316,1.8244457387747555,1.8369247079255198,1.8259537571794726,1.8460458404284812,1.8828246369062529,1.8873680423863282,1.8779153908832229,1.8980696161122967,1.9337738599990795,1.9392437631155082,1.9313412361272202,1.951565032740517,1.9861699840055158,1.9925926992249499,1.9928263800259451,2.0066762187201341,2.0335895059761961,2.0475334910368419,-0.57586804522760415,-0.57154629870157159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Retained earnings c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J170:J171)","v":0},{"$f":"SUM(K170:K171)","v":0},0,0,0,0,0,0,0,-1.2401178564383673E-3,-4.5439047010061738E-3,0.15245324743579972,0.42507846022930751,0.90446043301175916,-1.5904450287682455,-4.6295483451593489,-7.6046777752220782,-10.58139950926363,-13.558802014929555,-16.536684361399509,-19.448833570946487,-22.330756387793386,-25.218291358123981,-28.084869803019778,-30.474033226948105,-32.827084623551762,-35.190176344116466,-37.586875115579922,-39.983850918092031,-42.341735007835631,-44.712286012548326,-47.074050886223503,-49.435440244387394,-51.756442403937044,-54.083527019415705,-56.408972943294607,-58.733425650297058,-61.018628939699212,-63.316616757342302,-65.604555534416605,-67.890863319970848,-70.134212045148701,-72.394088994741949,-74.644494745682707,-76.893884350497999,-79.033989057053859,-81.192623331513261,-83.340628888630775,-85.484798021434273,-87.584128417859361,-89.692977756417818,-91.801011397676263,-93.904602351532276,-95.965291952312896,-98.003685702700338,-100.03323502293507,-102.06068925428404,-104.03684343750456,-106.03171140866959,-108.01700141448005,-109.99944927427332,-111.93362793006823,-113.88792604042082,-115.83194915651082,-117.77239424930008,{"$f":"SUM(BW170:BW171)","v":-119.66310420599729},-121.56444630847699,-123.46563351358937,-125.36247753420035,-127.2122999692898,-129.08095662784905,-130.93785203717118,-132.78961392516467,-134.58861866974638,-136.41216242955934,-138.22316219022309,-140.02821007629262,-141.77894771265483,-143.55577955293327,-145.31925715995888,-147.07593690344075,-148.77671548158739,-150.49113943133557,-152.20532909747675,-153.91184482474353,-155.56604712784599,-157.24439287633749,-158.90767590457494,-160.56238078342474,-162.15789278908593,-163.78442399609918,-165.39499287539024,-166.99604795397809,-168.53621933481372,-169.9503804323499,-171.34962012384696,-172.74035951325857,-174.06354104059932,-175.40243489632417,-176.74125059354813,-178.0705069955612,-179.34204016433395,-180.64082103440299,-181.9226355514337,-183.19384539356,-184.3992065214085,-185.63986694158419,-186.86250946888285,-188.07342843673212,-189.21642772331174,-190.42645575212831,-191.65197776729494,-192.89895770933668,-194.04556402105354,-195.22780340421596,-196.42613088918148,-197.64544077176726,-198.78523677999928,-199.9595118600497,-201.12986873681552,-202.32096630670861,-203.40547087581498,-204.55103276752754,-205.69239044812718,-206.81338963813184,-207.87581573208269,-208.97627045436917,-210.04605266750175,-211.08476755656895,{"$f":"SUM(EI170:EI171)","v":-212.06330770398085},-213.05736210538356,-214.04301748901895,-214.9958980126483,-215.88696267129396,-216.94297946052919,-217.9666262454418,-218.957476743933,-219.88520527579547,-220.85362470668031,-221.78787320250456,-222.68749887705812,-223.52226520411813,-224.39949558794541,-225.24068987735103,-226.0453699174729,-226.78341051555105,-227.53817790899978,-228.28235000704015,-228.98804672952642,-229.62527945535911,-230.3087353204738,-230.95222230570963,-231.55520704151252,-232.12710471294156,-233.01548306700894,-233.90782456611373,-234.82414732737763,-235.72098234083478,-236.57237090321621,-237.42705375215039,-238.2946590948512,-239.15251595993874,-239.97831123224759,-240.79423614626211,-241.63168672024568,-242.44964647290789,-243.22387973246185,-244.00001326510991,-244.79640733893748,-245.57330202072569,-246.30735928343319,-247.0425905567628,-247.77460509313556,-248.48682604083723,-246.88159730064291,-245.27687160126442,-243.68132148821798,-242.07471817108964,-240.43725211437624,-238.7886159704891,-237.15672021192742,-235.50491259353427,{"$f":"SUM(GJ170:GJ171)","v":-233.81226308202179},-232.11852759225789,-230.44013441273825,-228.74179425103145,-227.00359411967901,-225.26347969141284,-223.53728041137444,-221.79109261551633,-220.00604905767742,-218.21823932830205,-216.4351203467001,-214.63962853328047,-212.81518279450572,-210.97825808658018,-209.15230432940072,-207.30625848897225,-205.42343385206598,-203.53606580967966,-201.65815041879642,-199.76008080268412,-197.82630694268502,-195.88706317956951,-193.95572194344228,-192.00415691070177,-190.01798692669624,-188.02539422747128,-186.03256784744534,-184.02589162872519,-181.99230212274898,-179.94476863171215,-180.52063667693974,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132,-181.09218297564132]
[]
[null,"Other"]
[null,null,"Reserve account additions","AUD M",null,null,null,null,{"$f":"SUM(J175:IU175)","v":0},{"$f":"-Debt!J544","v":0},{"$f":"-Debt!K544","v":0},{"$f":"-Debt!L544","v":0},{"$f":"-Debt!M544","v":0},{"$f":"-Debt!N544","v":0},{"$f":"-Debt!O544","v":0},{"$f":"-Debt!P544","v":0},{"$f":"-Debt!Q544","v":0},{"$f":"-Debt!R544","v":0},{"$f":"-Debt!S544","v":0},{"$f":"-Debt!T544","v":0},{"$f":"-Debt!U544","v":0},{"$f":"-Debt!V544","v":0},{"$f":"-Debt!W544","v":0},{"$f":"-Debt!X544","v":0},{"$f":"-Debt!Y544","v":0},{"$f":"-Debt!Z544","v":0},{"$f":"-Debt!AA544","v":0},{"$f":"-Debt!AB544","v":0},{"$f":"-Debt!AC544","v":0},{"$f":"-Debt!AD544","v":0},{"$f":"-Debt!AE544","v":0},{"$f":"-Debt!AF544","v":0},{"$f":"-Debt!AG544","v":0},{"$f":"-Debt!AH544","v":0},{"$f":"-Debt!AI544","v":0},{"$f":"-Debt!AJ544","v":0},{"$f":"-Debt!AK544","v":0},{"$f":"-Debt!AL544","v":0},{"$f":"-Debt!AM544","v":0},{"$f":"-Debt!AN544","v":0},{"$f":"-Debt!AO544","v":0},{"$f":"-Debt!AP544","v":0},{"$f":"-Debt!AQ544","v":0},{"$f":"-Debt!AR544","v":0},{"$f":"-Debt!AS544","v":0},{"$f":"-Debt!AT544","v":0},{"$f":"-Debt!AU544","v":0},{"$f":"-Debt!AV544","v":0},{"$f":"-Debt!AW544","v":0},{"$f":"-Debt!AX544","v":0},{"$f":"-Debt!AY544","v":0},{"$f":"-Debt!AZ544","v":0},{"$f":"-Debt!BA544","v":0},{"$f":"-Debt!BB544","v":0},{"$f":"-Debt!BC544","v":0},{"$f":"-Debt!BD544","v":0},{"$f":"-Debt!BE544","v":0},{"$f":"-Debt!BF544","v":0},{"$f":"-Debt!BG544","v":0},{"$f":"-Debt!BH544","v":0},{"$f":"-Debt!BI544","v":0},{"$f":"-Debt!BJ544","v":0},{"$f":"-Debt!BK544","v":0},{"$f":"-Debt!BL544","v":0},{"$f":"-Debt!BM544","v":0},{"$f":"-Debt!BN544","v":0},{"$f":"-Debt!BO544","v":0},{"$f":"-Debt!BP544","v":0},{"$f":"-Debt!BQ544","v":0},{"$f":"-Debt!BR544","v":0},{"$f":"-Debt!BS544","v":0},{"$f":"-Debt!BT544","v":0},{"$f":"-Debt!BU544","v":0},{"$f":"-Debt!BV544","v":0},{"$f":"-Debt!BW544","v":0},{"$f":"-Debt!BX544","v":0},{"$f":"-Debt!BY544","v":0},{"$f":"-Debt!BZ544","v":0},{"$f":"-Debt!CA544","v":0},{"$f":"-Debt!CB544","v":0},{"$f":"-Debt!CC544","v":0},{"$f":"-Debt!CD544","v":0},{"$f":"-Debt!CE544","v":0},{"$f":"-Debt!CF544","v":0},{"$f":"-Debt!CG544","v":0},{"$f":"-Debt!CH544","v":0},{"$f":"-Debt!CI544","v":0},{"$f":"-Debt!CJ544","v":0},{"$f":"-Debt!CK544","v":0},{"$f":"-Debt!CL544","v":0},{"$f":"-Debt!CM544","v":0},{"$f":"-Debt!CN544","v":0},{"$f":"-Debt!CO544","v":0},{"$f":"-Debt!CP544","v":0},{"$f":"-Debt!CQ544","v":0},{"$f":"-Debt!CR544","v":0},{"$f":"-Debt!CS544","v":0},{"$f":"-Debt!CT544","v":0},{"$f":"-Debt!CU544","v":0},{"$f":"-Debt!CV544","v":0},{"$f":"-Debt!CW544","v":0},{"$f":"-Debt!CX544","v":0},{"$f":"-Debt!CY544","v":0},{"$f":"-Debt!CZ544","v":0},{"$f":"-Debt!DA544","v":0},{"$f":"-Debt!DB544","v":0},{"$f":"-Debt!DC544","v":0},{"$f":"-Debt!DD544","v":0},{"$f":"-Debt!DE544","v":0},{"$f":"-Debt!DF544","v":0},{"$f":"-Debt!DG544","v":0},{"$f":"-Debt!DH544","v":0},{"$f":"-Debt!DI544","v":0},{"$f":"-Debt!DJ544","v":0},{"$f":"-Debt!DK544","v":0},{"$f":"-Debt!DL544","v":0},{"$f":"-Debt!DM544","v":0},{"$f":"-Debt!DN544","v":0},{"$f":"-Debt!DO544","v":0},{"$f":"-Debt!DP544","v":0},{"$f":"-Debt!DQ544","v":0},{"$f":"-Debt!DR544","v":0},{"$f":"-Debt!DS544","v":0},{"$f":"-Debt!DT544","v":0},{"$f":"-Debt!DU544","v":0},{"$f":"-Debt!DV544","v":0},{"$f":"-Debt!DW544","v":0},{"$f":"-Debt!DX544","v":0},{"$f":"-Debt!DY544","v":0},{"$f":"-Debt!DZ544","v":0},{"$f":"-Debt!EA544","v":0},{"$f":"-Debt!EB544","v":0},{"$f":"-Debt!EC544","v":0},{"$f":"-Debt!ED544","v":0},{"$f":"-Debt!EE544","v":0},{"$f":"-Debt!EF544","v":0},{"$f":"-Debt!EG544","v":0},{"$f":"-Debt!EH544","v":0},{"$f":"-Debt!EI544","v":0},{"$f":"-Debt!EJ544","v":0},{"$f":"-Debt!EK544","v":0},{"$f":"-Debt!EL544","v":0},{"$f":"-Debt!EM544","v":0},{"$f":"-Debt!EN544","v":0},{"$f":"-Debt!EO544","v":0},{"$f":"-Debt!EP544","v":0},{"$f":"-Debt!EQ544","v":0},{"$f":"-Debt!ER544","v":0},{"$f":"-Debt!ES544","v":0},{"$f":"-Debt!ET544","v":0},{"$f":"-Debt!EU544","v":0},{"$f":"-Debt!EV544","v":0},{"$f":"-Debt!EW544","v":0},{"$f":"-Debt!EX544","v":0},{"$f":"-Debt!EY544","v":0},{"$f":"-Debt!EZ544","v":0},{"$f":"-Debt!FA544","v":0},{"$f":"-Debt!FB544","v":0},{"$f":"-Debt!FC544","v":0},{"$f":"-Debt!FD544","v":0},{"$f":"-Debt!FE544","v":0},{"$f":"-Debt!FF544","v":0},{"$f":"-Debt!FG544","v":0},{"$f":"-Debt!FH544","v":0},{"$f":"-Debt!FI544","v":0},{"$f":"-Debt!FJ544","v":0},{"$f":"-Debt!FK544","v":0},{"$f":"-Debt!FL544","v":0},{"$f":"-Debt!FM544","v":0},{"$f":"-Debt!FN544","v":0},{"$f":"-Debt!FO544","v":0},{"$f":"-Debt!FP544","v":0},{"$f":"-Debt!FQ544","v":0},{"$f":"-Debt!FR544","v":0},{"$f":"-Debt!FS544","v":0},{"$f":"-Debt!FT544","v":0},{"$f":"-Debt!FU544","v":0},{"$f":"-Debt!FV544","v":0},{"$f":"-Debt!FW544","v":0},{"$f":"-Debt!FX544","v":0},{"$f":"-Debt!FY544","v":0},{"$f":"-Debt!FZ544","v":0},{"$f":"-Debt!GA544","v":0},{"$f":"-Debt!GB544","v":0},{"$f":"-Debt!GC544","v":0},{"$f":"-Debt!GD544","v":0},{"$f":"-Debt!GE544","v":0},{"$f":"-Debt!GF544","v":0},{"$f":"-Debt!GG544","v":0},{"$f":"-Debt!GH544","v":0},{"$f":"-Debt!GI544","v":0},{"$f":"-Debt!GJ544","v":0},{"$f":"-Debt!GK544","v":0},{"$f":"-Debt!GL544","v":0},{"$f":"-Debt!GM544","v":0},{"$f":"-Debt!GN544","v":0},{"$f":"-Debt!GO544","v":0},{"$f":"-Debt!GP544","v":0},{"$f":"-Debt!GQ544","v":0},{"$f":"-Debt!GR544","v":0},{"$f":"-Debt!GS544","v":0},{"$f":"-Debt!GT544","v":0},{"$f":"-Debt!GU544","v":0},{"$f":"-Debt!GV544","v":0},{"$f":"-Debt!GW544","v":0},{"$f":"-Debt!GX544","v":0},{"$f":"-Debt!GY544","v":0},{"$f":"-Debt!GZ544","v":0},{"$f":"-Debt!HA544","v":0},{"$f":"-Debt!HB544","v":0},{"$f":"-Debt!HC544","v":0},{"$f":"-Debt!HD544","v":0},{"$f":"-Debt!HE544","v":0},{"$f":"-Debt!HF544","v":0},{"$f":"-Debt!HG544","v":0},{"$f":"-Debt!HH544","v":0},{"$f":"-Debt!HI544","v":0},{"$f":"-Debt!HJ544","v":0},{"$f":"-Debt!HK544","v":0},{"$f":"-Debt!HL544","v":0},{"$f":"-Debt!HM544","v":0},{"$f":"-Debt!HN544","v":0},{"$f":"-Debt!HO544","v":0},{"$f":"-Debt!HP544","v":0},{"$f":"-Debt!HQ544","v":0},{"$f":"-Debt!HR544","v":0},{"$f":"-Debt!HS544","v":0},{"$f":"-Debt!HT544","v":0},{"$f":"-Debt!HU544","v":0},{"$f":"-Debt!HV544","v":0},{"$f":"-Debt!HW544","v":0},{"$f":"-Debt!HX544","v":0},{"$f":"-Debt!HY544","v":0},{"$f":"-Debt!HZ544","v":0},{"$f":"-Debt!IA544","v":0},{"$f":"-Debt!IB544","v":0},{"$f":"-Debt!IC544","v":0},{"$f":"-Debt!ID544","v":0},{"$f":"-Debt!IE544","v":0},{"$f":"-Debt!IF544","v":0},{"$f":"-Debt!IG544","v":0},{"$f":"-Debt!IH544","v":0},{"$f":"-Debt!II544","v":0},{"$f":"-Debt!IJ544","v":0},{"$f":"-Debt!IK544","v":0},{"$f":"-Debt!IL544","v":0},{"$f":"-Debt!IM544","v":0},{"$f":"-Debt!IN544","v":0},{"$f":"-Debt!IO544","v":0},{"$f":"-Debt!IP544","v":0},{"$f":"-Debt!IQ544","v":0},{"$f":"-Debt!IR544","v":0},{"$f":"-Debt!IS544","v":0},{"$f":"-Debt!IT544","v":0},{"$f":"-Debt!IU544","v":0}]
[null,null,"Interest on reserve account","AUD M",null,null,null,null,{"$f":"SUM(J176:IU176)","v":0},{"$f":"-Debt!J572","v":0},{"$f":"-Debt!K572","v":0},{"$f":"-Debt!L572","v":0},{"$f":"-Debt!M572","v":0},{"$f":"-Debt!N572","v":0},{"$f":"-Debt!O572","v":0},{"$f":"-Debt!P572","v":0},{"$f":"-Debt!Q572","v":0},{"$f":"-Debt!R572","v":0},{"$f":"-Debt!S572","v":0},{"$f":"-Debt!T572","v":0},{"$f":"-Debt!U572","v":0},{"$f":"-Debt!V572","v":0},{"$f":"-Debt!W572","v":0},{"$f":"-Debt!X572","v":0},{"$f":"-Debt!Y572","v":0},{"$f":"-Debt!Z572","v":0},{"$f":"-Debt!AA572","v":0},{"$f":"-Debt!AB572","v":0},{"$f":"-Debt!AC572","v":0},{"$f":"-Debt!AD572","v":0},{"$f":"-Debt!AE572","v":0},{"$f":"-Debt!AF572","v":0},{"$f":"-Debt!AG572","v":0},{"$f":"-Debt!AH572","v":0},{"$f":"-Debt!AI572","v":0},{"$f":"-Debt!AJ572","v":0},{"$f":"-Debt!AK572","v":0},{"$f":"-Debt!AL572","v":0},{"$f":"-Debt!AM572","v":0},{"$f":"-Debt!AN572","v":0},{"$f":"-Debt!AO572","v":0},{"$f":"-Debt!AP572","v":0},{"$f":"-Debt!AQ572","v":0},{"$f":"-Debt!AR572","v":0},{"$f":"-Debt!AS572","v":0},{"$f":"-Debt!AT572","v":0},{"$f":"-Debt!AU572","v":0},{"$f":"-Debt!AV572","v":0},{"$f":"-Debt!AW572","v":0},{"$f":"-Debt!AX572","v":0},{"$f":"-Debt!AY572","v":0},{"$f":"-Debt!AZ572","v":0},{"$f":"-Debt!BA572","v":0},{"$f":"-Debt!BB572","v":0},{"$f":"-Debt!BC572","v":0},{"$f":"-Debt!BD572","v":0},{"$f":"-Debt!BE572","v":0},{"$f":"-Debt!BF572","v":0},{"$f":"-Debt!BG572","v":0},{"$f":"-Debt!BH572","v":0},{"$f":"-Debt!BI572","v":0},{"$f":"-Debt!BJ572","v":0},{"$f":"-Debt!BK572","v":0},{"$f":"-Debt!BL572","v":0},{"$f":"-Debt!BM572","v":0},{"$f":"-Debt!BN572","v":0},{"$f":"-Debt!BO572","v":0},{"$f":"-Debt!BP572","v":0},{"$f":"-Debt!BQ572","v":0},{"$f":"-Debt!BR572","v":0},{"$f":"-Debt!BS572","v":0},{"$f":"-Debt!BT572","v":0},{"$f":"-Debt!BU572","v":0},{"$f":"-Debt!BV572","v":0},{"$f":"-Debt!BW572","v":0},{"$f":"-Debt!BX572","v":0},{"$f":"-Debt!BY572","v":0},{"$f":"-Debt!BZ572","v":0},{"$f":"-Debt!CA572","v":0},{"$f":"-Debt!CB572","v":0},{"$f":"-Debt!CC572","v":0},{"$f":"-Debt!CD572","v":0},{"$f":"-Debt!CE572","v":0},{"$f":"-Debt!CF572","v":0},{"$f":"-Debt!CG572","v":0},{"$f":"-Debt!CH572","v":0},{"$f":"-Debt!CI572","v":0},{"$f":"-Debt!CJ572","v":0},{"$f":"-Debt!CK572","v":0},{"$f":"-Debt!CL572","v":0},{"$f":"-Debt!CM572","v":0},{"$f":"-Debt!CN572","v":0},{"$f":"-Debt!CO572","v":0},{"$f":"-Debt!CP572","v":0},{"$f":"-Debt!CQ572","v":0},{"$f":"-Debt!CR572","v":0},{"$f":"-Debt!CS572","v":0},{"$f":"-Debt!CT572","v":0},{"$f":"-Debt!CU572","v":0},{"$f":"-Debt!CV572","v":0},{"$f":"-Debt!CW572","v":0},{"$f":"-Debt!CX572","v":0},{"$f":"-Debt!CY572","v":0},{"$f":"-Debt!CZ572","v":0},{"$f":"-Debt!DA572","v":0},{"$f":"-Debt!DB572","v":0},{"$f":"-Debt!DC572","v":0},{"$f":"-Debt!DD572","v":0},{"$f":"-Debt!DE572","v":0},{"$f":"-Debt!DF572","v":0},{"$f":"-Debt!DG572","v":0},{"$f":"-Debt!DH572","v":0},{"$f":"-Debt!DI572","v":0},{"$f":"-Debt!DJ572","v":0},{"$f":"-Debt!DK572","v":0},{"$f":"-Debt!DL572","v":0},{"$f":"-Debt!DM572","v":0},{"$f":"-Debt!DN572","v":0},{"$f":"-Debt!DO572","v":0},{"$f":"-Debt!DP572","v":0},{"$f":"-Debt!DQ572","v":0},{"$f":"-Debt!DR572","v":0},{"$f":"-Debt!DS572","v":0},{"$f":"-Debt!DT572","v":0},{"$f":"-Debt!DU572","v":0},{"$f":"-Debt!DV572","v":0},{"$f":"-Debt!DW572","v":0},{"$f":"-Debt!DX572","v":0},{"$f":"-Debt!DY572","v":0},{"$f":"-Debt!DZ572","v":0},{"$f":"-Debt!EA572","v":0},{"$f":"-Debt!EB572","v":0},{"$f":"-Debt!EC572","v":0},{"$f":"-Debt!ED572","v":0},{"$f":"-Debt!EE572","v":0},{"$f":"-Debt!EF572","v":0},{"$f":"-Debt!EG572","v":0},{"$f":"-Debt!EH572","v":0},{"$f":"-Debt!EI572","v":0},{"$f":"-Debt!EJ572","v":0},{"$f":"-Debt!EK572","v":0},{"$f":"-Debt!EL572","v":0},{"$f":"-Debt!EM572","v":0},{"$f":"-Debt!EN572","v":0},{"$f":"-Debt!EO572","v":0},{"$f":"-Debt!EP572","v":0},{"$f":"-Debt!EQ572","v":0},{"$f":"-Debt!ER572","v":0},{"$f":"-Debt!ES572","v":0},{"$f":"-Debt!ET572","v":0},{"$f":"-Debt!EU572","v":0},{"$f":"-Debt!EV572","v":0},{"$f":"-Debt!EW572","v":0},{"$f":"-Debt!EX572","v":0},{"$f":"-Debt!EY572","v":0},{"$f":"-Debt!EZ572","v":0},{"$f":"-Debt!FA572","v":0},{"$f":"-Debt!FB572","v":0},{"$f":"-Debt!FC572","v":0},{"$f":"-Debt!FD572","v":0},{"$f":"-Debt!FE572","v":0},{"$f":"-Debt!FF572","v":0},{"$f":"-Debt!FG572","v":0},{"$f":"-Debt!FH572","v":0},{"$f":"-Debt!FI572","v":0},{"$f":"-Debt!FJ572","v":0},{"$f":"-Debt!FK572","v":0},{"$f":"-Debt!FL572","v":0},{"$f":"-Debt!FM572","v":0},{"$f":"-Debt!FN572","v":0},{"$f":"-Debt!FO572","v":0},{"$f":"-Debt!FP572","v":0},{"$f":"-Debt!FQ572","v":0},{"$f":"-Debt!FR572","v":0},{"$f":"-Debt!FS572","v":0},{"$f":"-Debt!FT572","v":0},{"$f":"-Debt!FU572","v":0},{"$f":"-Debt!FV572","v":0},{"$f":"-Debt!FW572","v":0},{"$f":"-Debt!FX572","v":0},{"$f":"-Debt!FY572","v":0},{"$f":"-Debt!FZ572","v":0},{"$f":"-Debt!GA572","v":0},{"$f":"-Debt!GB572","v":0},{"$f":"-Debt!GC572","v":0},{"$f":"-Debt!GD572","v":0},{"$f":"-Debt!GE572","v":0},{"$f":"-Debt!GF572","v":0},{"$f":"-Debt!GG572","v":0},{"$f":"-Debt!GH572","v":0},{"$f":"-Debt!GI572","v":0},{"$f":"-Debt!GJ572","v":0},{"$f":"-Debt!GK572","v":0},{"$f":"-Debt!GL572","v":0},{"$f":"-Debt!GM572","v":0},{"$f":"-Debt!GN572","v":0},{"$f":"-Debt!GO572","v":0},{"$f":"-Debt!GP572","v":0},{"$f":"-Debt!GQ572","v":0},{"$f":"-Debt!GR572","v":0},{"$f":"-Debt!GS572","v":0},{"$f":"-Debt!GT572","v":0},{"$f":"-Debt!GU572","v":0},{"$f":"-Debt!GV572","v":0},{"$f":"-Debt!GW572","v":0},{"$f":"-Debt!GX572","v":0},{"$f":"-Debt!GY572","v":0},{"$f":"-Debt!GZ572","v":0},{"$f":"-Debt!HA572","v":0},{"$f":"-Debt!HB572","v":0},{"$f":"-Debt!HC572","v":0},{"$f":"-Debt!HD572","v":0},{"$f":"-Debt!HE572","v":0},{"$f":"-Debt!HF572","v":0},{"$f":"-Debt!HG572","v":0},{"$f":"-Debt!HH572","v":0},{"$f":"-Debt!HI572","v":0},{"$f":"-Debt!HJ572","v":0},{"$f":"-Debt!HK572","v":0},{"$f":"-Debt!HL572","v":0},{"$f":"-Debt!HM572","v":0},{"$f":"-Debt!HN572","v":0},{"$f":"-Debt!HO572","v":0},{"$f":"-Debt!HP572","v":0},{"$f":"-Debt!HQ572","v":0},{"$f":"-Debt!HR572","v":0},{"$f":"-Debt!HS572","v":0},{"$f":"-Debt!HT572","v":0},{"$f":"-Debt!HU572","v":0},{"$f":"-Debt!HV572","v":0},{"$f":"-Debt!HW572","v":0},{"$f":"-Debt!HX572","v":0},{"$f":"-Debt!HY572","v":0},{"$f":"-Debt!HZ572","v":0},{"$f":"-Debt!IA572","v":0},{"$f":"-Debt!IB572","v":0},{"$f":"-Debt!IC572","v":0},{"$f":"-Debt!ID572","v":0},{"$f":"-Debt!IE572","v":0},{"$f":"-Debt!IF572","v":0},{"$f":"-Debt!IG572","v":0},{"$f":"-Debt!IH572","v":0},{"$f":"-Debt!II572","v":0},{"$f":"-Debt!IJ572","v":0},{"$f":"-Debt!IK572","v":0},{"$f":"-Debt!IL572","v":0},{"$f":"-Debt!IM572","v":0},{"$f":"-Debt!IN572","v":0},{"$f":"-Debt!IO572","v":0},{"$f":"-Debt!IP572","v":0},{"$f":"-Debt!IQ572","v":0},{"$f":"-Debt!IR572","v":0},{"$f":"-Debt!IS572","v":0},{"$f":"-Debt!IT572","v":0},{"$f":"-Debt!IU572","v":0}]

{"sheet":"Data_A","index":7,"n_rows":153,"n_cols":73,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
["Graph Data (Annual)"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"J6+1","v":"2020-07-01"},{"$f":"K6+1","v":"2021-07-01"},"2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01","2053-07-01","2054-07-01","2055-07-01","2056-07-01","2057-07-01","2058-07-01","2059-07-01","2060-07-01","2061-07-01","2062-07-01","2063-07-01","2064-07-01",{"$f":"BC6+1","v":"2065-07-01"},{"$f":"BD6+1","v":"2066-07-01"},{"$f":"BE6+1","v":"2067-07-01"},{"$f":"BF6+1","v":"2068-07-01"},{"$f":"BG6+1","v":"2069-07-01"},{"$f":"BH6+1","v":"2070-07-01"},{"$f":"BI6+1","v":"2071-07-01"},{"$f":"BJ6+1","v":"2072-07-01"},{"$f":"BK6+1","v":"2073-07-01"},{"$f":"BL6+1","v":"2074-07-01"},{"$f":"BM6+1","v":"2075-07-01"},{"$f":"BN6+1","v":"2076-07-01"},{"$f":"BO6+1","v":"2077-07-01"},{"$f":"BP6+1","v":"2078-07-01"},{"$f":"BQ6+1","v":"2079-07-01"},{"$f":"BR6+1","v":"2080-07-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"EOMONTH(J5,Months_Yr-1)","v":"2020-06-30"},"2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","2042-06-30","2043-06-30","2044-06-30","2045-06-30","2046-06-30","2047-06-30","2048-06-30","2049-06-30","2050-06-30","2051-06-30","2052-06-30","2053-06-30","2054-06-30","2055-06-30","2056-06-30","2057-06-30","2058-06-30","2059-06-30","2060-06-30","2061-06-30","2062-06-30","2063-06-30","2064-06-30","2065-06-30",{"$f":"EOMONTH(BD5,Months_Yr-1)","v":"2066-06-30"},"2067-06-30","2068-06-30","2069-06-30","2070-06-30","2071-06-30","2072-06-30","2073-06-30","2074-06-30","2075-06-30","2076-06-30","2077-06-30","2078-06-30","2079-06-30","2080-06-30","2081-06-30"]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#num",null,null,null,null,null,{"$f":"J6-J5+1","v":366},{"$f":"K6-K5+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":"BD6-BD5+1","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,"Week(s) in Period","#num",null,null,null,null,null,{"$f":"J9/Days_Wk","v":52.285714285714285},52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,{"$f":"BD9/Days_Wk","v":52.142857142857146},52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146,52.142857142857146,52.142857142857146,52.285714285714285,52.142857142857146]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"YEAR(J5)","v":2019},{"$f":"YEAR(K5)","v":2020},{"$f":"YEAR(L5)","v":2021},{"$f":"YEAR(M5)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080]
[null,null,"Construction Flag",null,null,null,null,null,null,{"$f":"LOOKUP(J$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(K$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(L$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":1},{"$f":"LOOKUP(M$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":1},{"$f":"LOOKUP(N$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(O$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(P$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(Q$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(R$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(S$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(T$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(U$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(V$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(W$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(X$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(Y$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(Z$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AA$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AB$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AC$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AD$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AE$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AF$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AG$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AH$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AI$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AJ$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AK$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AL$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AM$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AN$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AO$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AP$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AQ$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AR$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AS$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AT$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AU$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AV$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AW$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AX$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AY$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(AZ$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BA$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BB$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BC$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BD$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BE$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BF$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BG$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BH$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BI$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BJ$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BK$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BL$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BM$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BN$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BO$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BP$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BQ$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BR$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BS$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":0},{"$f":"LOOKUP(BT$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$11,Timing!$J$15:$IU$15,Timing!$J$8:$IU$8)","v":{"$error":"#N/A"}}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"LOOKUP(J$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(K$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(L$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(M$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(N$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(O$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(P$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Q$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(R$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(S$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(T$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(U$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(V$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(W$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(X$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Y$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(Z$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AA$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AB$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AC$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AD$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AE$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AF$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AG$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AH$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AI$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AJ$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AK$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AL$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AM$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AN$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AO$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AP$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AQ$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AR$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AS$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AT$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AU$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AV$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AW$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AX$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AY$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(AZ$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BA$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BB$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BC$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BD$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BE$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BF$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BG$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BH$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BI$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BJ$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BK$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":1},{"$f":"LOOKUP(BL$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BM$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BN$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BO$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BP$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BQ$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BR$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0},{"$f":"LOOKUP(BS$11,Timing!$J$15:$IU$15,Timing!$J$9:$IU$9)","v":0}]
[null,null,"Senior debt tenor","[1,0]",null,null,null,null,null,{"$f":"LOOKUP(J$11,Timing!$J$15:$IU$15,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(K$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(L$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(M$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(N$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(O$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(P$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(Q$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(R$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(S$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(T$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(U$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(V$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(W$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(X$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(Y$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(Z$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AA$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AB$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AC$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AD$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AE$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AF$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AG$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AH$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AI$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AJ$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AK$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AL$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AM$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AN$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AO$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AP$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AQ$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AR$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AS$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AT$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AU$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AV$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AW$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AX$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AY$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(AZ$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BA$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BB$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BC$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BD$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BE$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BF$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BG$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BH$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BI$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BJ$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BK$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":1},{"$f":"LOOKUP(BL$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BM$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BN$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BO$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BP$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BQ$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BR$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0},{"$f":"LOOKUP(BS$11,Timing!$J$16:$IU$16,Timing!$J$103:$IU$103)","v":0}]
[null,null,"Subordinated debt tenor","[1,0]",null,null,null,null,null,{"$f":"LOOKUP(J$11,Timing!$J$15:$IU$15,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(K$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(L$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(M$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(N$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(O$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(P$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(Q$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(R$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(S$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(T$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(U$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(V$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(W$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(X$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(Y$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(Z$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AA$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AB$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AC$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AD$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AE$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AF$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AG$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AH$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AI$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AJ$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AK$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AL$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AM$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AN$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AO$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AP$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AQ$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AR$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AS$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AT$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AU$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AV$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AW$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AX$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AY$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(AZ$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BA$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BB$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BC$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BD$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BE$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BF$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BG$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BH$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BI$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BJ$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BK$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BL$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BM$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BN$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BO$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BP$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BQ$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BR$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0},{"$f":"LOOKUP(BS$11,Timing!$J$16:$IU$16,Timing!$J$110:$IU$110)","v":0}]
[]
[null,null,"Construction Year Counter",null,null,null,null,null,null,{"$f":"SUM($J12:J12)*J12","v":0},{"$f":"SUM($J12:K12)*K12","v":0},{"$f":"SUM($J12:L12)*L12","v":1},{"$f":"SUM($J12:M12)*M12","v":2},{"$f":"SUM($J12:N12)*N12","v":0},{"$f":"SUM($J12:O12)*O12","v":0},{"$f":"SUM($J12:P12)*P12","v":0},{"$f":"SUM($J12:Q12)*Q12","v":0},{"$f":"SUM($J12:R12)*R12","v":0},{"$f":"SUM($J12:S12)*S12","v":0},{"$f":"SUM($J12:T12)*T12","v":0},{"$f":"SUM($J12:U12)*U12","v":0},{"$f":"SUM($J12:V12)*V12","v":0},{"$f":"SUM($J12:W12)*W12","v":0},{"$f":"SUM($J12:X12)*X12","v":0},{"$f":"SUM($J12:Y12)*Y12","v":0},{"$f":"SUM($J12:Z12)*Z12","v":0},{"$f":"SUM($J12:AA12)*AA12","v":0},{"$f":"SUM($J12:AB12)*AB12","v":0},{"$f":"SUM($J12:AC12)*AC12","v":0},{"$f":"SUM($J12:AD12)*AD12","v":0},{"$f":"SUM($J12:AE12)*AE12","v":0},{"$f":"SUM($J12:AF12)*AF12","v":0},{"$f":"SUM($J12:AG12)*AG12","v":0},{"$f":"SUM($J12:AH12)*AH12","v":0},{"$f":"SUM($J12:AI12)*AI12","v":0},{"$f":"SUM($J12:AJ12)*AJ12","v":0},{"$f":"SUM($J12:AK12)*AK12","v":0},{"$f":"SUM($J12:AL12)*AL12","v":0},{"$f":"SUM($J12:AM12)*AM12","v":0},{"$f":"SUM($J12:AN12)*AN12","v":0},{"$f":"SUM($J12:AO12)*AO12","v":0},{"$f":"SUM($J12:AP12)*AP12","v":0},{"$f":"SUM($J12:AQ12)*AQ12","v":0},{"$f":"SUM($J12:AR12)*AR12","v":0},{"$f":"SUM($J12:AS12)*AS12","v":0},{"$f":"SUM($J12:AT12)*AT12","v":0},{"$f":"SUM($J12:AU12)*AU12","v":0},{"$f":"SUM($J12:AV12)*AV12","v":0},{"$f":"SUM($J12:AW12)*AW12","v":0},{"$f":"SUM($J12:AX12)*AX12","v":0},{"$f":"SUM($J12:AY12)*AY12","v":0},{"$f":"SUM($J12:AZ12)*AZ12","v":0},{"$f":"SUM($J12:BA12)*BA12","v":0},{"$f":"SUM($J12:BB12)*BB12","v":0},{"$f":"SUM($J12:BC12)*BC12","v":0},{"$f":"SUM($J12:BD12)*BD12","v":0},{"$f":"SUM($J12:BE12)*BE12","v":0},{"$f":"SUM($J12:BF12)*BF12","v":0},{"$f":"SUM($J12:BG12)*BG12","v":0},{"$f":"SUM($J12:BH12)*BH12","v":0},{"$f":"SUM($J12:BI12)*BI12","v":0},{"$f":"SUM($J12:BJ12)*BJ12","v":0},{"$f":"SUM($J12:BK12)*BK12","v":0},{"$f":"SUM($J12:BL12)*BL12","v":0},{"$f":"SUM($J12:BM12)*BM12","v":0},{"$f":"SUM($J12:BN12)*BN12","v":0},{"$f":"SUM($J12:BO12)*BO12","v":0},{"$f":"SUM($J12:BP12)*BP12","v":0},{"$f":"SUM($J12:BQ12)*BQ12","v":0},{"$f":"SUM($J12:BR12)*BR12","v":0},{"$f":"SUM($J12:BS12)*BS12","v":0},{"$f":"SUM($J12:BT12)*BT12","v":{"$error":"#N/A"}},{"$f":"SUM($J12:BU12)*BU12","v":{"$error":"#N/A"}}]
[null,null,"Operations Year Counter",null,null,null,null,null,null,{"$f":"SUM($J13:J13)*J13","v":0},{"$f":"SUM($J13:K13)*K13","v":0},{"$f":"SUM($J13:L13)*L13","v":0},{"$f":"SUM($J13:M13)*M13","v":0},{"$f":"SUM($J13:N13)*N13","v":1},{"$f":"SUM($J13:O13)*O13","v":2},{"$f":"SUM($J13:P13)*P13","v":3},{"$f":"SUM($J13:Q13)*Q13","v":4},{"$f":"SUM($J13:R13)*R13","v":5},{"$f":"SUM($J13:S13)*S13","v":6},{"$f":"SUM($J13:T13)*T13","v":7},{"$f":"SUM($J13:U13)*U13","v":8},{"$f":"SUM($J13:V13)*V13","v":9},{"$f":"SUM($J13:W13)*W13","v":10},{"$f":"SUM($J13:X13)*X13","v":11},{"$f":"SUM($J13:Y13)*Y13","v":12},{"$f":"SUM($J13:Z13)*Z13","v":13},{"$f":"SUM($J13:AA13)*AA13","v":14},{"$f":"SUM($J13:AB13)*AB13","v":15},{"$f":"SUM($J13:AC13)*AC13","v":16},{"$f":"SUM($J13:AD13)*AD13","v":17},{"$f":"SUM($J13:AE13)*AE13","v":18},{"$f":"SUM($J13:AF13)*AF13","v":19},{"$f":"SUM($J13:AG13)*AG13","v":20},{"$f":"SUM($J13:AH13)*AH13","v":21},{"$f":"SUM($J13:AI13)*AI13","v":22},{"$f":"SUM($J13:AJ13)*AJ13","v":23},{"$f":"SUM($J13:AK13)*AK13","v":24},{"$f":"SUM($J13:AL13)*AL13","v":25},{"$f":"SUM($J13:AM13)*AM13","v":26},{"$f":"SUM($J13:AN13)*AN13","v":27},{"$f":"SUM($J13:AO13)*AO13","v":28},{"$f":"SUM($J13:AP13)*AP13","v":29},{"$f":"SUM($J13:AQ13)*AQ13","v":30},{"$f":"SUM($J13:AR13)*AR13","v":31},{"$f":"SUM($J13:AS13)*AS13","v":32},{"$f":"SUM($J13:AT13)*AT13","v":33},{"$f":"SUM($J13:AU13)*AU13","v":34},{"$f":"SUM($J13:AV13)*AV13","v":35},{"$f":"SUM($J13:AW13)*AW13","v":36},{"$f":"SUM($J13:AX13)*AX13","v":37},{"$f":"SUM($J13:AY13)*AY13","v":38},{"$f":"SUM($J13:AZ13)*AZ13","v":39},{"$f":"SUM($J13:BA13)*BA13","v":40},{"$f":"SUM($J13:BB13)*BB13","v":41},{"$f":"SUM($J13:BC13)*BC13","v":42},{"$f":"SUM($J13:BD13)*BD13","v":43},{"$f":"SUM($J13:BE13)*BE13","v":44},{"$f":"SUM($J13:BF13)*BF13","v":45},{"$f":"SUM($J13:BG13)*BG13","v":46},{"$f":"SUM($J13:BH13)*BH13","v":47},{"$f":"SUM($J13:BI13)*BI13","v":48},{"$f":"SUM($J13:BJ13)*BJ13","v":49},{"$f":"SUM($J13:BK13)*BK13","v":50},{"$f":"SUM($J13:BL13)*BL13","v":0},{"$f":"SUM($J13:BM13)*BM13","v":0},{"$f":"SUM($J13:BN13)*BN13","v":0},{"$f":"SUM($J13:BO13)*BO13","v":0},{"$f":"SUM($J13:BP13)*BP13","v":0},{"$f":"SUM($J13:BQ13)*BQ13","v":0},{"$f":"SUM($J13:BR13)*BR13","v":0},{"$f":"SUM($J13:BS13)*BS13","v":0},{"$f":"SUM($J13:BT13)*BT13","v":0},{"$f":"SUM($J13:BU13)*BU13","v":0}]
[]
[null,"Graph Data"]
[null,null,"NHFIC Debt"]
[null,null,"NHFIC Debt Facility 1 - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$65:$IU$65,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[null,null,"NHFIC Debt Facility 2 - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$66:$IU$66,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[null,null,"NHFIC Debt Facility 3 - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$67:$IU$67,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[null,null,"NHFIC Debt Facility 4 - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$68:$IU$68,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[null,null,"NHFIC Debt Facility 5 - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$69:$IU$69,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[]
[null,null,"NHFIC P&I Facility - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":1},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$94:$IU$94,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[null,null,"NHFIC Interest Only - FY Flag",null,null,null,null,null,null,{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!J11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!K11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!L11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!M11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!N11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!O11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!P11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!Q11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!R11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!S11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!T11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!U11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!V11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!W11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!X11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!Y11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!Z11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AS11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AT11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AU11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AV11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AW11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AX11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AY11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!AZ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BA11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BB11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BC11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BD11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BE11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BF11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BG11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BH11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BI11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BJ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BK11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BL11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BM11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BN11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BO11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BP11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BQ11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BR11)>0,1,0)","v":0},{"$f":"IF(SUMIFS(Timing!$J$93:$IU$93,Timing!$J$15:$IU$15,Data_A!BS11)>0,1,0)","v":0}]
[]
[null,null,"NHFIC Reserve Account"]
[null,null,"Reserve account balance","AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*J13","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*K13","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*L13","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*M13","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*N13","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*O13","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*P13","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*Q13","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*R13","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*S13","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*T13","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*U13","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*V13","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*W13","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*X13","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*Y13","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*Z13","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AA13","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AB13","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AC13","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AD13","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AE13","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AF13","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AG13","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AH13","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AI13","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AJ13","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AK13","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AL13","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AM13","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AN13","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AO13","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AP13","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AQ13","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AR13","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AS13","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AT13","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AU13","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AV13","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AW13","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AX13","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AY13","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*AZ13","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BA13","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BB13","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BC13","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BD13","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BE13","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BF13","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BG13","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BH13","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BI13","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BJ13","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BK13","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BL13","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BM13","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BN13","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BO13","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BP13","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BQ13","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BR13","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$543:$IU$543)*BS13","v":0}]
[null,null,"Reserve account interest","AUD M",null,null,null,null,null,{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,J$11)*J$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,K$11)*K$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,L$11)*L$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,M$11)*M$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,N$11)*N$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,O$11)*O$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,P$11)*P$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,Q$11)*Q$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,R$11)*R$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,S$11)*S$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,T$11)*T$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,U$11)*U$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,V$11)*V$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,W$11)*W$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,X$11)*X$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,Y$11)*Y$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,Z$11)*Z$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AA$11)*AA$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AB$11)*AB$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AC$11)*AC$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AD$11)*AD$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AE$11)*AE$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AF$11)*AF$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AG$11)*AG$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AH$11)*AH$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AI$11)*AI$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AJ$11)*AJ$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AK$11)*AK$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AL$11)*AL$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AM$11)*AM$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AN$11)*AN$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AO$11)*AO$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AP$11)*AP$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AQ$11)*AQ$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AR$11)*AR$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AS$11)*AS$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AT$11)*AT$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AU$11)*AU$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AV$11)*AV$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AW$11)*AW$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AX$11)*AX$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AY$11)*AY$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,AZ$11)*AZ$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BA$11)*BA$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BB$11)*BB$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BC$11)*BC$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BD$11)*BD$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BE$11)*BE$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BF$11)*BF$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BG$11)*BG$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BH$11)*BH$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BI$11)*BI$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BJ$11)*BJ$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BK$11)*BK$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BL$11)*BL$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BM$11)*BM$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BN$11)*BN$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BO$11)*BO$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BP$11)*BP$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BQ$11)*BQ$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BR$11)*BR$13","v":0},{"$f":"SUMIFS(Debt!$J$571:$IU$571,Debt!$J$15:$IU$15,BS$11)*BS$13","v":0}]
[null,null,"Reserve account additions","AUD M",null,null,null,null,null,{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,N$11)*N$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,O$11)*O$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,P$11)*P$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,Q$11)*Q$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,R$11)*R$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,S$11)*S$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,T$11)*T$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,U$11)*U$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,V$11)*V$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,W$11)*W$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,X$11)*X$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,Y$11)*Y$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,Z$11)*Z$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AA$11)*AA$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AB$11)*AB$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AC$11)*AC$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AD$11)*AD$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AE$11)*AE$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AF$11)*AF$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AG$11)*AG$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AH$11)*AH$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AI$11)*AI$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AJ$11)*AJ$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AK$11)*AK$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AL$11)*AL$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AM$11)*AM$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AN$11)*AN$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AO$11)*AO$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AP$11)*AP$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AQ$11)*AQ$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AR$11)*AR$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AS$11)*AS$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AT$11)*AT$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AU$11)*AU$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AV$11)*AV$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AW$11)*AW$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AX$11)*AX$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AY$11)*AY$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,AZ$11)*AZ$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BA$11)*BA$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BB$11)*BB$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BC$11)*BC$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J$175:$IU$175,QFS!$J$15:$IU$15,BS$11)*BS$13","v":0}]
[]
[null,null,"NHFIC Debt Profile"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J37:BS37)","v":125},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!J11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!K11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!L11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!M11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!N11)","v":0.69763794193336326},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!O11)","v":1.3094203752261315},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!P11)","v":1.4249567085907668},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!Q11)","v":1.5525579777553862},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!R11)","v":1.6870693523422204},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!S11)","v":1.8337364059456696},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!T11)","v":1.9700195959147355},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!U11)","v":1.4462757647432667},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!V11)","v":1.569912255483745},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!W11)","v":1.7082601235773915},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!X11)","v":0.98940864759843139},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!Y11)","v":1.1164370061225359},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!Z11)","v":1.2485629375817922},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AA11)","v":1.3948163314152846},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AB11)","v":1.5286294675900904},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AC11)","v":1.6766854609715005},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AD11)","v":1.8303700508508052},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AE11)","v":2.0009255745850396},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AF11)","v":2.1555623363273648},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AG11)","v":2.3271855896321498},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AH11)","v":1.9468710734452619},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AI11)","v":2.1371837812536985},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AJ11)","v":2.3112607224779618},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AK11)","v":2.3119535628633536},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AL11)","v":2.318914271171606},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AM11)","v":2.3773275815102468},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AN11)","v":2.4418610628802613},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AO11)","v":2.5057228680043004},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AP11)","v":2.5712548841571161},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AQ11)","v":2.6364694222422718},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AR11)","v":2.6140590019803907},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AS11)","v":2.6914977750634472},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AT11)","v":2.7712306380161711},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AU11)","v":2.8513529711999754},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AV11)","v":2.9379506437252392},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AW11)","v":3.0249845641023967},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AX11)","v":3.114596825416124},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AY11)","v":3.2052309695198562},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!AZ11)","v":3.3019794602009149},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BA11)","v":3.3997975689988431},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BB11)","v":3.4889945669035103},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BC11)","v":3.5936225239246866},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BD11)","v":3.7040550572812769},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BE11)","v":3.816435511295527},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BF11)","v":3.9322256140096061},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BG11)","v":4.0508503365280433},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BH11)","v":4.1746137912083876},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BI11)","v":4.3012710996354198},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BJ11)","v":4.4317712160016542},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BK11)","v":4.5662307307947829},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BL11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BM11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BN11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BO11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BP11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BQ11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BR11)","v":0},{"$f":"SUMIFS(Debt!$J$496:$IU$496,Debt!$J$15:$IU$15,Data_A!BS11)","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J38:BS38)","v":183.4623819551808},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!J11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!K11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!L11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!M11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!N11)","v":3.6073284386021918},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!O11)","v":3.600566803300274},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!P11)","v":3.5663356625802738},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!Q11)","v":3.5397624388421915},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!R11)","v":3.5108193685446576},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!S11)","v":3.4888802408580819},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!T11)","v":3.4453333944016435},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!U11)","v":3.4132900598942468},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!V11)","v":3.3863449159380821},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!W11)","v":3.3662289140794521},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!X11)","v":4.1684528620328756},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!Y11)","v":4.1450274431616432},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!Z11)","v":4.1186878186849309},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AA11)","v":4.1004028682630134},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AB11)","v":4.056598439315068},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AC11)","v":4.0208094087178079},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AD11)","v":3.981626970783561},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AE11)","v":3.9495732508493147},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AF11)","v":3.8923112673917806},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AG11)","v":3.8421553406356166},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AH11)","v":4.3466011229123289},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AI11)","v":4.3060543252136991},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AJ11)","v":4.2373217162739731},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AK11)","v":4.1764103495972602},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AL11)","v":4.1168528603616439},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AM11)","v":4.0674249711123291},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AN11)","v":3.994026819194521},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AO11)","v":3.9301629291534246},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AP11)","v":3.8646287736575342},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AQ11)","v":3.8078950982684932},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AR11)","v":4.2189151911561646},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AS11)","v":4.1414739120493156},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AT11)","v":4.0617382839999996},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AU11)","v":3.9906746146794525},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AV11)","v":3.8951681580767126},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AW11)","v":3.8081318538438356},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AX11)","v":3.7185171150931504},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AY11)","v":3.6363168176027392},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!AZ11)","v":3.5312916852520546},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BA11)","v":3.4334710576547942},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BB11)","v":3.4125094791780817},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BC11)","v":3.3158511747945205},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BD11)","v":3.1976176890410959},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BE11)","v":3.0852350597260272},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BF11)","v":2.9694428391780816},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BG11)","v":2.8580883106849315},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BH11)","v":2.7272313246575339},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BI11)","v":2.6005719534246574},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BJ11)","v":2.4700699824657533},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BK11)","v":2.3421505799999998},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BL11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BM11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BN11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BO11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BP11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BQ11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BR11)","v":0},{"$f":"SUMIFS(Debt!$J$497:$IU$497,Debt!$J$15:$IU$15,Data_A!BS11)","v":0}]
[null,null,"Reserve account additions","AUD M",null,null,null,null,0,{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,N$11)*N$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,O$11)*O$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,P$11)*P$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,Q$11)*Q$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,R$11)*R$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,S$11)*S$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,T$11)*T$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,U$11)*U$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,V$11)*V$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,W$11)*W$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,X$11)*X$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,Y$11)*Y$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,Z$11)*Z$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AA$11)*AA$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AB$11)*AB$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AC$11)*AC$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AD$11)*AD$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AE$11)*AE$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AF$11)*AF$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AG$11)*AG$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AH$11)*AH$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AI$11)*AI$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AJ$11)*AJ$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AK$11)*AK$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AL$11)*AL$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AM$11)*AM$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AN$11)*AN$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AO$11)*AO$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AP$11)*AP$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AQ$11)*AQ$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AR$11)*AR$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AS$11)*AS$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AT$11)*AT$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AU$11)*AU$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AV$11)*AV$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AW$11)*AW$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AX$11)*AX$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AY$11)*AY$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,AZ$11)*AZ$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BA$11)*BA$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BB$11)*BB$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BC$11)*BC$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J95:$IU95,QFS!$J$15:$IU$15,BS$11)*BS$13","v":0}]
[null,null,"Debt service","AUD M",null,null,null,null,308.46238195518089,{"$f":"SUM(J37:J39)","v":0},{"$f":"SUM(K37:K39)","v":0},{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},{"$f":"SUM(N37:N39)","v":4.3049663805355554},{"$f":"SUM(O37:O39)","v":4.9099871785264053},4.9912923711710402,5.0923204165975777,5.197888720886878,5.3226166468037519,5.4153529903163786,4.8595658246375137,4.9562571714218269,5.0744890376568437,5.1578615096313065,5.2614644492841789,5.3672507562667233,5.4952191996782975,5.5852279069051587,5.697494869689308,5.8119970216343662,5.9504988254343543,6.047873603719145,6.1693409302677669,6.293472196357591,6.4432381064673976,6.5485824387519349,6.4883639124606134,6.4357671315332503,6.4447525526225764,6.4358878820747822,6.4358857971577255,6.4358836578146503,6.4443645205107654,6.8329741931365557,6.8329716871127628,6.8329689220161711,6.8420275858794284,6.8331188018019517,6.8331164179462327,6.8331139405092749,6.8415477871225949,6.8332711454529695,{"$f":"SUM(BA37:BA39)","v":6.8332686266536378},{"$f":"SUM(BB37:BB39)","v":6.901504046081592},{"$f":"SUM(BC37:BC39)","v":6.9094736987192071},{"$f":"SUM(BD37:BD39)","v":6.9016727463223724},6.9016705710215547,6.9016684531876873,6.9089386472129748,6.9018451158659211,6.9018430530600767,6.9018411984674071,6.9083813107947822,0,0,0,0,0,0,0,0]
[]
[null,null,"NHFIC Debt Profile - P&I",null,null,null,null,null,null,{"$f":"IF(SUM(J22:J26)>=1,1,0)","v":0},{"$f":"IF(SUM(K22:K26)>=1,1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"AUD M",null,null,null,null,null,{"$f":"(NHFIC_Debt-SUM($J$37:J$37))*J22*J$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:K$37))*K22*K$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:L$37))*L22*L$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:M$37))*M22*M$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:N$37))*N22*N$28","v":199.30236205806665},{"$f":"(NHFIC_Debt-SUM($J$37:O$37))*O22*O$28","v":197.9929416828405},{"$f":"(NHFIC_Debt-SUM($J$37:P$37))*P22*P$28","v":196.56798497424973},{"$f":"(NHFIC_Debt-SUM($J$37:Q$37))*Q22*Q$28","v":195.01542699649434},{"$f":"(NHFIC_Debt-SUM($J$37:R$37))*R22*R$28","v":193.32835764415213},{"$f":"(NHFIC_Debt-SUM($J$37:S$37))*S22*S$28","v":191.49462123820646},{"$f":"(NHFIC_Debt-SUM($J$37:T$37))*T22*T$28","v":189.52460164229171},{"$f":"(NHFIC_Debt-SUM($J$37:U$37))*U22*U$28","v":188.07832587754845},{"$f":"(NHFIC_Debt-SUM($J$37:V$37))*V22*V$28","v":186.50841362206472},{"$f":"(NHFIC_Debt-SUM($J$37:W$37))*W22*W$28","v":184.80015349848733},{"$f":"(NHFIC_Debt-SUM($J$37:X$37))*X22*X$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Y$37))*Y22*Y$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Z$37))*Z22*Z$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AA$37))*AA22*AA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AB$37))*AB22*AB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AC$37))*AC22*AC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AD$37))*AD22*AD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AE$37))*AE22*AE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AF$37))*AF22*AF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AG$37))*AG22*AG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AH$37))*AH22*AH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AI$37))*AI22*AI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AJ$37))*AJ22*AJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AK$37))*AK22*AK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AL$37))*AL22*AL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AM$37))*AM22*AM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AN$37))*AN22*AN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AO$37))*AO22*AO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AP$37))*AP22*AP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AQ$37))*AQ22*AQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AR$37))*AR22*AR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AS$37))*AS22*AS$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AT$37))*AT22*AT$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AU$37))*AU22*AU$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AV$37))*AV22*AV$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AW$37))*AW22*AW$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AX$37))*AX22*AX$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AY$37))*AY22*AY$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AZ$37))*AZ22*AZ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BA$37))*BA22*BA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BB$37))*BB22*BB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BC$37))*BC22*BC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BD$37))*BD22*BD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BE$37))*BE22*BE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BF$37))*BF22*BF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BG$37))*BG22*BG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BH$37))*BH22*BH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BI$37))*BI22*BI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BJ$37))*BJ22*BJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BK$37))*BK22*BK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BL$37))*BL22*BL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BM$37))*BM22*BM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BN$37))*BN22*BN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BO$37))*BO22*BO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BP$37))*BP22*BP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BQ$37))*BQ22*BQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BR$37))*BR22*BR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BS$37))*BS22*BS$28","v":0}]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"AUD M",null,null,null,null,null,{"$f":"(NHFIC_Debt-SUM($J$37:J$37))*J23*J$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:K$37))*K23*K$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:L$37))*L23*L$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:M$37))*M23*M$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:N$37))*N23*N$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:O$37))*O23*O$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:P$37))*P23*P$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Q$37))*Q23*Q$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:R$37))*R23*R$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:S$37))*S23*S$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:T$37))*T23*T$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:U$37))*U23*U$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:V$37))*V23*V$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:W$37))*W23*W$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:X$37))*X23*X$28","v":183.81074485088888},{"$f":"(NHFIC_Debt-SUM($J$37:Y$37))*Y23*Y$28","v":182.69430784476634},{"$f":"(NHFIC_Debt-SUM($J$37:Z$37))*Z23*Z$28","v":181.44574490718458},{"$f":"(NHFIC_Debt-SUM($J$37:AA$37))*AA23*AA$28","v":180.05092857576929},{"$f":"(NHFIC_Debt-SUM($J$37:AB$37))*AB23*AB$28","v":178.5222991081792},{"$f":"(NHFIC_Debt-SUM($J$37:AC$37))*AC23*AC$28","v":176.8456136472077},{"$f":"(NHFIC_Debt-SUM($J$37:AD$37))*AD23*AD$28","v":175.01524359635687},{"$f":"(NHFIC_Debt-SUM($J$37:AE$37))*AE23*AE$28","v":173.01431802177183},{"$f":"(NHFIC_Debt-SUM($J$37:AF$37))*AF23*AF$28","v":170.85875568544446},{"$f":"(NHFIC_Debt-SUM($J$37:AG$37))*AG23*AG$28","v":168.53157009581233},{"$f":"(NHFIC_Debt-SUM($J$37:AH$37))*AH23*AH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AI$37))*AI23*AI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AJ$37))*AJ23*AJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AK$37))*AK23*AK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AL$37))*AL23*AL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AM$37))*AM23*AM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AN$37))*AN23*AN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AO$37))*AO23*AO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AP$37))*AP23*AP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AQ$37))*AQ23*AQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AR$37))*AR23*AR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AS$37))*AS23*AS$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AT$37))*AT23*AT$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AU$37))*AU23*AU$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AV$37))*AV23*AV$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AW$37))*AW23*AW$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AX$37))*AX23*AX$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AY$37))*AY23*AY$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AZ$37))*AZ23*AZ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BA$37))*BA23*BA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BB$37))*BB23*BB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BC$37))*BC23*BC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BD$37))*BD23*BD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BE$37))*BE23*BE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BF$37))*BF23*BF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BG$37))*BG23*BG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BH$37))*BH23*BH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BI$37))*BI23*BI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BJ$37))*BJ23*BJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BK$37))*BK23*BK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BL$37))*BL23*BL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BM$37))*BM23*BM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BN$37))*BN23*BN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BO$37))*BO23*BO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BP$37))*BP23*BP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BQ$37))*BQ23*BQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BR$37))*BR23*BR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BS$37))*BS23*BS$28","v":0}]
[null,null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"AUD M",null,null,null,null,null,{"$f":"(NHFIC_Debt-SUM($J$37:J$37))*J24*J$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:K$37))*K24*K$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:L$37))*L24*L$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:M$37))*M24*M$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:N$37))*N24*N$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:O$37))*O24*O$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:P$37))*P24*P$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Q$37))*Q24*Q$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:R$37))*R24*R$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:S$37))*S24*S$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:T$37))*T24*T$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:U$37))*U24*U$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:V$37))*V24*V$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:W$37))*W24*W$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:X$37))*X24*X$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Y$37))*Y24*Y$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Z$37))*Z24*Z$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AA$37))*AA24*AA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AB$37))*AB24*AB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AC$37))*AC24*AC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AD$37))*AD24*AD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AE$37))*AE24*AE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AF$37))*AF24*AF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AG$37))*AG24*AG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AH$37))*AH24*AH$28","v":166.58469902236706},{"$f":"(NHFIC_Debt-SUM($J$37:AI$37))*AI24*AI$28","v":164.44751524111336},{"$f":"(NHFIC_Debt-SUM($J$37:AJ$37))*AJ24*AJ$28","v":162.13625451863541},{"$f":"(NHFIC_Debt-SUM($J$37:AK$37))*AK24*AK$28","v":159.82430095577206},{"$f":"(NHFIC_Debt-SUM($J$37:AL$37))*AL24*AL$28","v":157.50538668460047},{"$f":"(NHFIC_Debt-SUM($J$37:AM$37))*AM24*AM$28","v":155.12805910309021},{"$f":"(NHFIC_Debt-SUM($J$37:AN$37))*AN24*AN$28","v":152.68619804020994},{"$f":"(NHFIC_Debt-SUM($J$37:AO$37))*AO24*AO$28","v":150.18047517220566},{"$f":"(NHFIC_Debt-SUM($J$37:AP$37))*AP24*AP$28","v":147.60922028804853},{"$f":"(NHFIC_Debt-SUM($J$37:AQ$37))*AQ24*AQ$28","v":144.97275086580626},{"$f":"(NHFIC_Debt-SUM($J$37:AR$37))*AR24*AR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AS$37))*AS24*AS$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AT$37))*AT24*AT$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AU$37))*AU24*AU$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AV$37))*AV24*AV$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AW$37))*AW24*AW$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AX$37))*AX24*AX$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AY$37))*AY24*AY$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AZ$37))*AZ24*AZ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BA$37))*BA24*BA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BB$37))*BB24*BB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BC$37))*BC24*BC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BD$37))*BD24*BD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BE$37))*BE24*BE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BF$37))*BF24*BF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BG$37))*BG24*BG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BH$37))*BH24*BH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BI$37))*BI24*BI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BJ$37))*BJ24*BJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BK$37))*BK24*BK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BL$37))*BL24*BL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BM$37))*BM24*BM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BN$37))*BN24*BN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BO$37))*BO24*BO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BP$37))*BP24*BP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BQ$37))*BQ24*BQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BR$37))*BR24*BR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BS$37))*BS24*BS$28","v":0}]
[null,null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"AUD M",null,null,null,null,null,{"$f":"(NHFIC_Debt-SUM($J$37:J$37))*J25*J$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:K$37))*K25*K$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:L$37))*L25*L$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:M$37))*M25*M$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:N$37))*N25*N$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:O$37))*O25*O$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:P$37))*P25*P$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Q$37))*Q25*Q$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:R$37))*R25*R$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:S$37))*S25*S$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:T$37))*T25*T$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:U$37))*U25*U$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:V$37))*V25*V$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:W$37))*W25*W$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:X$37))*X25*X$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Y$37))*Y25*Y$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Z$37))*Z25*Z$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AA$37))*AA25*AA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AB$37))*AB25*AB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AC$37))*AC25*AC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AD$37))*AD25*AD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AE$37))*AE25*AE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AF$37))*AF25*AF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AG$37))*AG25*AG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AH$37))*AH25*AH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AI$37))*AI25*AI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AJ$37))*AJ25*AJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AK$37))*AK25*AK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AL$37))*AL25*AL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AM$37))*AM25*AM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AN$37))*AN25*AN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AO$37))*AO25*AO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AP$37))*AP25*AP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AQ$37))*AQ25*AQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AR$37))*AR25*AR$28","v":142.35869186382587},{"$f":"(NHFIC_Debt-SUM($J$37:AS$37))*AS25*AS$28","v":139.66719408876241},{"$f":"(NHFIC_Debt-SUM($J$37:AT$37))*AT25*AT$28","v":136.89596345074625},{"$f":"(NHFIC_Debt-SUM($J$37:AU$37))*AU25*AU$28","v":134.04461047954629},{"$f":"(NHFIC_Debt-SUM($J$37:AV$37))*AV25*AV$28","v":131.10665983582103},{"$f":"(NHFIC_Debt-SUM($J$37:AW$37))*AW25*AW$28","v":128.08167527171864},{"$f":"(NHFIC_Debt-SUM($J$37:AX$37))*AX25*AX$28","v":124.96707844630251},{"$f":"(NHFIC_Debt-SUM($J$37:AY$37))*AY25*AY$28","v":121.76184747678265},{"$f":"(NHFIC_Debt-SUM($J$37:AZ$37))*AZ25*AZ$28","v":118.45986801658174},{"$f":"(NHFIC_Debt-SUM($J$37:BA$37))*BA25*BA$28","v":115.06007044758289},{"$f":"(NHFIC_Debt-SUM($J$37:BB$37))*BB25*BB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BC$37))*BC25*BC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BD$37))*BD25*BD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BE$37))*BE25*BE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BF$37))*BF25*BF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BG$37))*BG25*BG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BH$37))*BH25*BH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BI$37))*BI25*BI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BJ$37))*BJ25*BJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BK$37))*BK25*BK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BL$37))*BL25*BL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BM$37))*BM25*BM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BN$37))*BN25*BN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BO$37))*BO25*BO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BP$37))*BP25*BP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BQ$37))*BQ25*BQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BR$37))*BR25*BR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BS$37))*BS25*BS$28","v":0}]
[null,null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"AUD M",null,null,null,null,null,{"$f":"(NHFIC_Debt-SUM($J$37:J$37))*J26*J$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:K$37))*K26*K$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:L$37))*L26*L$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:M$37))*M26*M$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:N$37))*N26*N$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:O$37))*O26*O$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:P$37))*P26*P$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Q$37))*Q26*Q$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:R$37))*R26*R$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:S$37))*S26*S$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:T$37))*T26*T$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:U$37))*U26*U$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:V$37))*V26*V$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:W$37))*W26*W$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:X$37))*X26*X$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Y$37))*Y26*Y$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:Z$37))*Z26*Z$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AA$37))*AA26*AA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AB$37))*AB26*AB$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AC$37))*AC26*AC$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AD$37))*AD26*AD$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AE$37))*AE26*AE$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AF$37))*AF26*AF$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AG$37))*AG26*AG$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AH$37))*AH26*AH$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AI$37))*AI26*AI$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AJ$37))*AJ26*AJ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AK$37))*AK26*AK$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AL$37))*AL26*AL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AM$37))*AM26*AM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AN$37))*AN26*AN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AO$37))*AO26*AO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AP$37))*AP26*AP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AQ$37))*AQ26*AQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AR$37))*AR26*AR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AS$37))*AS26*AS$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AT$37))*AT26*AT$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AU$37))*AU26*AU$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AV$37))*AV26*AV$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AW$37))*AW26*AW$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AX$37))*AX26*AX$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AY$37))*AY26*AY$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:AZ$37))*AZ26*AZ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BA$37))*BA26*BA$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BB$37))*BB26*BB$28","v":111.57107588067937},{"$f":"(NHFIC_Debt-SUM($J$37:BC$37))*BC26*BC$28","v":107.97745335675469},{"$f":"(NHFIC_Debt-SUM($J$37:BD$37))*BD26*BD$28","v":104.27339829947341},{"$f":"(NHFIC_Debt-SUM($J$37:BE$37))*BE26*BE$28","v":100.45696278817789},{"$f":"(NHFIC_Debt-SUM($J$37:BF$37))*BF26*BF$28","v":96.52473717416828},{"$f":"(NHFIC_Debt-SUM($J$37:BG$37))*BG26*BG$28","v":92.473886837640237},{"$f":"(NHFIC_Debt-SUM($J$37:BH$37))*BH26*BH$28","v":88.29927304643185},{"$f":"(NHFIC_Debt-SUM($J$37:BI$37))*BI26*BI$28","v":83.998001946796435},{"$f":"(NHFIC_Debt-SUM($J$37:BJ$37))*BJ26*BJ$28","v":79.566230730794786},{"$f":"(NHFIC_Debt-SUM($J$37:BK$37))*BK26*BK$28","v":75},{"$f":"(NHFIC_Debt-SUM($J$37:BL$37))*BL26*BL$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BM$37))*BM26*BM$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BN$37))*BN26*BN$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BO$37))*BO26*BO$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BP$37))*BP26*BP$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BQ$37))*BQ26*BQ$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BR$37))*BR26*BR$28","v":0},{"$f":"(NHFIC_Debt-SUM($J$37:BS$37))*BS26*BS$28","v":0}]
[]
[null,null,"NHFIC Debt Profile - Interest Only",null,null,null,null,null,null,{"$f":"LOOKUP(J$11,Timing!$J$14:$IU$15,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(K$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(L$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(M$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(N$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(O$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(P$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(Q$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(R$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(S$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(T$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(U$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(V$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(W$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(X$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(Y$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(Z$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AA$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AB$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AC$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AD$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AE$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AF$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AG$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AH$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AI$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AJ$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AK$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AL$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AM$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AN$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AO$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AP$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AQ$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AR$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AS$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AT$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AU$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AV$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AW$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AX$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AY$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(AZ$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BA$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BB$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BC$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BD$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BE$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BF$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BG$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BH$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BI$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BJ$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BK$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BL$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BM$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BN$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BO$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BP$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BQ$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BR$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0},{"$f":"LOOKUP(BS$11,Timing!$J$16:$IU$16,Timing!$J$93:$IU$93)","v":0}]
[null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*J$49","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*K$49","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*L$49","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*M$49","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*N$49","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*O$49","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*P$49","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*Q$49","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*R$49","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*S$49","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*T$49","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*U$49","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*V$49","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*W$49","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*X$49","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*Y$49","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*Z$49","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AA$49","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AB$49","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AC$49","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AD$49","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AE$49","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AF$49","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AG$49","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AH$49","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AI$49","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AJ$49","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AK$49","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AL$49","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AM$49","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AN$49","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AO$49","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AP$49","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AQ$49","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AR$49","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AS$49","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AT$49","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AU$49","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AV$49","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AW$49","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AX$49","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AY$49","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*AZ$49","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BA$49","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BB$49","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BC$49","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BD$49","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BE$49","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BF$49","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BG$49","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BH$49","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BI$49","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BJ$49","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BK$49","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BL$49","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BM$49","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BN$49","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BO$49","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BP$49","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BQ$49","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BR$49","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$139:$IU$139)*BS$49","v":0}]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*J$49","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*K$49","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*L$49","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*M$49","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*N$49","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*O$49","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*P$49","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*Q$49","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*R$49","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*S$49","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*T$49","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*U$49","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*V$49","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*W$49","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*X$49","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*Y$49","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*Z$49","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AA$49","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AB$49","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AC$49","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AD$49","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AE$49","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AF$49","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AG$49","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AH$49","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AI$49","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AJ$49","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AK$49","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AL$49","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AM$49","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AN$49","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AO$49","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AP$49","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AQ$49","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AR$49","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AS$49","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AT$49","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AU$49","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AV$49","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AW$49","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AX$49","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AY$49","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*AZ$49","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BA$49","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BB$49","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BC$49","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BD$49","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BE$49","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BF$49","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BG$49","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BH$49","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BI$49","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BJ$49","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BK$49","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BL$49","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BM$49","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BN$49","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BO$49","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BP$49","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BQ$49","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BR$49","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$207:$IU$207)*BS$49","v":0}]
[null,null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*J$49","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*K$49","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*L$49","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*M$49","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*N$49","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*O$49","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*P$49","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*Q$49","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*R$49","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*S$49","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*T$49","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*U$49","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*V$49","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*W$49","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*X$49","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*Y$49","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*Z$49","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AA$49","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AB$49","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AC$49","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AD$49","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AE$49","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AF$49","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AG$49","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AH$49","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AI$49","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AJ$49","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AK$49","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AL$49","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AM$49","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AN$49","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AO$49","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AP$49","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AQ$49","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AR$49","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AS$49","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AT$49","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AU$49","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AV$49","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AW$49","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AX$49","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AY$49","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*AZ$49","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BA$49","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BB$49","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BC$49","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BD$49","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BE$49","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BF$49","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BG$49","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BH$49","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BI$49","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BJ$49","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BK$49","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BL$49","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BM$49","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BN$49","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BO$49","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BP$49","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BQ$49","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BR$49","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$275:$IU$275)*BS$49","v":0}]
[null,null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*J$49","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*K$49","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*L$49","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*M$49","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*N$49","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*O$49","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*P$49","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*Q$49","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*R$49","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*S$49","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*T$49","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*U$49","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*V$49","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*W$49","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*X$49","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*Y$49","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*Z$49","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AA$49","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AB$49","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AC$49","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AD$49","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AE$49","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AF$49","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AG$49","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AH$49","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AI$49","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AJ$49","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AK$49","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AL$49","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AM$49","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AN$49","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AO$49","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AP$49","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AQ$49","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AR$49","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AS$49","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AT$49","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AU$49","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AV$49","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AW$49","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AX$49","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AY$49","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*AZ$49","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BA$49","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BB$49","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BC$49","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BD$49","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BE$49","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BF$49","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BG$49","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BH$49","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BI$49","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BJ$49","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BK$49","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BL$49","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BM$49","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BN$49","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BO$49","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BP$49","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BQ$49","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BR$49","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$343:$IU$343)*BS$49","v":0}]
[null,null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*J$49","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*K$49","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*L$49","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*M$49","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*N$49","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*O$49","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*P$49","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*Q$49","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*R$49","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*S$49","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*T$49","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*U$49","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*V$49","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*W$49","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*X$49","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*Y$49","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*Z$49","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AA$49","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AB$49","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AC$49","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AD$49","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AE$49","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AF$49","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AG$49","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AH$49","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AI$49","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AJ$49","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AK$49","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AL$49","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AM$49","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AN$49","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AO$49","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AP$49","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AQ$49","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AR$49","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AS$49","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AT$49","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AU$49","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AV$49","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AW$49","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AX$49","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AY$49","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*AZ$49","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BA$49","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BB$49","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BC$49","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BD$49","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BE$49","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BF$49","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BG$49","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BH$49","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BI$49","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BJ$49","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BK$49","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BL$49","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BM$49","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BN$49","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BO$49","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BP$49","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BQ$49","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BR$49","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$411:$IU$411)*BS$49","v":0}]
[]
[null,null,"Debt Ratios"]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"J74","v":0},{"$f":"K74","v":0},0,{"$f":"M74","v":0},1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044]
[null,null,"Target ICR","x",null,null,null,null,null,{"$f":"Inputs!$G473*J$13","v":0},{"$f":"Inputs!$G473*K$13","v":0},{"$f":"Inputs!$G473*L$13","v":0},{"$f":"Inputs!$G473*M$13","v":0},{"$f":"Inputs!$G473*N$13","v":1.6},{"$f":"Inputs!$G473*O$13","v":1.6},{"$f":"Inputs!$G473*P$13","v":1.6},{"$f":"Inputs!$G473*Q$13","v":1.6},{"$f":"Inputs!$G473*R$13","v":1.6},{"$f":"Inputs!$G473*S$13","v":1.6},{"$f":"Inputs!$G473*T$13","v":1.6},{"$f":"Inputs!$G473*U$13","v":1.6},{"$f":"Inputs!$G473*V$13","v":1.6},{"$f":"Inputs!$G473*W$13","v":1.6},{"$f":"Inputs!$G473*X$13","v":1.6},{"$f":"Inputs!$G473*Y$13","v":1.6},{"$f":"Inputs!$G473*Z$13","v":1.6},{"$f":"Inputs!$G473*AA$13","v":1.6},{"$f":"Inputs!$G473*AB$13","v":1.6},{"$f":"Inputs!$G473*AC$13","v":1.6},{"$f":"Inputs!$G473*AD$13","v":1.6},{"$f":"Inputs!$G473*AE$13","v":1.6},{"$f":"Inputs!$G473*AF$13","v":1.6},{"$f":"Inputs!$G473*AG$13","v":1.6},{"$f":"Inputs!$G473*AH$13","v":1.6},{"$f":"Inputs!$G473*AI$13","v":1.6},{"$f":"Inputs!$G473*AJ$13","v":1.6},{"$f":"Inputs!$G473*AK$13","v":1.6},{"$f":"Inputs!$G473*AL$13","v":1.6},{"$f":"Inputs!$G473*AM$13","v":1.6},{"$f":"Inputs!$G473*AN$13","v":1.6},{"$f":"Inputs!$G473*AO$13","v":1.6},{"$f":"Inputs!$G473*AP$13","v":1.6},{"$f":"Inputs!$G473*AQ$13","v":1.6},{"$f":"Inputs!$G473*AR$13","v":1.6},{"$f":"Inputs!$G473*AS$13","v":1.6},{"$f":"Inputs!$G473*AT$13","v":1.6},{"$f":"Inputs!$G473*AU$13","v":1.6},{"$f":"Inputs!$G473*AV$13","v":1.6},{"$f":"Inputs!$G473*AW$13","v":1.6},{"$f":"Inputs!$G473*AX$13","v":1.6},{"$f":"Inputs!$G473*AY$13","v":1.6},{"$f":"Inputs!$G473*AZ$13","v":1.6},{"$f":"Inputs!$G473*BA$13","v":1.6},{"$f":"Inputs!$G473*BB$13","v":1.6},{"$f":"Inputs!$G473*BC$13","v":1.6},{"$f":"Inputs!$G473*BD$13","v":1.6},{"$f":"Inputs!$G473*BE$13","v":1.6},{"$f":"Inputs!$G473*BF$13","v":1.6},{"$f":"Inputs!$G473*BG$13","v":1.6},{"$f":"Inputs!$G473*BH$13","v":1.6},{"$f":"Inputs!$G473*BI$13","v":1.6},{"$f":"Inputs!$G473*BJ$13","v":1.6},{"$f":"Inputs!$G473*BK$13","v":1.6},{"$f":"Inputs!$G473*BL$13","v":0},{"$f":"Inputs!$G473*BM$13","v":0},{"$f":"Inputs!$G473*BN$13","v":0},{"$f":"Inputs!$G473*BO$13","v":0},{"$f":"Inputs!$G473*BP$13","v":0},{"$f":"Inputs!$G473*BQ$13","v":0},{"$f":"Inputs!$G473*BR$13","v":0},{"$f":"Inputs!$G473*BS$13","v":0}]
[null,null,"Target LLCR","x",null,null,null,null,null,{"$f":"Inputs!$G474*J$13","v":0},{"$f":"Inputs!$G474*K$13","v":0},{"$f":"Inputs!$G474*L$13","v":0},{"$f":"Inputs!$G474*M$13","v":0},{"$f":"Inputs!$G474*N$13","v":1.8},{"$f":"Inputs!$G474*O$13","v":1.8},{"$f":"Inputs!$G474*P$13","v":1.8},{"$f":"Inputs!$G474*Q$13","v":1.8},{"$f":"Inputs!$G474*R$13","v":1.8},{"$f":"Inputs!$G474*S$13","v":1.8},{"$f":"Inputs!$G474*T$13","v":1.8},{"$f":"Inputs!$G474*U$13","v":1.8},{"$f":"Inputs!$G474*V$13","v":1.8},{"$f":"Inputs!$G474*W$13","v":1.8},{"$f":"Inputs!$G474*X$13","v":1.8},{"$f":"Inputs!$G474*Y$13","v":1.8},{"$f":"Inputs!$G474*Z$13","v":1.8},{"$f":"Inputs!$G474*AA$13","v":1.8},{"$f":"Inputs!$G474*AB$13","v":1.8},{"$f":"Inputs!$G474*AC$13","v":1.8},{"$f":"Inputs!$G474*AD$13","v":1.8},{"$f":"Inputs!$G474*AE$13","v":1.8},{"$f":"Inputs!$G474*AF$13","v":1.8},{"$f":"Inputs!$G474*AG$13","v":1.8},{"$f":"Inputs!$G474*AH$13","v":1.8},{"$f":"Inputs!$G474*AI$13","v":1.8},{"$f":"Inputs!$G474*AJ$13","v":1.8},{"$f":"Inputs!$G474*AK$13","v":1.8},{"$f":"Inputs!$G474*AL$13","v":1.8},{"$f":"Inputs!$G474*AM$13","v":1.8},{"$f":"Inputs!$G474*AN$13","v":1.8},{"$f":"Inputs!$G474*AO$13","v":1.8},{"$f":"Inputs!$G474*AP$13","v":1.8},{"$f":"Inputs!$G474*AQ$13","v":1.8},{"$f":"Inputs!$G474*AR$13","v":1.8},{"$f":"Inputs!$G474*AS$13","v":1.8},{"$f":"Inputs!$G474*AT$13","v":1.8},{"$f":"Inputs!$G474*AU$13","v":1.8},{"$f":"Inputs!$G474*AV$13","v":1.8},{"$f":"Inputs!$G474*AW$13","v":1.8},{"$f":"Inputs!$G474*AX$13","v":1.8},{"$f":"Inputs!$G474*AY$13","v":1.8},{"$f":"Inputs!$G474*AZ$13","v":1.8},{"$f":"Inputs!$G474*BA$13","v":1.8},{"$f":"Inputs!$G474*BB$13","v":1.8},{"$f":"Inputs!$G474*BC$13","v":1.8},{"$f":"Inputs!$G474*BD$13","v":1.8},{"$f":"Inputs!$G474*BE$13","v":1.8},{"$f":"Inputs!$G474*BF$13","v":1.8},{"$f":"Inputs!$G474*BG$13","v":1.8},{"$f":"Inputs!$G474*BH$13","v":1.8},{"$f":"Inputs!$G474*BI$13","v":1.8},{"$f":"Inputs!$G474*BJ$13","v":1.8},{"$f":"Inputs!$G474*BK$13","v":1.8},{"$f":"Inputs!$G474*BL$13","v":0},{"$f":"Inputs!$G474*BM$13","v":0},{"$f":"Inputs!$G474*BN$13","v":0},{"$f":"Inputs!$G474*BO$13","v":0},{"$f":"Inputs!$G474*BP$13","v":0},{"$f":"Inputs!$G474*BQ$13","v":0},{"$f":"Inputs!$G474*BR$13","v":0},{"$f":"Inputs!$G474*BS$13","v":0}]
[null,null,"Annual Min DSCR","x",null,null,null,null,null,{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!J$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!K$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!L$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!M$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!N$18)","v":1.3999984410705293},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!O$18)","v":1.4000071568420158},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!P$18)","v":1.4000457263435875},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!Q$18)","v":1.4000592982383335},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!R$18)","v":1.4000586455801538},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!S$18)","v":1.4000598447353259},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!T$18)","v":1.4000640945555352},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!U$18)","v":1.4000813951378241},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!V$18)","v":1.4000793672294207},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!W$18)","v":1.4000748514024288},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!X$18)","v":1.3999998017939375},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!Y$18)","v":1.4000108620382139},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!Z$18)","v":1.400018433134337},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AA$18)","v":1.4000198273830515},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AB$18)","v":1.4000215137178427},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AC$18)","v":1.4000229390646517},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AD$18)","v":1.4000262005659736},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AE$18)","v":1.4000325362052661},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AF$18)","v":1.4000425150903071},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AG$18)","v":1.4000553614640205},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AH$18)","v":1.3999998128205762},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AI$18)","v":1.4000178310729738},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AJ$18)","v":1.4000415351594844},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AK$18)","v":1.3999525642456063},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AL$18)","v":1.4584262905852881},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AM$18)","v":1.5017696124967139},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AN$18)","v":1.5177815452581715},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AO$18)","v":1.5483354707732373},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AP$18)","v":1.5795669807131265},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AQ$18)","v":1.6273760405566429},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AR$18)","v":1.5502992925500523},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AS$18)","v":1.5818636799688033},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AT$18)","v":1.6145213398045561},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AU$18)","v":1.6641828771178848},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AV$18)","v":1.6832607197826852},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AW$18)","v":1.7192863141026211},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AX$18)","v":1.7532416404327194},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AY$18)","v":1.8057723724933183},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!AZ$18)","v":1.8231407765948424},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BA$18)","v":1.8591537071015456},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BB$18)","v":1.8773835214519465},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BC$18)","v":1.9342634325827408},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BD$18)","v":1.9522346053156303},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BE$18)","v":1.9907994753209917},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BF$18)","v":2.0301279245424144},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BG$18)","v":2.0925031720374783},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BH$18)","v":2.1110805466277731},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BI$18)","v":2.1527899373660704},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BJ$18)","v":2.1953247643777152},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BK$18)","v":2.263752624306266},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BL$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BM$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BN$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BO$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BP$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BQ$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BR$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$768:$IU$768,Debt!$J$26:$IU$26,Data_A!BS$18)","v":0}]
[null,null,"Annual Min ICR","x",null,null,null,null,null,{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!J$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!K$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!L$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!M$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!N$18)","v":1.6630564293400276},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!O$18)","v":1.8959164215781927},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!P$18)","v":1.9413892810782409},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!Q$18)","v":1.9926545769619313},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!R$18)","v":2.0503135095975518},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!S$18)","v":2.115333439365525},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!T$18)","v":2.1754224732430787},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!U$18)","v":1.9687587211543482},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!V$18)","v":2.0229280513060361},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!W$18)","v":2.088955334378825},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!X$18)","v":1.7120802974354579},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!Y$18)","v":1.7558652439436029},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!Z$18)","v":1.8021214817606657},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AA$18)","v":1.8580897742848572},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AB$18)","v":1.9028514075029055},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AC$18)","v":1.9577263947101431},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AD$18)","v":2.0160141647552741},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AE$18)","v":2.0859898053542958},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AF$18)","v":2.1443220712050644},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AG$18)","v":2.2150101040178423},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AH$18)","v":1.9988511674044349},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AI$18)","v":2.070671387188193},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AJ$18)","v":2.1315753749374866},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AK$18)","v":2.2053925321916568},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AL$18)","v":2.2829324797685331},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AM$18)","v":2.3725373947530386},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AN$18)","v":2.4482934644821435},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AO$18)","v":2.5377735026249533},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AP$18)","v":2.6324225653086155},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AQ$18)","v":2.7436117764913326},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AR$18)","v":2.5111942936761951},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AS$18)","v":2.6096614784260295},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AT$18)","v":2.7151699723298734},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AU$18)","v":2.8391690228809319},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AV$18)","v":2.950246335652619},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AW$18)","v":3.0812710877068121},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AX$18)","v":3.2167106610985479},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AY$18)","v":3.3751922574532354},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!AZ$18)","v":3.5194900988636739},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BA$18)","v":3.689498282902937},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BB$18)","v":3.7838254413537022},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BC$18)","v":3.9948715644458366},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BD$18)","v":4.1939375614248702},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BE$18)","v":4.429274490359222},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BF$18)","v":4.6889775610666655},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BG$18)","v":4.9959951351140885},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BH$18)","v":5.2984156505625792},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BI$18)","v":5.6593016702007821},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BJ$18)","v":6.0674568925871002},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BK$18)","v":6.5577188484488618},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BL$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BM$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BN$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BO$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BP$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BQ$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BR$18)","v":0},{"$f":"_xlfn.MINIFS(Debt!$J$774:$IU$774,Debt!$J$26:$IU$26,Data_A!BS$18)","v":0}]
[null,null,"Quarterly LLCR","x",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3954110676011573},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3953003179028838},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3951798356041836},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3950524613584121},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3949179468414477},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3947751474159882},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3946241845276692},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3944784102643077},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3943295290583444},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.394171781846316},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3940073781999252},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3938341457252375},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3936509265763499},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3934562733256233},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3932506451554576},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3930322616444133},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3927998379634849},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3925509432627641},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.392285696492964},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3920012842527025},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.391697977178189},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3913714638018313},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3910208873547567},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3898260149331469},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.38631151611323},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3811970155916511},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3746485938976509},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3663717874105514},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3561952665555568},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3437265960146969},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3319109630975321},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3186821607836043},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.3028536741838339},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.2838878846209325},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.2618751275738049},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.2362273092226512},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.2066288823532074},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.1723126236273067},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.1332852886425437},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.0886085018737572},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":1.0379892863141988},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.97983635308410311},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.91363340602429499},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.83769527349470385},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.75041160685402031},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.64928349029450483},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.5328525740524882},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.39753618436736488},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0.239380922343882},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":5.2508297220985836E-2},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J784:$IU$784)","v":0}]
[]
[null,null,"Housing Typology to Calculate DSCR"]
[null,null,"Social","num",null,null,null,null,null,{"$f":"LOOKUP(J$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":0},{"$f":"LOOKUP(K$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":0},{"$f":"LOOKUP(L$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":0},{"$f":"LOOKUP(M$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":0},{"$f":"LOOKUP(N$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(O$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(P$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(Q$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(R$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(S$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(T$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(U$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(V$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(W$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(X$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(Y$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(Z$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AA$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AB$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AC$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AD$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AE$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AF$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AG$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AH$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AI$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AJ$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AK$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AL$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AM$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AN$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AO$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AP$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AQ$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AR$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AS$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AT$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AU$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AV$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AW$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AX$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AY$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(AZ$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BA$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BB$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BC$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BD$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BE$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BF$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BG$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BH$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BI$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BJ$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BK$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BL$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BM$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BN$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BO$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BP$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BQ$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BR$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170},{"$f":"LOOKUP(BS$5,Ops!$J$5:$GI$5,Ops!$J467:$GI467)","v":170}]
[null,null,"Affordable","num",null,null,null,null,null,{"$f":"LOOKUP(J$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":0},{"$f":"LOOKUP(K$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":0},{"$f":"LOOKUP(L$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":0},{"$f":"LOOKUP(M$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":0},{"$f":"LOOKUP(N$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(O$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(P$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(Q$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(R$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(S$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(T$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(U$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(V$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(W$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(X$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(Y$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(Z$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AA$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AB$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AC$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AD$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AE$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AF$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AG$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AH$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AI$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AJ$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AK$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AL$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AM$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AN$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AO$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AP$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AQ$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AR$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AS$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AT$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AU$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AV$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AW$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AX$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AY$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(AZ$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BA$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BB$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BC$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BD$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BE$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BF$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BG$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BH$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BI$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BJ$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BK$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BL$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BM$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BN$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BO$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BP$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BQ$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BR$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375},{"$f":"LOOKUP(BS$5,Ops!$J$5:$GI$5,Ops!$J468:$GI468)","v":375}]
[null,null,"Market","num",null,null,null,null,null,{"$f":"LOOKUP(J$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":0},{"$f":"LOOKUP(K$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":0},{"$f":"LOOKUP(L$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":0},{"$f":"LOOKUP(M$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":0},{"$f":"LOOKUP(N$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(O$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(P$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(Q$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(R$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(S$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(T$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(U$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(V$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(W$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(X$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(Y$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(Z$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AA$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AB$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AC$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AD$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AE$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AF$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AG$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AH$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AI$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AJ$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AK$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AL$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AM$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AN$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AO$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AP$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AQ$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AR$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AS$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AT$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AU$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AV$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AW$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AX$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AY$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(AZ$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BA$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BB$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BC$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BD$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BE$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BF$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BG$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BH$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BI$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BJ$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BK$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BL$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BM$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BN$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BO$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BP$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BQ$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BR$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148},{"$f":"LOOKUP(BS$5,Ops!$J$5:$GI$5,Ops!$J469:$GI469)","v":148}]
[null,null,"Total","num",null,null,null,null,null,{"$f":"SUM(J65:J67)","v":0},{"$f":"SUM(K65:K67)","v":0},0,0,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,693,{"$f":"SUM(BD65:BD67)","v":693},693,693,693,693,693,693,693,693,693,693,693,693,693,693,693]
[]
[null,null,"Housing Typology to Calculate DSCR - Proportions",null,"Ratio"]
[null,null,"Social","%",{"$f":"Inputs!G477","v":1.2},null,null,null,null,{"$f":"IF(J$68=0,0,J65/J$68)","v":0},{"$f":"IF(K$68=0,0,K65/K$68)","v":0},0,0,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(BD$68=0,0,BD65/BD$68)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531]
[null,null,"Affordable","%",{"$f":"Inputs!G478","v":1.4},null,null,null,null,{"$f":"IF(J$68=0,0,J66/J$68)","v":0},0,0,0,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(BD$68=0,0,BD66/BD$68)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112]
[null,null,"Market","%",{"$f":"Inputs!G479","v":1.65},null,null,null,null,{"$f":"IF(J$68=0,0,J67/J$68)","v":0},0,0,0,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,{"$f":"IF(BD$68=0,0,BD67/BD$68)","v":0.21356421356421357},0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357,0.21356421356421357]
[null,null,"Blended NHFIC Required DSCR","x",null,null,null,null,null,{"$f":"SUMPRODUCT(J71:J73,$E$71:$E$73)","v":0},{"$f":"SUMPRODUCT(K71:K73,$E$71:$E$73)","v":0},0,0,{"$f":"SUMPRODUCT(N71:N73,$E$71:$E$73)","v":1.4043290043290044},1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,{"$f":"SUMPRODUCT(BD71:BD73,$E$71:$E$73)","v":1.4043290043290044},1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044,1.4043290043290044]
[]
[]
[null,null,"Senior Debt"]
[null,null,"Senior Debt Profile"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J79:BS79)","v":75.362557902325051},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,N$11)*N$13","v":0.84566933781479348},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,O$11)*O$13","v":0.93705606066536407},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,P$11)*P$13","v":1.0376870662061277},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,Q$11)*Q$13","v":1.1015254626289339},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,R$11)*R$13","v":1.1293226639131428},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,S$11)*S$13","v":1.1557630353071553},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,T$11)*T$13","v":1.1870652996509126},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,U$11)*U$13","v":1.217021193982907},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,V$11)*V$13","v":1.2477330590850189},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,W$11)*W$13","v":1.2771806301742306},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,X$11)*X$13","v":1.3180892512741829},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,Y$11)*Y$13","v":1.3513516787029047},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,Z$11)*Z$13","v":1.3854535217521384},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AA$11)*AA$13","v":1.4184062255358167},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AB$11)*AB$13","v":1.4562956355567447},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AC$11)*AC$13","v":1.493045861023095},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AD$11)*AD$13","v":1.530723521334862},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AE$11)*AE$13","v":1.567406214675098},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AF$11)*AF$13","v":1.6089956052919461},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AG$11)*AG$13","v":1.6495993934905746},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AH$11)*AH$13","v":1.7013752333606078},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AI$11)*AI$13","v":1.7424452716091208},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AJ$11)*AJ$13","v":1.7883755601636628},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AK$11)*AK$13","v":1.8335062068287991},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AL$11)*AL$13","v":1.8797757788753255},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AM$11)*AM$13","v":1.9254728032218367},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AN$11)*AN$13","v":1.9759010314618453},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AO$11)*AO$13","v":2.0257641059125642},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AP$11)*AP$13","v":2.076885534257674},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AQ$11)*AQ$13","v":2.1277188971727528},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AR$11)*AR$13","v":2.1961914702234959},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AS$11)*AS$13","v":2.2516138284967795},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AT$11)*AT$13","v":2.3084348356409587},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AU$11)*AU$13","v":2.3653079631959222},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AV$11)*AV$13","v":2.4264860424921277},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AW$11)*AW$13","v":2.487720156563292},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AX$11)*AX$13","v":2.5504995856270449},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AY$11)*AY$13","v":2.6137361243992938},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,AZ$11)*AZ$13","v":2.6809329625193667},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BA$11)*BA$13","v":2.7485883433162956},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BB$11)*BB$13","v":2.8348587931339249},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BC$11)*BC$13","v":2.9055766557864091},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J100:$GI100,QFS!$J$15:$GI$15,BS$11)*BS$13","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J80:BS80)","v":74.666153187077242},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,N$11)*N$13","v":3.1145184968689668},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,O$11)*O$13","v":2.8482203824350383},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,P$11)*P$13","v":2.567485499638436},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,Q$11)*Q$13","v":2.4191051913213082},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,R$11)*R$13","v":2.3913061547512537},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,S$11)*S$13","v":2.3693479739912595},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,T$11)*T$13","v":2.3336371174475166},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,U$11)*U$13","v":2.303679394898523},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,V$11)*V$13","v":2.2729657052483105},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,W$11)*W$13","v":2.2476897116990218},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,X$11)*X$13","v":2.2202905557363666},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,Y$11)*Y$13","v":2.1870263097787808},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,Z$11)*Z$13","v":2.1529226546850615},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AA$11)*AA$13","v":2.1238358568659659},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AB$11)*AB$13","v":2.0821617650526676},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AC$11)*AC$13","v":2.0454097514274276},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AD$11)*AD$13","v":2.0077303124740573},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AE$11)*AE$13","v":1.9745723335172705},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AF$11)*AF$13","v":1.9295432173423166},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AG$11)*AG$13","v":1.8889376838390977},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AH$11)*AH$13","v":1.858391323519021},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AI$11)*AI$13","v":1.8205088789198776},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AJ$11)*AJ$13","v":1.7714803686008651},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AK$11)*AK$13","v":1.7263480227752532},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AL$11)*AL$13","v":1.6800767679533384},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AM$11)*AM$13","v":1.6371937797612415},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AN$11)*AN$13","v":1.584044841876423},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AO$11)*AO$13","v":1.5341801393192125},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AP$11)*AP$13","v":1.4830571030058644},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AQ$11)*AQ$13","v":1.4346486956013276},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AR$11)*AR$13","v":1.3852087648737061},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AS$11)*AS$13","v":1.3297848556494658},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AT$11)*AT$13","v":1.2729623218146728},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AU$11)*AU$13","v":1.2181214570344268},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AV$11)*AV$13","v":1.1550131845441671},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AW$11)*AW$13","v":1.0937776227811393},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AX$11)*AX$13","v":1.0309967745043551},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AY$11)*AY$13","v":0.96936924390549573},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,AZ$11)*AZ$13","v":0.9006696612975551},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BA$11)*BA$13","v":0.83301295325747671},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BB$11)*BB$13","v":0.76823080911428354},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BC$11)*BC$13","v":0.69868954794942173},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J101:$GI101,QFS!$J$15:$GI$15,BS$11)*BS$13","v":0}]
[null,null,"Debt service","AUD M",null,null,null,null,150.02871108940232,{"$f":"SUM(J79:J80)","v":0},{"$f":"SUM(K79:K80)","v":0},{"$f":"SUM(L79:L80)","v":0},{"$f":"SUM(M79:M80)","v":0},{"$f":"SUM(N79:N80)","v":3.9601878346837602},{"$f":"SUM(O79:O80)","v":3.7852764431004022},3.6051725658445637,3.5206306539502421,3.5206288186643966,3.5251110092984148,3.5207024170984291,3.52070058888143,3.5206987643333294,3.5248703418732523,3.5383798070105494,3.5383779884816855,3.5383761764371999,3.5422420824017826,3.5384574006094125,3.5384556124505226,3.5384538338089193,3.5419785481923682,3.5385388226342629,3.5385370773296723,3.5597665568796288,3.5629541505289986,3.5598559287645282,3.5598542296040523,3.5598525468286639,3.5626665829830779,3.5599458733382683,3.5599442452317769,3.5599426372635383,3.5623675927740805,3.5814002350972021,3.5813986841462455,3.5813971574556316,3.5834294202303489,3.5814992270362946,3.5814977793444314,3.5814963601313998,3.5831053683047895,3.5816026238169218,3.5816012965737722,3.6030896022482084,{"$f":"SUM(BC79:BC80)","v":3.6042662037358308},{"$f":"SUM(BD79:BD80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt Account"]
[null,null,{"$f":"Inputs!C502","v":"Refi 1"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,W$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J584:$IU584,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C503","v":"Refi 2"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AG$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J585:$IU585,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C504","v":"Refi 3"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AQ$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J586:$IU586,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C505","v":"Refi 4"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BA$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J587:$IU587,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,"Refi 5","[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BK$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J588:$IU588,Debt!$J$15:$IU$15,BS$11))","v":0}]
[]
[null,null,"Base","[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J91:J$94)=1,0,J14)","v":0},{"$f":"IF(SUM(K91:K$94)=1,0,K14)","v":0},{"$f":"IF(SUM(L91:L$94)=1,0,L14)","v":0},{"$f":"IF(SUM(M91:M$94)=1,0,M14)","v":0},{"$f":"IF(SUM(N91:N$94)=1,0,N14)","v":1},{"$f":"IF(SUM(O91:O$94)=1,0,O14)","v":1},{"$f":"IF(SUM(P91:P$94)=1,0,P14)","v":1},{"$f":"IF(SUM(Q91:Q$94)=1,0,Q14)","v":1},{"$f":"IF(SUM(R91:R$94)=1,0,R14)","v":1},{"$f":"IF(SUM(S91:S$94)=1,0,S14)","v":1},{"$f":"IF(SUM(T91:T$94)=1,0,T14)","v":1},{"$f":"IF(SUM(U91:U$94)=1,0,U14)","v":1},{"$f":"IF(SUM(V91:V$94)=1,0,V14)","v":1},{"$f":"IF(SUM(W91:W$94)=1,0,W14)","v":0},{"$f":"IF(SUM(X91:X$94)=1,0,X14)","v":0},{"$f":"IF(SUM(Y91:Y$94)=1,0,Y14)","v":0},{"$f":"IF(SUM(Z91:Z$94)=1,0,Z14)","v":0},{"$f":"IF(SUM(AA91:AA$94)=1,0,AA14)","v":0},{"$f":"IF(SUM(AB91:AB$94)=1,0,AB14)","v":0},{"$f":"IF(SUM(AC91:AC$94)=1,0,AC14)","v":0},{"$f":"IF(SUM(AD91:AD$94)=1,0,AD14)","v":0},{"$f":"IF(SUM(AE91:AE$94)=1,0,AE14)","v":0},{"$f":"IF(SUM(AF91:AF$94)=1,0,AF14)","v":0},{"$f":"IF(SUM(AG91:AG$94)=1,0,AG14)","v":0},{"$f":"IF(SUM(AH91:AH$94)=1,0,AH14)","v":0},{"$f":"IF(SUM(AI91:AI$94)=1,0,AI14)","v":0},{"$f":"IF(SUM(AJ91:AJ$94)=1,0,AJ14)","v":0},{"$f":"IF(SUM(AK91:AK$94)=1,0,AK14)","v":0},{"$f":"IF(SUM(AL91:AL$94)=1,0,AL14)","v":0},{"$f":"IF(SUM(AM91:AM$94)=1,0,AM14)","v":0},{"$f":"IF(SUM(AN91:AN$94)=1,0,AN14)","v":0},{"$f":"IF(SUM(AO91:AO$94)=1,0,AO14)","v":0},{"$f":"IF(SUM(AP91:AP$94)=1,0,AP14)","v":0},{"$f":"IF(SUM(AQ91:AQ$94)=1,0,AQ14)","v":0},{"$f":"IF(SUM(AR91:AR$94)=1,0,AR14)","v":0},{"$f":"IF(SUM(AS91:AS$94)=1,0,AS14)","v":0},{"$f":"IF(SUM(AT91:AT$94)=1,0,AT14)","v":0},{"$f":"IF(SUM(AU91:AU$94)=1,0,AU14)","v":0},{"$f":"IF(SUM(AV91:AV$94)=1,0,AV14)","v":0},{"$f":"IF(SUM(AW91:AW$94)=1,0,AW14)","v":0},{"$f":"IF(SUM(AX91:AX$94)=1,0,AX14)","v":0},{"$f":"IF(SUM(AY91:AY$94)=1,0,AY14)","v":0},{"$f":"IF(SUM(AZ91:AZ$94)=1,0,AZ14)","v":0},{"$f":"IF(SUM(BA91:BA$94)=1,0,BA14)","v":0},{"$f":"IF(SUM(BB91:BB$94)=1,0,BB14)","v":0},{"$f":"IF(SUM(BC91:BC$94)=1,0,BC14)","v":0},{"$f":"IF(SUM(BD91:BD$94)=1,0,BD14)","v":0},{"$f":"IF(SUM(BE91:BE$94)=1,0,BE14)","v":0},{"$f":"IF(SUM(BF91:BF$94)=1,0,BF14)","v":0},{"$f":"IF(SUM(BG91:BG$94)=1,0,BG14)","v":0},{"$f":"IF(SUM(BH91:BH$94)=1,0,BH14)","v":0},{"$f":"IF(SUM(BI91:BI$94)=1,0,BI14)","v":0},{"$f":"IF(SUM(BJ91:BJ$94)=1,0,BJ14)","v":0},{"$f":"IF(SUM(BK91:BK$94)=1,0,BK14)","v":0},{"$f":"IF(SUM(BL91:BL$94)=1,0,BL14)","v":0},{"$f":"IF(SUM(BM91:BM$94)=1,0,BM14)","v":0},{"$f":"IF(SUM(BN91:BN$94)=1,0,BN14)","v":0},{"$f":"IF(SUM(BO91:BO$94)=1,0,BO14)","v":0},{"$f":"IF(SUM(BP91:BP$94)=1,0,BP14)","v":0},{"$f":"IF(SUM(BQ91:BQ$94)=1,0,BQ14)","v":0},{"$f":"IF(SUM(BR91:BR$94)=1,0,BR14)","v":0},{"$f":"IF(SUM(BS91:BS$94)=1,0,BS14)","v":0}]
[null,null,{"$f":"C84","v":"Refi 1"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J92:J$94)=1,0,SUM($J84:J84))*J$13","v":0},{"$f":"IF(SUM(K92:K$94)=1,0,SUM($J84:K84))*K$13","v":0},{"$f":"IF(SUM(L92:L$94)=1,0,SUM($J84:L84))*L$13","v":0},{"$f":"IF(SUM(M92:M$94)=1,0,SUM($J84:M84))*M$13","v":0},{"$f":"IF(SUM(N92:N$94)=1,0,SUM($J84:N84))*N$13","v":0},{"$f":"IF(SUM(O92:O$94)=1,0,SUM($J84:O84))*O$13","v":0},{"$f":"IF(SUM(P92:P$94)=1,0,SUM($J84:P84))*P$13","v":0},{"$f":"IF(SUM(Q92:Q$94)=1,0,SUM($J84:Q84))*Q$13","v":0},{"$f":"IF(SUM(R92:R$94)=1,0,SUM($J84:R84))*R$13","v":0},{"$f":"IF(SUM(S92:S$94)=1,0,SUM($J84:S84))*S$13","v":0},{"$f":"IF(SUM(T92:T$94)=1,0,SUM($J84:T84))*T$13","v":0},{"$f":"IF(SUM(U92:U$94)=1,0,SUM($J84:U84))*U$13","v":0},{"$f":"IF(SUM(V92:V$94)=1,0,SUM($J84:V84))*V$13","v":0},{"$f":"IF(SUM(W92:W$94)=1,0,SUM($J84:W84))*W$13","v":1},{"$f":"IF(SUM(X92:X$94)=1,0,SUM($J84:X84))*X$13","v":1},{"$f":"IF(SUM(Y92:Y$94)=1,0,SUM($J84:Y84))*Y$13","v":1},{"$f":"IF(SUM(Z92:Z$94)=1,0,SUM($J84:Z84))*Z$13","v":1},{"$f":"IF(SUM(AA92:AA$94)=1,0,SUM($J84:AA84))*AA$13","v":1},{"$f":"IF(SUM(AB92:AB$94)=1,0,SUM($J84:AB84))*AB$13","v":1},{"$f":"IF(SUM(AC92:AC$94)=1,0,SUM($J84:AC84))*AC$13","v":1},{"$f":"IF(SUM(AD92:AD$94)=1,0,SUM($J84:AD84))*AD$13","v":1},{"$f":"IF(SUM(AE92:AE$94)=1,0,SUM($J84:AE84))*AE$13","v":1},{"$f":"IF(SUM(AF92:AF$94)=1,0,SUM($J84:AF84))*AF$13","v":1},{"$f":"IF(SUM(AG92:AG$94)=1,0,SUM($J84:AG84))*AG$13","v":0},{"$f":"IF(SUM(AH92:AH$94)=1,0,SUM($J84:AH84))*AH$13","v":0},{"$f":"IF(SUM(AI92:AI$94)=1,0,SUM($J84:AI84))*AI$13","v":0},{"$f":"IF(SUM(AJ92:AJ$94)=1,0,SUM($J84:AJ84))*AJ$13","v":0},{"$f":"IF(SUM(AK92:AK$94)=1,0,SUM($J84:AK84))*AK$13","v":0},{"$f":"IF(SUM(AL92:AL$94)=1,0,SUM($J84:AL84))*AL$13","v":0},{"$f":"IF(SUM(AM92:AM$94)=1,0,SUM($J84:AM84))*AM$13","v":0},{"$f":"IF(SUM(AN92:AN$94)=1,0,SUM($J84:AN84))*AN$13","v":0},{"$f":"IF(SUM(AO92:AO$94)=1,0,SUM($J84:AO84))*AO$13","v":0},{"$f":"IF(SUM(AP92:AP$94)=1,0,SUM($J84:AP84))*AP$13","v":0},{"$f":"IF(SUM(AQ92:AQ$94)=1,0,SUM($J84:AQ84))*AQ$13","v":0},{"$f":"IF(SUM(AR92:AR$94)=1,0,SUM($J84:AR84))*AR$13","v":0},{"$f":"IF(SUM(AS92:AS$94)=1,0,SUM($J84:AS84))*AS$13","v":0},{"$f":"IF(SUM(AT92:AT$94)=1,0,SUM($J84:AT84))*AT$13","v":0},{"$f":"IF(SUM(AU92:AU$94)=1,0,SUM($J84:AU84))*AU$13","v":0},{"$f":"IF(SUM(AV92:AV$94)=1,0,SUM($J84:AV84))*AV$13","v":0},{"$f":"IF(SUM(AW92:AW$94)=1,0,SUM($J84:AW84))*AW$13","v":0},{"$f":"IF(SUM(AX92:AX$94)=1,0,SUM($J84:AX84))*AX$13","v":0},{"$f":"IF(SUM(AY92:AY$94)=1,0,SUM($J84:AY84))*AY$13","v":0},{"$f":"IF(SUM(AZ92:AZ$94)=1,0,SUM($J84:AZ84))*AZ$13","v":0},{"$f":"IF(SUM(BA92:BA$94)=1,0,SUM($J84:BA84))*BA$13","v":0},{"$f":"IF(SUM(BB92:BB$94)=1,0,SUM($J84:BB84))*BB$13","v":0},{"$f":"IF(SUM(BC92:BC$94)=1,0,SUM($J84:BC84))*BC$13","v":0},{"$f":"IF(SUM(BD92:BD$94)=1,0,SUM($J84:BD84))*BD$13","v":0},{"$f":"IF(SUM(BE92:BE$94)=1,0,SUM($J84:BE84))*BE$13","v":0},{"$f":"IF(SUM(BF92:BF$94)=1,0,SUM($J84:BF84))*BF$13","v":0},{"$f":"IF(SUM(BG92:BG$94)=1,0,SUM($J84:BG84))*BG$13","v":0},{"$f":"IF(SUM(BH92:BH$94)=1,0,SUM($J84:BH84))*BH$13","v":0},{"$f":"IF(SUM(BI92:BI$94)=1,0,SUM($J84:BI84))*BI$13","v":0},{"$f":"IF(SUM(BJ92:BJ$94)=1,0,SUM($J84:BJ84))*BJ$13","v":0},{"$f":"IF(SUM(BK92:BK$94)=1,0,SUM($J84:BK84))*BK$13","v":0},{"$f":"IF(SUM(BL92:BL$94)=1,0,SUM($J84:BL84))*BL$13","v":0},{"$f":"IF(SUM(BM92:BM$94)=1,0,SUM($J84:BM84))*BM$13","v":0},{"$f":"IF(SUM(BN92:BN$94)=1,0,SUM($J84:BN84))*BN$13","v":0},{"$f":"IF(SUM(BO92:BO$94)=1,0,SUM($J84:BO84))*BO$13","v":0},{"$f":"IF(SUM(BP92:BP$94)=1,0,SUM($J84:BP84))*BP$13","v":0},{"$f":"IF(SUM(BQ92:BQ$94)=1,0,SUM($J84:BQ84))*BQ$13","v":0},{"$f":"IF(SUM(BR92:BR$94)=1,0,SUM($J84:BR84))*BR$13","v":0},{"$f":"IF(SUM(BS92:BS$94)=1,0,SUM($J84:BS84))*BS$13","v":0}]
[null,null,{"$f":"C85","v":"Refi 2"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J93:J$94)=1,0,SUM($J85:J85))*J$13","v":0},{"$f":"IF(SUM(K93:K$94)=1,0,SUM($J85:K85))*K$13","v":0},{"$f":"IF(SUM(L93:L$94)=1,0,SUM($J85:L85))*L$13","v":0},{"$f":"IF(SUM(M93:M$94)=1,0,SUM($J85:M85))*M$13","v":0},{"$f":"IF(SUM(N93:N$94)=1,0,SUM($J85:N85))*N$13","v":0},{"$f":"IF(SUM(O93:O$94)=1,0,SUM($J85:O85))*O$13","v":0},{"$f":"IF(SUM(P93:P$94)=1,0,SUM($J85:P85))*P$13","v":0},{"$f":"IF(SUM(Q93:Q$94)=1,0,SUM($J85:Q85))*Q$13","v":0},{"$f":"IF(SUM(R93:R$94)=1,0,SUM($J85:R85))*R$13","v":0},{"$f":"IF(SUM(S93:S$94)=1,0,SUM($J85:S85))*S$13","v":0},{"$f":"IF(SUM(T93:T$94)=1,0,SUM($J85:T85))*T$13","v":0},{"$f":"IF(SUM(U93:U$94)=1,0,SUM($J85:U85))*U$13","v":0},{"$f":"IF(SUM(V93:V$94)=1,0,SUM($J85:V85))*V$13","v":0},{"$f":"IF(SUM(W93:W$94)=1,0,SUM($J85:W85))*W$13","v":0},{"$f":"IF(SUM(X93:X$94)=1,0,SUM($J85:X85))*X$13","v":0},{"$f":"IF(SUM(Y93:Y$94)=1,0,SUM($J85:Y85))*Y$13","v":0},{"$f":"IF(SUM(Z93:Z$94)=1,0,SUM($J85:Z85))*Z$13","v":0},{"$f":"IF(SUM(AA93:AA$94)=1,0,SUM($J85:AA85))*AA$13","v":0},{"$f":"IF(SUM(AB93:AB$94)=1,0,SUM($J85:AB85))*AB$13","v":0},{"$f":"IF(SUM(AC93:AC$94)=1,0,SUM($J85:AC85))*AC$13","v":0},{"$f":"IF(SUM(AD93:AD$94)=1,0,SUM($J85:AD85))*AD$13","v":0},{"$f":"IF(SUM(AE93:AE$94)=1,0,SUM($J85:AE85))*AE$13","v":0},{"$f":"IF(SUM(AF93:AF$94)=1,0,SUM($J85:AF85))*AF$13","v":0},{"$f":"IF(SUM(AG93:AG$94)=1,0,SUM($J85:AG85))*AG$13","v":1},{"$f":"IF(SUM(AH93:AH$94)=1,0,SUM($J85:AH85))*AH$13","v":1},{"$f":"IF(SUM(AI93:AI$94)=1,0,SUM($J85:AI85))*AI$13","v":1},{"$f":"IF(SUM(AJ93:AJ$94)=1,0,SUM($J85:AJ85))*AJ$13","v":1},{"$f":"IF(SUM(AK93:AK$94)=1,0,SUM($J85:AK85))*AK$13","v":1},{"$f":"IF(SUM(AL93:AL$94)=1,0,SUM($J85:AL85))*AL$13","v":1},{"$f":"IF(SUM(AM93:AM$94)=1,0,SUM($J85:AM85))*AM$13","v":1},{"$f":"IF(SUM(AN93:AN$94)=1,0,SUM($J85:AN85))*AN$13","v":1},{"$f":"IF(SUM(AO93:AO$94)=1,0,SUM($J85:AO85))*AO$13","v":1},{"$f":"IF(SUM(AP93:AP$94)=1,0,SUM($J85:AP85))*AP$13","v":1},{"$f":"IF(SUM(AQ93:AQ$94)=1,0,SUM($J85:AQ85))*AQ$13","v":0},{"$f":"IF(SUM(AR93:AR$94)=1,0,SUM($J85:AR85))*AR$13","v":0},{"$f":"IF(SUM(AS93:AS$94)=1,0,SUM($J85:AS85))*AS$13","v":0},{"$f":"IF(SUM(AT93:AT$94)=1,0,SUM($J85:AT85))*AT$13","v":0},{"$f":"IF(SUM(AU93:AU$94)=1,0,SUM($J85:AU85))*AU$13","v":0},{"$f":"IF(SUM(AV93:AV$94)=1,0,SUM($J85:AV85))*AV$13","v":0},{"$f":"IF(SUM(AW93:AW$94)=1,0,SUM($J85:AW85))*AW$13","v":0},{"$f":"IF(SUM(AX93:AX$94)=1,0,SUM($J85:AX85))*AX$13","v":0},{"$f":"IF(SUM(AY93:AY$94)=1,0,SUM($J85:AY85))*AY$13","v":0},{"$f":"IF(SUM(AZ93:AZ$94)=1,0,SUM($J85:AZ85))*AZ$13","v":0},{"$f":"IF(SUM(BA93:BA$94)=1,0,SUM($J85:BA85))*BA$13","v":0},{"$f":"IF(SUM(BB93:BB$94)=1,0,SUM($J85:BB85))*BB$13","v":0},{"$f":"IF(SUM(BC93:BC$94)=1,0,SUM($J85:BC85))*BC$13","v":0},{"$f":"IF(SUM(BD93:BD$94)=1,0,SUM($J85:BD85))*BD$13","v":0},{"$f":"IF(SUM(BE93:BE$94)=1,0,SUM($J85:BE85))*BE$13","v":0},{"$f":"IF(SUM(BF93:BF$94)=1,0,SUM($J85:BF85))*BF$13","v":0},{"$f":"IF(SUM(BG93:BG$94)=1,0,SUM($J85:BG85))*BG$13","v":0},{"$f":"IF(SUM(BH93:BH$94)=1,0,SUM($J85:BH85))*BH$13","v":0},{"$f":"IF(SUM(BI93:BI$94)=1,0,SUM($J85:BI85))*BI$13","v":0},{"$f":"IF(SUM(BJ93:BJ$94)=1,0,SUM($J85:BJ85))*BJ$13","v":0},{"$f":"IF(SUM(BK93:BK$94)=1,0,SUM($J85:BK85))*BK$13","v":0},{"$f":"IF(SUM(BL93:BL$94)=1,0,SUM($J85:BL85))*BL$13","v":0},{"$f":"IF(SUM(BM93:BM$94)=1,0,SUM($J85:BM85))*BM$13","v":0},{"$f":"IF(SUM(BN93:BN$94)=1,0,SUM($J85:BN85))*BN$13","v":0},{"$f":"IF(SUM(BO93:BO$94)=1,0,SUM($J85:BO85))*BO$13","v":0},{"$f":"IF(SUM(BP93:BP$94)=1,0,SUM($J85:BP85))*BP$13","v":0},{"$f":"IF(SUM(BQ93:BQ$94)=1,0,SUM($J85:BQ85))*BQ$13","v":0},{"$f":"IF(SUM(BR93:BR$94)=1,0,SUM($J85:BR85))*BR$13","v":0},{"$f":"IF(SUM(BS93:BS$94)=1,0,SUM($J85:BS85))*BS$13","v":0}]
[null,null,{"$f":"C86","v":"Refi 3"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J94:J$94)=1,0,SUM($J86:J86))*J$13","v":0},{"$f":"IF(SUM(K94:K$94)=1,0,SUM($J86:K86))*K$13","v":0},{"$f":"IF(SUM(L94:L$94)=1,0,SUM($J86:L86))*L$13","v":0},{"$f":"IF(SUM(M94:M$94)=1,0,SUM($J86:M86))*M$13","v":0},{"$f":"IF(SUM(N94:N$94)=1,0,SUM($J86:N86))*N$13","v":0},{"$f":"IF(SUM(O94:O$94)=1,0,SUM($J86:O86))*O$13","v":0},{"$f":"IF(SUM(P94:P$94)=1,0,SUM($J86:P86))*P$13","v":0},{"$f":"IF(SUM(Q94:Q$94)=1,0,SUM($J86:Q86))*Q$13","v":0},{"$f":"IF(SUM(R94:R$94)=1,0,SUM($J86:R86))*R$13","v":0},{"$f":"IF(SUM(S94:S$94)=1,0,SUM($J86:S86))*S$13","v":0},{"$f":"IF(SUM(T94:T$94)=1,0,SUM($J86:T86))*T$13","v":0},{"$f":"IF(SUM(U94:U$94)=1,0,SUM($J86:U86))*U$13","v":0},{"$f":"IF(SUM(V94:V$94)=1,0,SUM($J86:V86))*V$13","v":0},{"$f":"IF(SUM(W94:W$94)=1,0,SUM($J86:W86))*W$13","v":0},{"$f":"IF(SUM(X94:X$94)=1,0,SUM($J86:X86))*X$13","v":0},{"$f":"IF(SUM(Y94:Y$94)=1,0,SUM($J86:Y86))*Y$13","v":0},{"$f":"IF(SUM(Z94:Z$94)=1,0,SUM($J86:Z86))*Z$13","v":0},{"$f":"IF(SUM(AA94:AA$94)=1,0,SUM($J86:AA86))*AA$13","v":0},{"$f":"IF(SUM(AB94:AB$94)=1,0,SUM($J86:AB86))*AB$13","v":0},{"$f":"IF(SUM(AC94:AC$94)=1,0,SUM($J86:AC86))*AC$13","v":0},{"$f":"IF(SUM(AD94:AD$94)=1,0,SUM($J86:AD86))*AD$13","v":0},{"$f":"IF(SUM(AE94:AE$94)=1,0,SUM($J86:AE86))*AE$13","v":0},{"$f":"IF(SUM(AF94:AF$94)=1,0,SUM($J86:AF86))*AF$13","v":0},{"$f":"IF(SUM(AG94:AG$94)=1,0,SUM($J86:AG86))*AG$13","v":0},{"$f":"IF(SUM(AH94:AH$94)=1,0,SUM($J86:AH86))*AH$13","v":0},{"$f":"IF(SUM(AI94:AI$94)=1,0,SUM($J86:AI86))*AI$13","v":0},{"$f":"IF(SUM(AJ94:AJ$94)=1,0,SUM($J86:AJ86))*AJ$13","v":0},{"$f":"IF(SUM(AK94:AK$94)=1,0,SUM($J86:AK86))*AK$13","v":0},{"$f":"IF(SUM(AL94:AL$94)=1,0,SUM($J86:AL86))*AL$13","v":0},{"$f":"IF(SUM(AM94:AM$94)=1,0,SUM($J86:AM86))*AM$13","v":0},{"$f":"IF(SUM(AN94:AN$94)=1,0,SUM($J86:AN86))*AN$13","v":0},{"$f":"IF(SUM(AO94:AO$94)=1,0,SUM($J86:AO86))*AO$13","v":0},{"$f":"IF(SUM(AP94:AP$94)=1,0,SUM($J86:AP86))*AP$13","v":0},{"$f":"IF(SUM(AQ94:AQ$94)=1,0,SUM($J86:AQ86))*AQ$13","v":1},{"$f":"IF(SUM(AR94:AR$94)=1,0,SUM($J86:AR86))*AR$13","v":1},{"$f":"IF(SUM(AS94:AS$94)=1,0,SUM($J86:AS86))*AS$13","v":1},{"$f":"IF(SUM(AT94:AT$94)=1,0,SUM($J86:AT86))*AT$13","v":1},{"$f":"IF(SUM(AU94:AU$94)=1,0,SUM($J86:AU86))*AU$13","v":1},{"$f":"IF(SUM(AV94:AV$94)=1,0,SUM($J86:AV86))*AV$13","v":1},{"$f":"IF(SUM(AW94:AW$94)=1,0,SUM($J86:AW86))*AW$13","v":1},{"$f":"IF(SUM(AX94:AX$94)=1,0,SUM($J86:AX86))*AX$13","v":1},{"$f":"IF(SUM(AY94:AY$94)=1,0,SUM($J86:AY86))*AY$13","v":1},{"$f":"IF(SUM(AZ94:AZ$94)=1,0,SUM($J86:AZ86))*AZ$13","v":1},{"$f":"IF(SUM(BA94:BA$94)=1,0,SUM($J86:BA86))*BA$13","v":0},{"$f":"IF(SUM(BB94:BB$94)=1,0,SUM($J86:BB86))*BB$13","v":0},{"$f":"IF(SUM(BC94:BC$94)=1,0,SUM($J86:BC86))*BC$13","v":0},{"$f":"IF(SUM(BD94:BD$94)=1,0,SUM($J86:BD86))*BD$13","v":0},{"$f":"IF(SUM(BE94:BE$94)=1,0,SUM($J86:BE86))*BE$13","v":0},{"$f":"IF(SUM(BF94:BF$94)=1,0,SUM($J86:BF86))*BF$13","v":0},{"$f":"IF(SUM(BG94:BG$94)=1,0,SUM($J86:BG86))*BG$13","v":0},{"$f":"IF(SUM(BH94:BH$94)=1,0,SUM($J86:BH86))*BH$13","v":0},{"$f":"IF(SUM(BI94:BI$94)=1,0,SUM($J86:BI86))*BI$13","v":0},{"$f":"IF(SUM(BJ94:BJ$94)=1,0,SUM($J86:BJ86))*BJ$13","v":0},{"$f":"IF(SUM(BK94:BK$94)=1,0,SUM($J86:BK86))*BK$13","v":1},{"$f":"IF(SUM(BL94:BL$94)=1,0,SUM($J86:BL86))*BL$13","v":0},{"$f":"IF(SUM(BM94:BM$94)=1,0,SUM($J86:BM86))*BM$13","v":0},{"$f":"IF(SUM(BN94:BN$94)=1,0,SUM($J86:BN86))*BN$13","v":0},{"$f":"IF(SUM(BO94:BO$94)=1,0,SUM($J86:BO86))*BO$13","v":0},{"$f":"IF(SUM(BP94:BP$94)=1,0,SUM($J86:BP86))*BP$13","v":0},{"$f":"IF(SUM(BQ94:BQ$94)=1,0,SUM($J86:BQ86))*BQ$13","v":0},{"$f":"IF(SUM(BR94:BR$94)=1,0,SUM($J86:BR86))*BR$13","v":0},{"$f":"IF(SUM(BS94:BS$94)=1,0,SUM($J86:BS86))*BS$13","v":0}]
[null,null,{"$f":"C87","v":"Refi 4"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J$95:J95)=1,0,SUM($J87:J87))*J$13","v":0},{"$f":"IF(SUM(K$95:K95)=1,0,SUM($J87:K87))*K$13","v":0},{"$f":"IF(SUM(L$95:L95)=1,0,SUM($J87:L87))*L$13","v":0},{"$f":"IF(SUM(M$95:M95)=1,0,SUM($J87:M87))*M$13","v":0},{"$f":"IF(SUM(N$95:N95)=1,0,SUM($J87:N87))*N$13","v":0},{"$f":"IF(SUM(O$95:O95)=1,0,SUM($J87:O87))*O$13","v":0},{"$f":"IF(SUM(P$95:P95)=1,0,SUM($J87:P87))*P$13","v":0},{"$f":"IF(SUM(Q$95:Q95)=1,0,SUM($J87:Q87))*Q$13","v":0},{"$f":"IF(SUM(R$95:R95)=1,0,SUM($J87:R87))*R$13","v":0},{"$f":"IF(SUM(S$95:S95)=1,0,SUM($J87:S87))*S$13","v":0},{"$f":"IF(SUM(T$95:T95)=1,0,SUM($J87:T87))*T$13","v":0},{"$f":"IF(SUM(U$95:U95)=1,0,SUM($J87:U87))*U$13","v":0},{"$f":"IF(SUM(V$95:V95)=1,0,SUM($J87:V87))*V$13","v":0},{"$f":"IF(SUM(W$95:W95)=1,0,SUM($J87:W87))*W$13","v":0},{"$f":"IF(SUM(X$95:X95)=1,0,SUM($J87:X87))*X$13","v":0},{"$f":"IF(SUM(Y$95:Y95)=1,0,SUM($J87:Y87))*Y$13","v":0},{"$f":"IF(SUM(Z$95:Z95)=1,0,SUM($J87:Z87))*Z$13","v":0},{"$f":"IF(SUM(AA$95:AA95)=1,0,SUM($J87:AA87))*AA$13","v":0},{"$f":"IF(SUM(AB$95:AB95)=1,0,SUM($J87:AB87))*AB$13","v":0},{"$f":"IF(SUM(AC$95:AC95)=1,0,SUM($J87:AC87))*AC$13","v":0},{"$f":"IF(SUM(AD$95:AD95)=1,0,SUM($J87:AD87))*AD$13","v":0},{"$f":"IF(SUM(AE$95:AE95)=1,0,SUM($J87:AE87))*AE$13","v":0},{"$f":"IF(SUM(AF$95:AF95)=1,0,SUM($J87:AF87))*AF$13","v":0},{"$f":"IF(SUM(AG$95:AG95)=1,0,SUM($J87:AG87))*AG$13","v":0},{"$f":"IF(SUM(AH$95:AH95)=1,0,SUM($J87:AH87))*AH$13","v":0},{"$f":"IF(SUM(AI$95:AI95)=1,0,SUM($J87:AI87))*AI$13","v":0},{"$f":"IF(SUM(AJ$95:AJ95)=1,0,SUM($J87:AJ87))*AJ$13","v":0},{"$f":"IF(SUM(AK$95:AK95)=1,0,SUM($J87:AK87))*AK$13","v":0},{"$f":"IF(SUM(AL$95:AL95)=1,0,SUM($J87:AL87))*AL$13","v":0},{"$f":"IF(SUM(AM$95:AM95)=1,0,SUM($J87:AM87))*AM$13","v":0},{"$f":"IF(SUM(AN$95:AN95)=1,0,SUM($J87:AN87))*AN$13","v":0},{"$f":"IF(SUM(AO$95:AO95)=1,0,SUM($J87:AO87))*AO$13","v":0},{"$f":"IF(SUM(AP$95:AP95)=1,0,SUM($J87:AP87))*AP$13","v":0},{"$f":"IF(SUM(AQ$95:AQ95)=1,0,SUM($J87:AQ87))*AQ$13","v":0},{"$f":"IF(SUM(AR$95:AR95)=1,0,SUM($J87:AR87))*AR$13","v":0},{"$f":"IF(SUM(AS$95:AS95)=1,0,SUM($J87:AS87))*AS$13","v":0},{"$f":"IF(SUM(AT$95:AT95)=1,0,SUM($J87:AT87))*AT$13","v":0},{"$f":"IF(SUM(AU$95:AU95)=1,0,SUM($J87:AU87))*AU$13","v":0},{"$f":"IF(SUM(AV$95:AV95)=1,0,SUM($J87:AV87))*AV$13","v":0},{"$f":"IF(SUM(AW$95:AW95)=1,0,SUM($J87:AW87))*AW$13","v":0},{"$f":"IF(SUM(AX$95:AX95)=1,0,SUM($J87:AX87))*AX$13","v":0},{"$f":"IF(SUM(AY$95:AY95)=1,0,SUM($J87:AY87))*AY$13","v":0},{"$f":"IF(SUM(AZ$95:AZ95)=1,0,SUM($J87:AZ87))*AZ$13","v":0},{"$f":"IF(SUM(BA$95:BA95)=1,0,SUM($J87:BA87))*BA$13","v":1},{"$f":"IF(SUM(BB$95:BB95)=1,0,SUM($J87:BB87))*BB$13","v":1},{"$f":"IF(SUM(BC$95:BC95)=1,0,SUM($J87:BC87))*BC$13","v":1},{"$f":"IF(SUM(BD$95:BD95)=1,0,SUM($J87:BD87))*BD$13","v":1},{"$f":"IF(SUM(BE$95:BE95)=1,0,SUM($J87:BE87))*BE$13","v":1},{"$f":"IF(SUM(BF$95:BF95)=1,0,SUM($J87:BF87))*BF$13","v":1},{"$f":"IF(SUM(BG$95:BG95)=1,0,SUM($J87:BG87))*BG$13","v":1},{"$f":"IF(SUM(BH$95:BH95)=1,0,SUM($J87:BH87))*BH$13","v":1},{"$f":"IF(SUM(BI$95:BI95)=1,0,SUM($J87:BI87))*BI$13","v":1},{"$f":"IF(SUM(BJ$95:BJ95)=1,0,SUM($J87:BJ87))*BJ$13","v":1},{"$f":"IF(SUM(BK$95:BK95)=1,0,SUM($J87:BK87))*BK$13","v":0},{"$f":"IF(SUM(BL$95:BL95)=1,0,SUM($J87:BL87))*BL$13","v":0},{"$f":"IF(SUM(BM$95:BM95)=1,0,SUM($J87:BM87))*BM$13","v":0},{"$f":"IF(SUM(BN$95:BN95)=1,0,SUM($J87:BN87))*BN$13","v":0},{"$f":"IF(SUM(BO$95:BO95)=1,0,SUM($J87:BO87))*BO$13","v":0},{"$f":"IF(SUM(BP$95:BP95)=1,0,SUM($J87:BP87))*BP$13","v":0},{"$f":"IF(SUM(BQ$95:BQ95)=1,0,SUM($J87:BQ87))*BQ$13","v":0},{"$f":"IF(SUM(BR$95:BR95)=1,0,SUM($J87:BR87))*BR$13","v":0},{"$f":"IF(SUM(BS$95:BS95)=1,0,SUM($J87:BS87))*BS$13","v":0}]
[null,null,"Refi 5","[1,0]",null,null,null,null,null,{"$f":"SUM($J88:J88)*J$13","v":0},{"$f":"SUM($J88:K88)*K$13","v":0},{"$f":"SUM($J88:L88)*L$13","v":0},{"$f":"SUM($J88:M88)*M$13","v":0},{"$f":"SUM($J88:N88)*N$13","v":0},{"$f":"SUM($J88:O88)*O$13","v":0},{"$f":"SUM($J88:P88)*P$13","v":0},{"$f":"SUM($J88:Q88)*Q$13","v":0},{"$f":"SUM($J88:R88)*R$13","v":0},{"$f":"SUM($J88:S88)*S$13","v":0},{"$f":"SUM($J88:T88)*T$13","v":0},{"$f":"SUM($J88:U88)*U$13","v":0},{"$f":"SUM($J88:V88)*V$13","v":0},{"$f":"SUM($J88:W88)*W$13","v":0},{"$f":"SUM($J88:X88)*X$13","v":0},{"$f":"SUM($J88:Y88)*Y$13","v":0},{"$f":"SUM($J88:Z88)*Z$13","v":0},{"$f":"SUM($J88:AA88)*AA$13","v":0},{"$f":"SUM($J88:AB88)*AB$13","v":0},{"$f":"SUM($J88:AC88)*AC$13","v":0},{"$f":"SUM($J88:AD88)*AD$13","v":0},{"$f":"SUM($J88:AE88)*AE$13","v":0},{"$f":"SUM($J88:AF88)*AF$13","v":0},{"$f":"SUM($J88:AG88)*AG$13","v":0},{"$f":"SUM($J88:AH88)*AH$13","v":0},{"$f":"SUM($J88:AI88)*AI$13","v":0},{"$f":"SUM($J88:AJ88)*AJ$13","v":0},{"$f":"SUM($J88:AK88)*AK$13","v":0},{"$f":"SUM($J88:AL88)*AL$13","v":0},{"$f":"SUM($J88:AM88)*AM$13","v":0},{"$f":"SUM($J88:AN88)*AN$13","v":0},{"$f":"SUM($J88:AO88)*AO$13","v":0},{"$f":"SUM($J88:AP88)*AP$13","v":0},{"$f":"SUM($J88:AQ88)*AQ$13","v":0},{"$f":"SUM($J88:AR88)*AR$13","v":0},{"$f":"SUM($J88:AS88)*AS$13","v":0},{"$f":"SUM($J88:AT88)*AT$13","v":0},{"$f":"SUM($J88:AU88)*AU$13","v":0},{"$f":"SUM($J88:AV88)*AV$13","v":0},{"$f":"SUM($J88:AW88)*AW$13","v":0},{"$f":"SUM($J88:AX88)*AX$13","v":0},{"$f":"SUM($J88:AY88)*AY$13","v":0},{"$f":"SUM($J88:AZ88)*AZ$13","v":0},{"$f":"SUM($J88:BA88)*BA$13","v":0},{"$f":"SUM($J88:BB88)*BB$13","v":0},{"$f":"SUM($J88:BC88)*BC$13","v":0},{"$f":"SUM($J88:BD88)*BD$13","v":0},{"$f":"SUM($J88:BE88)*BE$13","v":0},{"$f":"SUM($J88:BF88)*BF$13","v":0},{"$f":"SUM($J88:BG88)*BG$13","v":0},{"$f":"SUM($J88:BH88)*BH$13","v":0},{"$f":"SUM($J88:BI88)*BI$13","v":0},{"$f":"SUM($J88:BJ88)*BJ$13","v":0},{"$f":"SUM($J88:BK88)*BK$13","v":1},{"$f":"SUM($J88:BL88)*BL$13","v":0},{"$f":"SUM($J88:BM88)*BM$13","v":0},{"$f":"SUM($J88:BN88)*BN$13","v":0},{"$f":"SUM($J88:BO88)*BO$13","v":0},{"$f":"SUM($J88:BP88)*BP$13","v":0},{"$f":"SUM($J88:BQ88)*BQ$13","v":0},{"$f":"SUM($J88:BR88)*BR$13","v":0},{"$f":"SUM($J88:BS88)*BS$13","v":0}]
[]
[null,null,"Senior Debt - balance b/f","AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*J$42","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*K$42","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*L$42","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*M$42","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*N$42","v":99.374645929563385},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*O$42","v":98.461628204810026},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*P$42","v":97.449154296253056},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*Q$42","v":96.354470150706732},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*R$42","v":95.232162218568263},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*S$42","v":94.083598096721929},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*T$42","v":92.903907798556133},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*U$42","v":91.694448527958599},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*V$42","v":90.454469044660939},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*W$42","v":89.185245865534711},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*X$42","v":88.321275342585011},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*Y$42","v":86.978323773719339},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*Z$42","v":85.601483225913327},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AA$42","v":84.19191678073598},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AB$42","v":82.744676358449922},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AC$42","v":81.260915149905813},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AD$42","v":79.739711524974865},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AE$42","v":78.182076271455571},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AF$42","v":76.583089305159533},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AG$42","v":74.943752109773556},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AH$42","v":73.702624693295888},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AI$42","v":71.971044314076039},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AJ$42","v":70.19379742758079},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AK$42","v":68.371701786521555},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AL$42","v":66.503625595170249},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AM$42","v":64.590161877151559},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AN$42","v":62.62656092437858},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AO$42","v":60.613408414990005},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AP$42","v":58.549453872929298},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AQ$42","v":56.435008576685725},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AR$42","v":54.591103327176469},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AS$42","v":52.353511986193794},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AT$42","v":50.0594547130178},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AU$42","v":47.708905851061466},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AV$42","v":45.297535124372992},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AW$42","v":42.825312988992245},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AX$42","v":40.290703805388766},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AY$42","v":37.693280441263752},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*AZ$42","v":35.029053160633595},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BA$42","v":32.297593409865065},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BB$42","v":29.674187744118555},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BC$42","v":26.786749004079812},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BD$42","v":23.825484976152421},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BE$42","v":20.78949249784862},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BF$42","v":17.676885729020093},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BG$42","v":14.486204483043428},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BH$42","v":11.214413163042522},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BI$42","v":7.860056954918007},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BJ$42","v":4.4210522588020957},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BK$42","v":0.89529314496167367},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BL$42","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BM$42","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BN$42","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BO$42","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BP$42","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BQ$42","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BR$42","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$594:$IU$594)*BS$42","v":0}]
[null,null,"Base","AUD M",null,null,null,null,null,{"$f":"J$97*J90","v":0},{"$f":"K$97*K90","v":0},0,0,99.374645929563385,98.461628204810026,97.449154296253056,96.354470150706732,95.232162218568263,94.083598096721929,92.903907798556133,91.694448527958599,90.454469044660939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$97*BD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C84","v":"Refi 1"},"AUD M",null,null,null,null,null,0,{"$f":"K$97*K91","v":0},0,0,0,0,0,0,0,0,0,0,0,89.185245865534711,88.321275342585011,86.978323773719339,85.601483225913327,84.19191678073598,82.744676358449922,81.260915149905813,79.739711524974865,78.182076271455571,76.583089305159533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$97*BD91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C85","v":"Refi 2"},"AUD M",null,null,null,null,null,0,{"$f":"K$97*K92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.943752109773556,73.702624693295888,71.971044314076039,70.19379742758079,68.371701786521555,66.503625595170249,64.590161877151559,62.62656092437858,60.613408414990005,58.549453872929298,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$97*BD92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C86","v":"Refi 3"},"AUD M",null,null,null,null,null,0,{"$f":"K$97*K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.435008576685725,54.591103327176469,52.353511986193794,50.0594547130178,47.708905851061466,45.297535124372992,42.825312988992245,40.290703805388766,37.693280441263752,35.029053160633595,0,0,0,{"$f":"BD$97*BD93","v":0},0,0,0,0,0,0,0.89529314496167367,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C87","v":"Refi 4"},"AUD M",null,null,null,null,null,0,{"$f":"K$97*K94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.297593409865065,29.674187744118555,26.786749004079812,{"$f":"BD$97*BD94","v":23.825484976152421},20.78949249784862,17.676885729020093,14.486204483043428,11.214413163042522,7.860056954918007,4.4210522588020957,0,0,0,0,0,0,0,0,0]
[null,null,"Refi 5","AUD M",null,null,null,null,null,0,{"$f":"K$97*K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89529314496167367,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Ratios"]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"Inputs!$H472*J$13","v":0},{"$f":"Inputs!$H472*K$13","v":0},{"$f":"Inputs!$H472*L$13","v":0},{"$f":"Inputs!$H472*M$13","v":0},{"$f":"Inputs!$H472*N$13","v":1.1000000000000001},{"$f":"Inputs!$H472*O$13","v":1.1000000000000001},{"$f":"Inputs!$H472*P$13","v":1.1000000000000001},{"$f":"Inputs!$H472*Q$13","v":1.1000000000000001},{"$f":"Inputs!$H472*R$13","v":1.1000000000000001},{"$f":"Inputs!$H472*S$13","v":1.1000000000000001},{"$f":"Inputs!$H472*T$13","v":1.1000000000000001},{"$f":"Inputs!$H472*U$13","v":1.1000000000000001},{"$f":"Inputs!$H472*V$13","v":1.1000000000000001},{"$f":"Inputs!$H472*W$13","v":1.1000000000000001},{"$f":"Inputs!$H472*X$13","v":1.1000000000000001},{"$f":"Inputs!$H472*Y$13","v":1.1000000000000001},{"$f":"Inputs!$H472*Z$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AA$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AB$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AC$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AD$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AE$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AF$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AG$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AH$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AI$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AJ$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AK$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AL$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AM$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AN$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AO$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AP$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AQ$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AR$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AS$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AT$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AU$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AV$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AW$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AX$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AY$13","v":1.1000000000000001},{"$f":"Inputs!$H472*AZ$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BA$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BB$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BC$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BD$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BE$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BF$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BG$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BH$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BI$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BJ$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BK$13","v":1.1000000000000001},{"$f":"Inputs!$H472*BL$13","v":0},{"$f":"Inputs!$H472*BM$13","v":0},{"$f":"Inputs!$H472*BN$13","v":0},{"$f":"Inputs!$H472*BO$13","v":0},{"$f":"Inputs!$H472*BP$13","v":0},{"$f":"Inputs!$H472*BQ$13","v":0},{"$f":"Inputs!$H472*BR$13","v":0},{"$f":"Inputs!$H472*BS$13","v":0}]
[null,null,"Target ICR","x",null,null,null,null,null,{"$f":"Inputs!$H473*J$13","v":0},{"$f":"Inputs!$H473*K$13","v":0},{"$f":"Inputs!$H473*L$13","v":0},{"$f":"Inputs!$H473*M$13","v":0},{"$f":"Inputs!$H473*N$13","v":1.6},{"$f":"Inputs!$H473*O$13","v":1.6},{"$f":"Inputs!$H473*P$13","v":1.6},{"$f":"Inputs!$H473*Q$13","v":1.6},{"$f":"Inputs!$H473*R$13","v":1.6},{"$f":"Inputs!$H473*S$13","v":1.6},{"$f":"Inputs!$H473*T$13","v":1.6},{"$f":"Inputs!$H473*U$13","v":1.6},{"$f":"Inputs!$H473*V$13","v":1.6},{"$f":"Inputs!$H473*W$13","v":1.6},{"$f":"Inputs!$H473*X$13","v":1.6},{"$f":"Inputs!$H473*Y$13","v":1.6},{"$f":"Inputs!$H473*Z$13","v":1.6},{"$f":"Inputs!$H473*AA$13","v":1.6},{"$f":"Inputs!$H473*AB$13","v":1.6},{"$f":"Inputs!$H473*AC$13","v":1.6},{"$f":"Inputs!$H473*AD$13","v":1.6},{"$f":"Inputs!$H473*AE$13","v":1.6},{"$f":"Inputs!$H473*AF$13","v":1.6},{"$f":"Inputs!$H473*AG$13","v":1.6},{"$f":"Inputs!$H473*AH$13","v":1.6},{"$f":"Inputs!$H473*AI$13","v":1.6},{"$f":"Inputs!$H473*AJ$13","v":1.6},{"$f":"Inputs!$H473*AK$13","v":1.6},{"$f":"Inputs!$H473*AL$13","v":1.6},{"$f":"Inputs!$H473*AM$13","v":1.6},{"$f":"Inputs!$H473*AN$13","v":1.6},{"$f":"Inputs!$H473*AO$13","v":1.6},{"$f":"Inputs!$H473*AP$13","v":1.6},{"$f":"Inputs!$H473*AQ$13","v":1.6},{"$f":"Inputs!$H473*AR$13","v":1.6},{"$f":"Inputs!$H473*AS$13","v":1.6},{"$f":"Inputs!$H473*AT$13","v":1.6},{"$f":"Inputs!$H473*AU$13","v":1.6},{"$f":"Inputs!$H473*AV$13","v":1.6},{"$f":"Inputs!$H473*AW$13","v":1.6},{"$f":"Inputs!$H473*AX$13","v":1.6},{"$f":"Inputs!$H473*AY$13","v":1.6},{"$f":"Inputs!$H473*AZ$13","v":1.6},{"$f":"Inputs!$H473*BA$13","v":1.6},{"$f":"Inputs!$H473*BB$13","v":1.6},{"$f":"Inputs!$H473*BC$13","v":1.6},{"$f":"Inputs!$H473*BD$13","v":1.6},{"$f":"Inputs!$H473*BE$13","v":1.6},{"$f":"Inputs!$H473*BF$13","v":1.6},{"$f":"Inputs!$H473*BG$13","v":1.6},{"$f":"Inputs!$H473*BH$13","v":1.6},{"$f":"Inputs!$H473*BI$13","v":1.6},{"$f":"Inputs!$H473*BJ$13","v":1.6},{"$f":"Inputs!$H473*BK$13","v":1.6},{"$f":"Inputs!$H473*BL$13","v":0},{"$f":"Inputs!$H473*BM$13","v":0},{"$f":"Inputs!$H473*BN$13","v":0},{"$f":"Inputs!$H473*BO$13","v":0},{"$f":"Inputs!$H473*BP$13","v":0},{"$f":"Inputs!$H473*BQ$13","v":0},{"$f":"Inputs!$H473*BR$13","v":0},{"$f":"Inputs!$H473*BS$13","v":0}]
[null,null,"Quarterly DSCR","x",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.44704428403591318},{"$f":"LOOKUP(O$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.5405533339213483},{"$f":"LOOKUP(P$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.57884816515451487},{"$f":"LOOKUP(Q$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.59097569907517011},{"$f":"LOOKUP(R$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.60324770375184023},{"$f":"LOOKUP(S$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.6157689742659066},{"$f":"LOOKUP(T$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.62856180807555018},{"$f":"LOOKUP(U$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.56448672001841593},{"$f":"LOOKUP(V$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.57587450562807407},{"$f":"LOOKUP(W$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.58748273832714137},{"$f":"LOOKUP(X$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.59626208959498905},{"$f":"LOOKUP(Y$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.60830862504104455},{"$f":"LOOKUP(Z$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.62058520300698494},{"$f":"LOOKUP(AA$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.63309872964630365},{"$f":"LOOKUP(AB$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.64586833580449776},{"$f":"LOOKUP(AC$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.65890175031498466},{"$f":"LOOKUP(AD$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.67220096512097238},{"$f":"LOOKUP(AE$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.68576119633503518},{"$f":"LOOKUP(AF$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.69960232327695482},{"$f":"LOOKUP(AG$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.71373249526066695},{"$f":"LOOKUP(AH$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.72369197804891749},{"$f":"LOOKUP(AI$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.73831302479800487},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.75322255352961265},{"$f":"LOOKUP(AK$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.87845931358330553},{"$f":"LOOKUP(AL$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.9333042568977965},{"$f":"LOOKUP(AM$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":0.98906076532178389},{"$f":"LOOKUP(AN$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.0457948451038783},{"$f":"LOOKUP(AO$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.1039489801220128},{"$f":"LOOKUP(AP$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.1636909050246937},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.2255540287733211},{"$f":"LOOKUP(AR$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.168897817928864},{"$f":"LOOKUP(AS$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.2328451921618553},{"$f":"LOOKUP(AT$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.2989952481131815},{"$f":"LOOKUP(AU$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.3674537627042089},{"$f":"LOOKUP(AV$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.4381843597380186},{"$f":"LOOKUP(AW$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.5065896988608316},{"$f":"LOOKUP(AX$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.5748483215946147},{"$f":"LOOKUP(AY$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.6443034655140782},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.7152946838950585},{"$f":"LOOKUP(BA$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.7878096897385924},{"$f":"LOOKUP(BB$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.831641233737771},{"$f":"LOOKUP(BC$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BD$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BE$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BF$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BG$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BH$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BI$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BK$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BL$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BM$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BN$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BO$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BP$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BR$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424},{"$f":"LOOKUP(BS$11,Debt!$J$15:$GI$15,Debt!$J796:$GI796)","v":1.9064174128378424}]
[null,null,"Quarterly ICR","x",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.57811429274679227},{"$f":"LOOKUP(O$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.73408972035140596},{"$f":"LOOKUP(P$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.83295594117722882},{"$f":"LOOKUP(Q$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.86001363045546642},{"$f":"LOOKUP(R$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.88816043771847453},{"$f":"LOOKUP(S$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.91762301027033821},{"$f":"LOOKUP(T$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.94851800544631482},{"$f":"LOOKUP(U$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.86300456291841721},{"$f":"LOOKUP(V$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.89242295570048757},{"$f":"LOOKUP(W$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.92332617000976414},{"$f":"LOOKUP(X$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.95095685978000366},{"$f":"LOOKUP(Y$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":0.98507975651102764},{"$f":"LOOKUP(Z$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.0210517370486998},{"$f":"LOOKUP(AA$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.0590291361140451},{"$f":"LOOKUP(AB$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.09920649632902},{"$f":"LOOKUP(AC$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.1417800669687168},{"$f":"LOOKUP(AD$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.1869591806512558},{"$f":"LOOKUP(AE$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.2349669845377416},{"$f":"LOOKUP(AF$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.2861011321423956},{"$f":"LOOKUP(AG$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.3406751785215425},{"$f":"LOOKUP(AH$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.3904607724189815},{"$f":"LOOKUP(AI$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.4526067611681659},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.5193423321783037},{"$f":"LOOKUP(AK$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.8190376857972066},{"$f":"LOOKUP(AL$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":1.9867324255629306},{"$f":"LOOKUP(AM$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":2.1676767230464518},{"$f":"LOOKUP(AN$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":2.363688044146643},{"$f":"LOOKUP(AO$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":2.5777837308671629},{"$f":"LOOKUP(AP$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":2.8128370444534276},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":3.0731881598514139},{"$f":"LOOKUP(AR$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":3.0480411407287846},{"$f":"LOOKUP(AS$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":3.3519026535956686},{"$f":"LOOKUP(AT$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":3.6932804104556545},{"$f":"LOOKUP(AU$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":4.0792335270811515},{"$f":"LOOKUP(AV$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":4.518214084991059},{"$f":"LOOKUP(AW$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":5.0059019494290133},{"$f":"LOOKUP(AX$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":5.5613788691083483},{"$f":"LOOKUP(AY$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":6.2064063813976285},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":6.9661448446357266},{"$f":"LOOKUP(BA$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":7.8739544956298806},{"$f":"LOOKUP(BB$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":8.8320309695101944},{"$f":"LOOKUP(BC$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BD$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BE$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BF$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BG$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BH$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BI$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BK$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BL$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BM$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BN$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BO$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BP$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BR$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228},{"$f":"LOOKUP(BS$11,Debt!$J$15:$GI$15,Debt!$J801:$GI801)","v":10.182855704070228}]
[]
[null,null,"Subordinated Debt"]
[null,null,"Subordinated Debt Profile"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J113:BS113)","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,N$11)*N$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,O$11)*O$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,P$11)*P$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,Q$11)*Q$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,R$11)*R$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,S$11)*S$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,T$11)*T$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,U$11)*U$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,V$11)*V$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,W$11)*W$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,X$11)*X$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,Y$11)*Y$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,Z$11)*Z$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AA$11)*AA$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AB$11)*AB$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AC$11)*AC$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AD$11)*AD$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AE$11)*AE$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AF$11)*AF$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AG$11)*AG$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AH$11)*AH$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AI$11)*AI$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AJ$11)*AJ$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AK$11)*AK$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AL$11)*AL$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AM$11)*AM$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AN$11)*AN$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AO$11)*AO$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AP$11)*AP$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AQ$11)*AQ$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AR$11)*AR$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AS$11)*AS$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AT$11)*AT$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AU$11)*AU$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AV$11)*AV$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AW$11)*AW$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AX$11)*AX$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AY$11)*AY$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,AZ$11)*AZ$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BA$11)*BA$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BB$11)*BB$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BC$11)*BC$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J107:$GI107,QFS!$J$15:$GI$15,BS$11)*BS$13","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J114:BS114)","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,J$11)*J$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,K$11)*K$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,L$11)*L$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,M$11)*M$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,N$11)*N$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,O$11)*O$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,P$11)*P$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,Q$11)*Q$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,R$11)*R$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,S$11)*S$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,T$11)*T$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,U$11)*U$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,V$11)*V$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,W$11)*W$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,X$11)*X$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,Y$11)*Y$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,Z$11)*Z$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AA$11)*AA$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AB$11)*AB$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AC$11)*AC$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AD$11)*AD$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AE$11)*AE$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AF$11)*AF$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AG$11)*AG$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AH$11)*AH$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AI$11)*AI$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AJ$11)*AJ$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AK$11)*AK$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AL$11)*AL$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AM$11)*AM$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AN$11)*AN$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AO$11)*AO$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AP$11)*AP$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AQ$11)*AQ$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AR$11)*AR$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AS$11)*AS$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AT$11)*AT$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AU$11)*AU$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AV$11)*AV$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AW$11)*AW$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AX$11)*AX$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AY$11)*AY$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,AZ$11)*AZ$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BA$11)*BA$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BB$11)*BB$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BC$11)*BC$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BD$11)*BD$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BE$11)*BE$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BF$11)*BF$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BG$11)*BG$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BH$11)*BH$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BI$11)*BI$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BJ$11)*BJ$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BK$11)*BK$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BL$11)*BL$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BM$11)*BM$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BN$11)*BN$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BO$11)*BO$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BP$11)*BP$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BQ$11)*BQ$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BR$11)*BR$13","v":0},{"$f":"-SUMIFS(QFS!$J108:$GI108,QFS!$J$15:$GI$15,BS$11)*BS$13","v":0}]
[null,null,"Debt service","AUD M",null,null,null,null,0,{"$f":"SUM(J113:J114)","v":0},{"$f":"SUM(K113:K114)","v":0},{"$f":"SUM(L113:L114)","v":0},{"$f":"SUM(M113:M114)","v":0},{"$f":"SUM(N113:N114)","v":0},{"$f":"SUM(O113:O114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC113:BC114)","v":0},{"$f":"SUM(BD113:BD114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Subordinated Debt Account"]
[null,null,{"$f":"Inputs!C522","v":"Refi 1"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,W$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J668:$IU668,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C523","v":"Refi 2"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AG$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J669:$IU669,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C524","v":"Refi 3"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AQ$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J670:$IU670,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,{"$f":"Inputs!C525","v":"Refi 4"},"[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BA$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J671:$IU671,Debt!$J$15:$IU$15,BS$11))","v":0}]
[null,null,"Refi 5","[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,J$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,K$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,L$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,M$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,N$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,O$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,P$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,Q$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,R$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,S$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,T$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,U$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,V$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,W$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,X$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,Y$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,Z$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AK$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AS$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AT$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AU$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AV$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AW$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AX$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AY$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,AZ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BA$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BB$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BC$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BD$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BE$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BF$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BG$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BH$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BI$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BJ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BK$11))","v":1},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BL$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BM$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BN$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BO$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BP$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BQ$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BR$11))","v":0},{"$f":"MIN(1,SUMIFS(Debt!$J672:$IU672,Debt!$J$15:$IU$15,BS$11))","v":0}]
[]
[null,null,"Base","[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J125:J$128)=1,0,J15)","v":0},{"$f":"IF(SUM(K125:K$128)=1,0,K15)","v":0},{"$f":"IF(SUM(L125:L$128)=1,0,L15)","v":0},{"$f":"IF(SUM(M125:M$128)=1,0,M15)","v":0},{"$f":"IF(SUM(N125:N$128)=1,0,N15)","v":0},{"$f":"IF(SUM(O125:O$128)=1,0,O15)","v":0},{"$f":"IF(SUM(P125:P$128)=1,0,P15)","v":0},{"$f":"IF(SUM(Q125:Q$128)=1,0,Q15)","v":0},{"$f":"IF(SUM(R125:R$128)=1,0,R15)","v":0},{"$f":"IF(SUM(S125:S$128)=1,0,S15)","v":0},{"$f":"IF(SUM(T125:T$128)=1,0,T15)","v":0},{"$f":"IF(SUM(U125:U$128)=1,0,U15)","v":0},{"$f":"IF(SUM(V125:V$128)=1,0,V15)","v":0},{"$f":"IF(SUM(W125:W$128)=1,0,W15)","v":0},{"$f":"IF(SUM(X125:X$128)=1,0,X15)","v":0},{"$f":"IF(SUM(Y125:Y$128)=1,0,Y15)","v":0},{"$f":"IF(SUM(Z125:Z$128)=1,0,Z15)","v":0},{"$f":"IF(SUM(AA125:AA$128)=1,0,AA15)","v":0},{"$f":"IF(SUM(AB125:AB$128)=1,0,AB15)","v":0},{"$f":"IF(SUM(AC125:AC$128)=1,0,AC15)","v":0},{"$f":"IF(SUM(AD125:AD$128)=1,0,AD15)","v":0},{"$f":"IF(SUM(AE125:AE$128)=1,0,AE15)","v":0},{"$f":"IF(SUM(AF125:AF$128)=1,0,AF15)","v":0},{"$f":"IF(SUM(AG125:AG$128)=1,0,AG15)","v":0},{"$f":"IF(SUM(AH125:AH$128)=1,0,AH15)","v":0},{"$f":"IF(SUM(AI125:AI$128)=1,0,AI15)","v":0},{"$f":"IF(SUM(AJ125:AJ$128)=1,0,AJ15)","v":0},{"$f":"IF(SUM(AK125:AK$128)=1,0,AK15)","v":0},{"$f":"IF(SUM(AL125:AL$128)=1,0,AL15)","v":0},{"$f":"IF(SUM(AM125:AM$128)=1,0,AM15)","v":0},{"$f":"IF(SUM(AN125:AN$128)=1,0,AN15)","v":0},{"$f":"IF(SUM(AO125:AO$128)=1,0,AO15)","v":0},{"$f":"IF(SUM(AP125:AP$128)=1,0,AP15)","v":0},{"$f":"IF(SUM(AQ125:AQ$128)=1,0,AQ15)","v":0},{"$f":"IF(SUM(AR125:AR$128)=1,0,AR15)","v":0},{"$f":"IF(SUM(AS125:AS$128)=1,0,AS15)","v":0},{"$f":"IF(SUM(AT125:AT$128)=1,0,AT15)","v":0},{"$f":"IF(SUM(AU125:AU$128)=1,0,AU15)","v":0},{"$f":"IF(SUM(AV125:AV$128)=1,0,AV15)","v":0},{"$f":"IF(SUM(AW125:AW$128)=1,0,AW15)","v":0},{"$f":"IF(SUM(AX125:AX$128)=1,0,AX15)","v":0},{"$f":"IF(SUM(AY125:AY$128)=1,0,AY15)","v":0},{"$f":"IF(SUM(AZ125:AZ$128)=1,0,AZ15)","v":0},{"$f":"IF(SUM(BA125:BA$128)=1,0,BA15)","v":0},{"$f":"IF(SUM(BB125:BB$128)=1,0,BB15)","v":0},{"$f":"IF(SUM(BC125:BC$128)=1,0,BC15)","v":0},{"$f":"IF(SUM(BD125:BD$128)=1,0,BD15)","v":0},{"$f":"IF(SUM(BE125:BE$128)=1,0,BE15)","v":0},{"$f":"IF(SUM(BF125:BF$128)=1,0,BF15)","v":0},{"$f":"IF(SUM(BG125:BG$128)=1,0,BG15)","v":0},{"$f":"IF(SUM(BH125:BH$128)=1,0,BH15)","v":0},{"$f":"IF(SUM(BI125:BI$128)=1,0,BI15)","v":0},{"$f":"IF(SUM(BJ125:BJ$128)=1,0,BJ15)","v":0},{"$f":"IF(SUM(BK125:BK$128)=1,0,BK15)","v":0},{"$f":"IF(SUM(BL125:BL$128)=1,0,BL15)","v":0},{"$f":"IF(SUM(BM125:BM$128)=1,0,BM15)","v":0},{"$f":"IF(SUM(BN125:BN$128)=1,0,BN15)","v":0},{"$f":"IF(SUM(BO125:BO$128)=1,0,BO15)","v":0},{"$f":"IF(SUM(BP125:BP$128)=1,0,BP15)","v":0},{"$f":"IF(SUM(BQ125:BQ$128)=1,0,BQ15)","v":0},{"$f":"IF(SUM(BR125:BR$128)=1,0,BR15)","v":0},{"$f":"IF(SUM(BS125:BS$128)=1,0,BS15)","v":0}]
[null,null,{"$f":"C118","v":"Refi 1"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J126:J$128)=1,0,SUM($J118:J118))*J$13","v":0},{"$f":"IF(SUM(K126:K$128)=1,0,SUM($J118:K118))*K$13","v":0},{"$f":"IF(SUM(L126:L$128)=1,0,SUM($J118:L118))*L$13","v":0},{"$f":"IF(SUM(M126:M$128)=1,0,SUM($J118:M118))*M$13","v":0},{"$f":"IF(SUM(N126:N$128)=1,0,SUM($J118:N118))*N$13","v":0},{"$f":"IF(SUM(O126:O$128)=1,0,SUM($J118:O118))*O$13","v":0},{"$f":"IF(SUM(P126:P$128)=1,0,SUM($J118:P118))*P$13","v":0},{"$f":"IF(SUM(Q126:Q$128)=1,0,SUM($J118:Q118))*Q$13","v":0},{"$f":"IF(SUM(R126:R$128)=1,0,SUM($J118:R118))*R$13","v":0},{"$f":"IF(SUM(S126:S$128)=1,0,SUM($J118:S118))*S$13","v":0},{"$f":"IF(SUM(T126:T$128)=1,0,SUM($J118:T118))*T$13","v":0},{"$f":"IF(SUM(U126:U$128)=1,0,SUM($J118:U118))*U$13","v":0},{"$f":"IF(SUM(V126:V$128)=1,0,SUM($J118:V118))*V$13","v":0},{"$f":"IF(SUM(W126:W$128)=1,0,SUM($J118:W118))*W$13","v":1},{"$f":"IF(SUM(X126:X$128)=1,0,SUM($J118:X118))*X$13","v":1},{"$f":"IF(SUM(Y126:Y$128)=1,0,SUM($J118:Y118))*Y$13","v":1},{"$f":"IF(SUM(Z126:Z$128)=1,0,SUM($J118:Z118))*Z$13","v":1},{"$f":"IF(SUM(AA126:AA$128)=1,0,SUM($J118:AA118))*AA$13","v":1},{"$f":"IF(SUM(AB126:AB$128)=1,0,SUM($J118:AB118))*AB$13","v":1},{"$f":"IF(SUM(AC126:AC$128)=1,0,SUM($J118:AC118))*AC$13","v":1},{"$f":"IF(SUM(AD126:AD$128)=1,0,SUM($J118:AD118))*AD$13","v":1},{"$f":"IF(SUM(AE126:AE$128)=1,0,SUM($J118:AE118))*AE$13","v":1},{"$f":"IF(SUM(AF126:AF$128)=1,0,SUM($J118:AF118))*AF$13","v":1},{"$f":"IF(SUM(AG126:AG$128)=1,0,SUM($J118:AG118))*AG$13","v":0},{"$f":"IF(SUM(AH126:AH$128)=1,0,SUM($J118:AH118))*AH$13","v":0},{"$f":"IF(SUM(AI126:AI$128)=1,0,SUM($J118:AI118))*AI$13","v":0},{"$f":"IF(SUM(AJ126:AJ$128)=1,0,SUM($J118:AJ118))*AJ$13","v":0},{"$f":"IF(SUM(AK126:AK$128)=1,0,SUM($J118:AK118))*AK$13","v":0},{"$f":"IF(SUM(AL126:AL$128)=1,0,SUM($J118:AL118))*AL$13","v":0},{"$f":"IF(SUM(AM126:AM$128)=1,0,SUM($J118:AM118))*AM$13","v":0},{"$f":"IF(SUM(AN126:AN$128)=1,0,SUM($J118:AN118))*AN$13","v":0},{"$f":"IF(SUM(AO126:AO$128)=1,0,SUM($J118:AO118))*AO$13","v":0},{"$f":"IF(SUM(AP126:AP$128)=1,0,SUM($J118:AP118))*AP$13","v":0},{"$f":"IF(SUM(AQ126:AQ$128)=1,0,SUM($J118:AQ118))*AQ$13","v":0},{"$f":"IF(SUM(AR126:AR$128)=1,0,SUM($J118:AR118))*AR$13","v":0},{"$f":"IF(SUM(AS126:AS$128)=1,0,SUM($J118:AS118))*AS$13","v":0},{"$f":"IF(SUM(AT126:AT$128)=1,0,SUM($J118:AT118))*AT$13","v":0},{"$f":"IF(SUM(AU126:AU$128)=1,0,SUM($J118:AU118))*AU$13","v":0},{"$f":"IF(SUM(AV126:AV$128)=1,0,SUM($J118:AV118))*AV$13","v":0},{"$f":"IF(SUM(AW126:AW$128)=1,0,SUM($J118:AW118))*AW$13","v":0},{"$f":"IF(SUM(AX126:AX$128)=1,0,SUM($J118:AX118))*AX$13","v":0},{"$f":"IF(SUM(AY126:AY$128)=1,0,SUM($J118:AY118))*AY$13","v":0},{"$f":"IF(SUM(AZ126:AZ$128)=1,0,SUM($J118:AZ118))*AZ$13","v":0},{"$f":"IF(SUM(BA126:BA$128)=1,0,SUM($J118:BA118))*BA$13","v":0},{"$f":"IF(SUM(BB126:BB$128)=1,0,SUM($J118:BB118))*BB$13","v":0},{"$f":"IF(SUM(BC126:BC$128)=1,0,SUM($J118:BC118))*BC$13","v":0},{"$f":"IF(SUM(BD126:BD$128)=1,0,SUM($J118:BD118))*BD$13","v":0},{"$f":"IF(SUM(BE126:BE$128)=1,0,SUM($J118:BE118))*BE$13","v":0},{"$f":"IF(SUM(BF126:BF$128)=1,0,SUM($J118:BF118))*BF$13","v":0},{"$f":"IF(SUM(BG126:BG$128)=1,0,SUM($J118:BG118))*BG$13","v":0},{"$f":"IF(SUM(BH126:BH$128)=1,0,SUM($J118:BH118))*BH$13","v":0},{"$f":"IF(SUM(BI126:BI$128)=1,0,SUM($J118:BI118))*BI$13","v":0},{"$f":"IF(SUM(BJ126:BJ$128)=1,0,SUM($J118:BJ118))*BJ$13","v":0},{"$f":"IF(SUM(BK126:BK$128)=1,0,SUM($J118:BK118))*BK$13","v":0},{"$f":"IF(SUM(BL126:BL$128)=1,0,SUM($J118:BL118))*BL$13","v":0},{"$f":"IF(SUM(BM126:BM$128)=1,0,SUM($J118:BM118))*BM$13","v":0},{"$f":"IF(SUM(BN126:BN$128)=1,0,SUM($J118:BN118))*BN$13","v":0},{"$f":"IF(SUM(BO126:BO$128)=1,0,SUM($J118:BO118))*BO$13","v":0},{"$f":"IF(SUM(BP126:BP$128)=1,0,SUM($J118:BP118))*BP$13","v":0},{"$f":"IF(SUM(BQ126:BQ$128)=1,0,SUM($J118:BQ118))*BQ$13","v":0},{"$f":"IF(SUM(BR126:BR$128)=1,0,SUM($J118:BR118))*BR$13","v":0},{"$f":"IF(SUM(BS126:BS$128)=1,0,SUM($J118:BS118))*BS$13","v":0}]
[null,null,{"$f":"C119","v":"Refi 2"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J127:J$128)=1,0,SUM($J119:J119))*J$13","v":0},{"$f":"IF(SUM(K127:K$128)=1,0,SUM($J119:K119))*K$13","v":0},{"$f":"IF(SUM(L127:L$128)=1,0,SUM($J119:L119))*L$13","v":0},{"$f":"IF(SUM(M127:M$128)=1,0,SUM($J119:M119))*M$13","v":0},{"$f":"IF(SUM(N127:N$128)=1,0,SUM($J119:N119))*N$13","v":0},{"$f":"IF(SUM(O127:O$128)=1,0,SUM($J119:O119))*O$13","v":0},{"$f":"IF(SUM(P127:P$128)=1,0,SUM($J119:P119))*P$13","v":0},{"$f":"IF(SUM(Q127:Q$128)=1,0,SUM($J119:Q119))*Q$13","v":0},{"$f":"IF(SUM(R127:R$128)=1,0,SUM($J119:R119))*R$13","v":0},{"$f":"IF(SUM(S127:S$128)=1,0,SUM($J119:S119))*S$13","v":0},{"$f":"IF(SUM(T127:T$128)=1,0,SUM($J119:T119))*T$13","v":0},{"$f":"IF(SUM(U127:U$128)=1,0,SUM($J119:U119))*U$13","v":0},{"$f":"IF(SUM(V127:V$128)=1,0,SUM($J119:V119))*V$13","v":0},{"$f":"IF(SUM(W127:W$128)=1,0,SUM($J119:W119))*W$13","v":0},{"$f":"IF(SUM(X127:X$128)=1,0,SUM($J119:X119))*X$13","v":0},{"$f":"IF(SUM(Y127:Y$128)=1,0,SUM($J119:Y119))*Y$13","v":0},{"$f":"IF(SUM(Z127:Z$128)=1,0,SUM($J119:Z119))*Z$13","v":0},{"$f":"IF(SUM(AA127:AA$128)=1,0,SUM($J119:AA119))*AA$13","v":0},{"$f":"IF(SUM(AB127:AB$128)=1,0,SUM($J119:AB119))*AB$13","v":0},{"$f":"IF(SUM(AC127:AC$128)=1,0,SUM($J119:AC119))*AC$13","v":0},{"$f":"IF(SUM(AD127:AD$128)=1,0,SUM($J119:AD119))*AD$13","v":0},{"$f":"IF(SUM(AE127:AE$128)=1,0,SUM($J119:AE119))*AE$13","v":0},{"$f":"IF(SUM(AF127:AF$128)=1,0,SUM($J119:AF119))*AF$13","v":0},{"$f":"IF(SUM(AG127:AG$128)=1,0,SUM($J119:AG119))*AG$13","v":1},{"$f":"IF(SUM(AH127:AH$128)=1,0,SUM($J119:AH119))*AH$13","v":1},{"$f":"IF(SUM(AI127:AI$128)=1,0,SUM($J119:AI119))*AI$13","v":1},{"$f":"IF(SUM(AJ127:AJ$128)=1,0,SUM($J119:AJ119))*AJ$13","v":1},{"$f":"IF(SUM(AK127:AK$128)=1,0,SUM($J119:AK119))*AK$13","v":1},{"$f":"IF(SUM(AL127:AL$128)=1,0,SUM($J119:AL119))*AL$13","v":1},{"$f":"IF(SUM(AM127:AM$128)=1,0,SUM($J119:AM119))*AM$13","v":1},{"$f":"IF(SUM(AN127:AN$128)=1,0,SUM($J119:AN119))*AN$13","v":1},{"$f":"IF(SUM(AO127:AO$128)=1,0,SUM($J119:AO119))*AO$13","v":1},{"$f":"IF(SUM(AP127:AP$128)=1,0,SUM($J119:AP119))*AP$13","v":1},{"$f":"IF(SUM(AQ127:AQ$128)=1,0,SUM($J119:AQ119))*AQ$13","v":0},{"$f":"IF(SUM(AR127:AR$128)=1,0,SUM($J119:AR119))*AR$13","v":0},{"$f":"IF(SUM(AS127:AS$128)=1,0,SUM($J119:AS119))*AS$13","v":0},{"$f":"IF(SUM(AT127:AT$128)=1,0,SUM($J119:AT119))*AT$13","v":0},{"$f":"IF(SUM(AU127:AU$128)=1,0,SUM($J119:AU119))*AU$13","v":0},{"$f":"IF(SUM(AV127:AV$128)=1,0,SUM($J119:AV119))*AV$13","v":0},{"$f":"IF(SUM(AW127:AW$128)=1,0,SUM($J119:AW119))*AW$13","v":0},{"$f":"IF(SUM(AX127:AX$128)=1,0,SUM($J119:AX119))*AX$13","v":0},{"$f":"IF(SUM(AY127:AY$128)=1,0,SUM($J119:AY119))*AY$13","v":0},{"$f":"IF(SUM(AZ127:AZ$128)=1,0,SUM($J119:AZ119))*AZ$13","v":0},{"$f":"IF(SUM(BA127:BA$128)=1,0,SUM($J119:BA119))*BA$13","v":0},{"$f":"IF(SUM(BB127:BB$128)=1,0,SUM($J119:BB119))*BB$13","v":0},{"$f":"IF(SUM(BC127:BC$128)=1,0,SUM($J119:BC119))*BC$13","v":0},{"$f":"IF(SUM(BD127:BD$128)=1,0,SUM($J119:BD119))*BD$13","v":0},{"$f":"IF(SUM(BE127:BE$128)=1,0,SUM($J119:BE119))*BE$13","v":0},{"$f":"IF(SUM(BF127:BF$128)=1,0,SUM($J119:BF119))*BF$13","v":0},{"$f":"IF(SUM(BG127:BG$128)=1,0,SUM($J119:BG119))*BG$13","v":0},{"$f":"IF(SUM(BH127:BH$128)=1,0,SUM($J119:BH119))*BH$13","v":0},{"$f":"IF(SUM(BI127:BI$128)=1,0,SUM($J119:BI119))*BI$13","v":0},{"$f":"IF(SUM(BJ127:BJ$128)=1,0,SUM($J119:BJ119))*BJ$13","v":0},{"$f":"IF(SUM(BK127:BK$128)=1,0,SUM($J119:BK119))*BK$13","v":1},{"$f":"IF(SUM(BL127:BL$128)=1,0,SUM($J119:BL119))*BL$13","v":0},{"$f":"IF(SUM(BM127:BM$128)=1,0,SUM($J119:BM119))*BM$13","v":0},{"$f":"IF(SUM(BN127:BN$128)=1,0,SUM($J119:BN119))*BN$13","v":0},{"$f":"IF(SUM(BO127:BO$128)=1,0,SUM($J119:BO119))*BO$13","v":0},{"$f":"IF(SUM(BP127:BP$128)=1,0,SUM($J119:BP119))*BP$13","v":0},{"$f":"IF(SUM(BQ127:BQ$128)=1,0,SUM($J119:BQ119))*BQ$13","v":0},{"$f":"IF(SUM(BR127:BR$128)=1,0,SUM($J119:BR119))*BR$13","v":0},{"$f":"IF(SUM(BS127:BS$128)=1,0,SUM($J119:BS119))*BS$13","v":0}]
[null,null,{"$f":"C120","v":"Refi 3"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J$128:J129)=1,0,SUM($J120:J120))*J$13","v":0},{"$f":"IF(SUM(K$128:K129)=1,0,SUM($J120:K120))*K$13","v":0},{"$f":"IF(SUM(L$128:L129)=1,0,SUM($J120:L120))*L$13","v":0},{"$f":"IF(SUM(M$128:M129)=1,0,SUM($J120:M120))*M$13","v":0},{"$f":"IF(SUM(N$128:N129)=1,0,SUM($J120:N120))*N$13","v":0},{"$f":"IF(SUM(O$128:O129)=1,0,SUM($J120:O120))*O$13","v":0},{"$f":"IF(SUM(P$128:P129)=1,0,SUM($J120:P120))*P$13","v":0},{"$f":"IF(SUM(Q$128:Q129)=1,0,SUM($J120:Q120))*Q$13","v":0},{"$f":"IF(SUM(R$128:R129)=1,0,SUM($J120:R120))*R$13","v":0},{"$f":"IF(SUM(S$128:S129)=1,0,SUM($J120:S120))*S$13","v":0},{"$f":"IF(SUM(T$128:T129)=1,0,SUM($J120:T120))*T$13","v":0},{"$f":"IF(SUM(U$128:U129)=1,0,SUM($J120:U120))*U$13","v":0},{"$f":"IF(SUM(V$128:V129)=1,0,SUM($J120:V120))*V$13","v":0},{"$f":"IF(SUM(W$128:W129)=1,0,SUM($J120:W120))*W$13","v":0},{"$f":"IF(SUM(X$128:X129)=1,0,SUM($J120:X120))*X$13","v":0},{"$f":"IF(SUM(Y$128:Y129)=1,0,SUM($J120:Y120))*Y$13","v":0},{"$f":"IF(SUM(Z$128:Z129)=1,0,SUM($J120:Z120))*Z$13","v":0},{"$f":"IF(SUM(AA$128:AA129)=1,0,SUM($J120:AA120))*AA$13","v":0},{"$f":"IF(SUM(AB$128:AB129)=1,0,SUM($J120:AB120))*AB$13","v":0},{"$f":"IF(SUM(AC$128:AC129)=1,0,SUM($J120:AC120))*AC$13","v":0},{"$f":"IF(SUM(AD$128:AD129)=1,0,SUM($J120:AD120))*AD$13","v":0},{"$f":"IF(SUM(AE$128:AE129)=1,0,SUM($J120:AE120))*AE$13","v":0},{"$f":"IF(SUM(AF$128:AF129)=1,0,SUM($J120:AF120))*AF$13","v":0},{"$f":"IF(SUM(AG$128:AG129)=1,0,SUM($J120:AG120))*AG$13","v":0},{"$f":"IF(SUM(AH$128:AH129)=1,0,SUM($J120:AH120))*AH$13","v":0},{"$f":"IF(SUM(AI$128:AI129)=1,0,SUM($J120:AI120))*AI$13","v":0},{"$f":"IF(SUM(AJ$128:AJ129)=1,0,SUM($J120:AJ120))*AJ$13","v":0},{"$f":"IF(SUM(AK$128:AK129)=1,0,SUM($J120:AK120))*AK$13","v":0},{"$f":"IF(SUM(AL$128:AL129)=1,0,SUM($J120:AL120))*AL$13","v":0},{"$f":"IF(SUM(AM$128:AM129)=1,0,SUM($J120:AM120))*AM$13","v":0},{"$f":"IF(SUM(AN$128:AN129)=1,0,SUM($J120:AN120))*AN$13","v":0},{"$f":"IF(SUM(AO$128:AO129)=1,0,SUM($J120:AO120))*AO$13","v":0},{"$f":"IF(SUM(AP$128:AP129)=1,0,SUM($J120:AP120))*AP$13","v":0},{"$f":"IF(SUM(AQ$128:AQ129)=1,0,SUM($J120:AQ120))*AQ$13","v":1},{"$f":"IF(SUM(AR$128:AR129)=1,0,SUM($J120:AR120))*AR$13","v":1},{"$f":"IF(SUM(AS$128:AS129)=1,0,SUM($J120:AS120))*AS$13","v":1},{"$f":"IF(SUM(AT$128:AT129)=1,0,SUM($J120:AT120))*AT$13","v":1},{"$f":"IF(SUM(AU$128:AU129)=1,0,SUM($J120:AU120))*AU$13","v":1},{"$f":"IF(SUM(AV$128:AV129)=1,0,SUM($J120:AV120))*AV$13","v":1},{"$f":"IF(SUM(AW$128:AW129)=1,0,SUM($J120:AW120))*AW$13","v":1},{"$f":"IF(SUM(AX$128:AX129)=1,0,SUM($J120:AX120))*AX$13","v":1},{"$f":"IF(SUM(AY$128:AY129)=1,0,SUM($J120:AY120))*AY$13","v":1},{"$f":"IF(SUM(AZ$128:AZ129)=1,0,SUM($J120:AZ120))*AZ$13","v":1},{"$f":"IF(SUM(BA$128:BA129)=1,0,SUM($J120:BA120))*BA$13","v":0},{"$f":"IF(SUM(BB$128:BB129)=1,0,SUM($J120:BB120))*BB$13","v":0},{"$f":"IF(SUM(BC$128:BC129)=1,0,SUM($J120:BC120))*BC$13","v":0},{"$f":"IF(SUM(BD$128:BD129)=1,0,SUM($J120:BD120))*BD$13","v":0},{"$f":"IF(SUM(BE$128:BE129)=1,0,SUM($J120:BE120))*BE$13","v":0},{"$f":"IF(SUM(BF$128:BF129)=1,0,SUM($J120:BF120))*BF$13","v":0},{"$f":"IF(SUM(BG$128:BG129)=1,0,SUM($J120:BG120))*BG$13","v":0},{"$f":"IF(SUM(BH$128:BH129)=1,0,SUM($J120:BH120))*BH$13","v":0},{"$f":"IF(SUM(BI$128:BI129)=1,0,SUM($J120:BI120))*BI$13","v":0},{"$f":"IF(SUM(BJ$128:BJ129)=1,0,SUM($J120:BJ120))*BJ$13","v":0},{"$f":"IF(SUM(BK$128:BK129)=1,0,SUM($J120:BK120))*BK$13","v":0},{"$f":"IF(SUM(BL$128:BL129)=1,0,SUM($J120:BL120))*BL$13","v":0},{"$f":"IF(SUM(BM$128:BM129)=1,0,SUM($J120:BM120))*BM$13","v":0},{"$f":"IF(SUM(BN$128:BN129)=1,0,SUM($J120:BN120))*BN$13","v":0},{"$f":"IF(SUM(BO$128:BO129)=1,0,SUM($J120:BO120))*BO$13","v":0},{"$f":"IF(SUM(BP$128:BP129)=1,0,SUM($J120:BP120))*BP$13","v":0},{"$f":"IF(SUM(BQ$128:BQ129)=1,0,SUM($J120:BQ120))*BQ$13","v":0},{"$f":"IF(SUM(BR$128:BR129)=1,0,SUM($J120:BR120))*BR$13","v":0},{"$f":"IF(SUM(BS$128:BS129)=1,0,SUM($J120:BS120))*BS$13","v":0}]
[null,null,{"$f":"C121","v":"Refi 4"},"[1,0]",null,null,null,null,null,{"$f":"IF(SUM(J$129:J129)=1,0,SUM($J121:J121))*J$13","v":0},{"$f":"IF(SUM(K$129:K129)=1,0,SUM($J121:K121))*K$13","v":0},{"$f":"IF(SUM(L$129:L129)=1,0,SUM($J121:L121))*L$13","v":0},{"$f":"IF(SUM(M$129:M129)=1,0,SUM($J121:M121))*M$13","v":0},{"$f":"IF(SUM(N$129:N129)=1,0,SUM($J121:N121))*N$13","v":0},{"$f":"IF(SUM(O$129:O129)=1,0,SUM($J121:O121))*O$13","v":0},{"$f":"IF(SUM(P$129:P129)=1,0,SUM($J121:P121))*P$13","v":0},{"$f":"IF(SUM(Q$129:Q129)=1,0,SUM($J121:Q121))*Q$13","v":0},{"$f":"IF(SUM(R$129:R129)=1,0,SUM($J121:R121))*R$13","v":0},{"$f":"IF(SUM(S$129:S129)=1,0,SUM($J121:S121))*S$13","v":0},{"$f":"IF(SUM(T$129:T129)=1,0,SUM($J121:T121))*T$13","v":0},{"$f":"IF(SUM(U$129:U129)=1,0,SUM($J121:U121))*U$13","v":0},{"$f":"IF(SUM(V$129:V129)=1,0,SUM($J121:V121))*V$13","v":0},{"$f":"IF(SUM(W$129:W129)=1,0,SUM($J121:W121))*W$13","v":0},{"$f":"IF(SUM(X$129:X129)=1,0,SUM($J121:X121))*X$13","v":0},{"$f":"IF(SUM(Y$129:Y129)=1,0,SUM($J121:Y121))*Y$13","v":0},{"$f":"IF(SUM(Z$129:Z129)=1,0,SUM($J121:Z121))*Z$13","v":0},{"$f":"IF(SUM(AA$129:AA129)=1,0,SUM($J121:AA121))*AA$13","v":0},{"$f":"IF(SUM(AB$129:AB129)=1,0,SUM($J121:AB121))*AB$13","v":0},{"$f":"IF(SUM(AC$129:AC129)=1,0,SUM($J121:AC121))*AC$13","v":0},{"$f":"IF(SUM(AD$129:AD129)=1,0,SUM($J121:AD121))*AD$13","v":0},{"$f":"IF(SUM(AE$129:AE129)=1,0,SUM($J121:AE121))*AE$13","v":0},{"$f":"IF(SUM(AF$129:AF129)=1,0,SUM($J121:AF121))*AF$13","v":0},{"$f":"IF(SUM(AG$129:AG129)=1,0,SUM($J121:AG121))*AG$13","v":0},{"$f":"IF(SUM(AH$129:AH129)=1,0,SUM($J121:AH121))*AH$13","v":0},{"$f":"IF(SUM(AI$129:AI129)=1,0,SUM($J121:AI121))*AI$13","v":0},{"$f":"IF(SUM(AJ$129:AJ129)=1,0,SUM($J121:AJ121))*AJ$13","v":0},{"$f":"IF(SUM(AK$129:AK129)=1,0,SUM($J121:AK121))*AK$13","v":0},{"$f":"IF(SUM(AL$129:AL129)=1,0,SUM($J121:AL121))*AL$13","v":0},{"$f":"IF(SUM(AM$129:AM129)=1,0,SUM($J121:AM121))*AM$13","v":0},{"$f":"IF(SUM(AN$129:AN129)=1,0,SUM($J121:AN121))*AN$13","v":0},{"$f":"IF(SUM(AO$129:AO129)=1,0,SUM($J121:AO121))*AO$13","v":0},{"$f":"IF(SUM(AP$129:AP129)=1,0,SUM($J121:AP121))*AP$13","v":0},{"$f":"IF(SUM(AQ$129:AQ129)=1,0,SUM($J121:AQ121))*AQ$13","v":0},{"$f":"IF(SUM(AR$129:AR129)=1,0,SUM($J121:AR121))*AR$13","v":0},{"$f":"IF(SUM(AS$129:AS129)=1,0,SUM($J121:AS121))*AS$13","v":0},{"$f":"IF(SUM(AT$129:AT129)=1,0,SUM($J121:AT121))*AT$13","v":0},{"$f":"IF(SUM(AU$129:AU129)=1,0,SUM($J121:AU121))*AU$13","v":0},{"$f":"IF(SUM(AV$129:AV129)=1,0,SUM($J121:AV121))*AV$13","v":0},{"$f":"IF(SUM(AW$129:AW129)=1,0,SUM($J121:AW121))*AW$13","v":0},{"$f":"IF(SUM(AX$129:AX129)=1,0,SUM($J121:AX121))*AX$13","v":0},{"$f":"IF(SUM(AY$129:AY129)=1,0,SUM($J121:AY121))*AY$13","v":0},{"$f":"IF(SUM(AZ$129:AZ129)=1,0,SUM($J121:AZ121))*AZ$13","v":0},{"$f":"IF(SUM(BA$129:BA129)=1,0,SUM($J121:BA121))*BA$13","v":1},{"$f":"IF(SUM(BB$129:BB129)=1,0,SUM($J121:BB121))*BB$13","v":1},{"$f":"IF(SUM(BC$129:BC129)=1,0,SUM($J121:BC121))*BC$13","v":1},{"$f":"IF(SUM(BD$129:BD129)=1,0,SUM($J121:BD121))*BD$13","v":1},{"$f":"IF(SUM(BE$129:BE129)=1,0,SUM($J121:BE121))*BE$13","v":1},{"$f":"IF(SUM(BF$129:BF129)=1,0,SUM($J121:BF121))*BF$13","v":1},{"$f":"IF(SUM(BG$129:BG129)=1,0,SUM($J121:BG121))*BG$13","v":1},{"$f":"IF(SUM(BH$129:BH129)=1,0,SUM($J121:BH121))*BH$13","v":1},{"$f":"IF(SUM(BI$129:BI129)=1,0,SUM($J121:BI121))*BI$13","v":1},{"$f":"IF(SUM(BJ$129:BJ129)=1,0,SUM($J121:BJ121))*BJ$13","v":1},{"$f":"IF(SUM(BK$129:BK129)=1,0,SUM($J121:BK121))*BK$13","v":0},{"$f":"IF(SUM(BL$129:BL129)=1,0,SUM($J121:BL121))*BL$13","v":0},{"$f":"IF(SUM(BM$129:BM129)=1,0,SUM($J121:BM121))*BM$13","v":0},{"$f":"IF(SUM(BN$129:BN129)=1,0,SUM($J121:BN121))*BN$13","v":0},{"$f":"IF(SUM(BO$129:BO129)=1,0,SUM($J121:BO121))*BO$13","v":0},{"$f":"IF(SUM(BP$129:BP129)=1,0,SUM($J121:BP121))*BP$13","v":0},{"$f":"IF(SUM(BQ$129:BQ129)=1,0,SUM($J121:BQ121))*BQ$13","v":0},{"$f":"IF(SUM(BR$129:BR129)=1,0,SUM($J121:BR121))*BR$13","v":0},{"$f":"IF(SUM(BS$129:BS129)=1,0,SUM($J121:BS121))*BS$13","v":0}]
[null,null,"Refi 5","[1,0]",null,null,null,null,null,{"$f":"SUM($J122:J122)*J$13","v":0},{"$f":"SUM($J122:K122)*K$13","v":0},{"$f":"SUM($J122:L122)*L$13","v":0},{"$f":"SUM($J122:M122)*M$13","v":0},{"$f":"SUM($J122:N122)*N$13","v":0},{"$f":"SUM($J122:O122)*O$13","v":0},{"$f":"SUM($J122:P122)*P$13","v":0},{"$f":"SUM($J122:Q122)*Q$13","v":0},{"$f":"SUM($J122:R122)*R$13","v":0},{"$f":"SUM($J122:S122)*S$13","v":0},{"$f":"SUM($J122:T122)*T$13","v":0},{"$f":"SUM($J122:U122)*U$13","v":0},{"$f":"SUM($J122:V122)*V$13","v":0},{"$f":"SUM($J122:W122)*W$13","v":0},{"$f":"SUM($J122:X122)*X$13","v":0},{"$f":"SUM($J122:Y122)*Y$13","v":0},{"$f":"SUM($J122:Z122)*Z$13","v":0},{"$f":"SUM($J122:AA122)*AA$13","v":0},{"$f":"SUM($J122:AB122)*AB$13","v":0},{"$f":"SUM($J122:AC122)*AC$13","v":0},{"$f":"SUM($J122:AD122)*AD$13","v":0},{"$f":"SUM($J122:AE122)*AE$13","v":0},{"$f":"SUM($J122:AF122)*AF$13","v":0},{"$f":"SUM($J122:AG122)*AG$13","v":0},{"$f":"SUM($J122:AH122)*AH$13","v":0},{"$f":"SUM($J122:AI122)*AI$13","v":0},{"$f":"SUM($J122:AJ122)*AJ$13","v":0},{"$f":"SUM($J122:AK122)*AK$13","v":0},{"$f":"SUM($J122:AL122)*AL$13","v":0},{"$f":"SUM($J122:AM122)*AM$13","v":0},{"$f":"SUM($J122:AN122)*AN$13","v":0},{"$f":"SUM($J122:AO122)*AO$13","v":0},{"$f":"SUM($J122:AP122)*AP$13","v":0},{"$f":"SUM($J122:AQ122)*AQ$13","v":0},{"$f":"SUM($J122:AR122)*AR$13","v":0},{"$f":"SUM($J122:AS122)*AS$13","v":0},{"$f":"SUM($J122:AT122)*AT$13","v":0},{"$f":"SUM($J122:AU122)*AU$13","v":0},{"$f":"SUM($J122:AV122)*AV$13","v":0},{"$f":"SUM($J122:AW122)*AW$13","v":0},{"$f":"SUM($J122:AX122)*AX$13","v":0},{"$f":"SUM($J122:AY122)*AY$13","v":0},{"$f":"SUM($J122:AZ122)*AZ$13","v":0},{"$f":"SUM($J122:BA122)*BA$13","v":0},{"$f":"SUM($J122:BB122)*BB$13","v":0},{"$f":"SUM($J122:BC122)*BC$13","v":0},{"$f":"SUM($J122:BD122)*BD$13","v":0},{"$f":"SUM($J122:BE122)*BE$13","v":0},{"$f":"SUM($J122:BF122)*BF$13","v":0},{"$f":"SUM($J122:BG122)*BG$13","v":0},{"$f":"SUM($J122:BH122)*BH$13","v":0},{"$f":"SUM($J122:BI122)*BI$13","v":0},{"$f":"SUM($J122:BJ122)*BJ$13","v":0},{"$f":"SUM($J122:BK122)*BK$13","v":1},{"$f":"SUM($J122:BL122)*BL$13","v":0},{"$f":"SUM($J122:BM122)*BM$13","v":0},{"$f":"SUM($J122:BN122)*BN$13","v":0},{"$f":"SUM($J122:BO122)*BO$13","v":0},{"$f":"SUM($J122:BP122)*BP$13","v":0},{"$f":"SUM($J122:BQ122)*BQ$13","v":0},{"$f":"SUM($J122:BR122)*BR$13","v":0},{"$f":"SUM($J122:BS122)*BS$13","v":0}]
[]
[null,null,"Subordinated Debt - balance b/f","AUD M",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*J$42","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*K$42","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*L$42","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*M$42","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*N$42","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*O$42","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*P$42","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*Q$42","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*R$42","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*S$42","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*T$42","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*U$42","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*V$42","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*W$42","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*X$42","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*Y$42","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*Z$42","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AA$42","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AB$42","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AC$42","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AD$42","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AE$42","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AF$42","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AG$42","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AH$42","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AI$42","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AJ$42","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AK$42","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AL$42","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AM$42","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AN$42","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AO$42","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AP$42","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AQ$42","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AR$42","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AS$42","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AT$42","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AU$42","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AV$42","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AW$42","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AX$42","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AY$42","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*AZ$42","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BA$42","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BB$42","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BC$42","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BD$42","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BE$42","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BF$42","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BG$42","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BH$42","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BI$42","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BJ$42","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BK$42","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BL$42","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BM$42","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BN$42","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BO$42","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BP$42","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BQ$42","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BR$42","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J$678:$IU$678)*BS$42","v":0}]
[null,null,"Base","AUD M",null,null,null,null,null,{"$f":"J$131*J124","v":0},{"$f":"K$131*K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$131*BD124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C118","v":"Refi 1"},"AUD M",null,null,null,null,null,{"$f":"J$131*J125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$131*BD125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"Refi 2"},"AUD M",null,null,null,null,null,{"$f":"J$131*J126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$131*BD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C120","v":"Refi 3"},"AUD M",null,null,null,null,null,{"$f":"J$131*J127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$131*AY127","v":0},{"$f":"AZ$131*AZ127","v":0},0,0,0,{"$f":"BD$131*BD127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C121","v":"Refi 4"},"AUD M",null,null,null,null,null,{"$f":"J$131*J128","v":0},{"$f":"K$131*K128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$131*BD128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi 5","AUD M",null,null,null,null,null,{"$f":"J$131*J129","v":0},{"$f":"K$131*K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Ratios"]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"Inputs!$I472*J$13","v":0},{"$f":"Inputs!$I472*K$13","v":0},{"$f":"Inputs!$I472*L$13","v":0},{"$f":"Inputs!$I472*M$13","v":0},{"$f":"Inputs!$I472*N$13","v":1.1000000000000001},{"$f":"Inputs!$I472*O$13","v":1.1000000000000001},{"$f":"Inputs!$I472*P$13","v":1.1000000000000001},{"$f":"Inputs!$I472*Q$13","v":1.1000000000000001},{"$f":"Inputs!$I472*R$13","v":1.1000000000000001},{"$f":"Inputs!$I472*S$13","v":1.1000000000000001},{"$f":"Inputs!$I472*T$13","v":1.1000000000000001},{"$f":"Inputs!$I472*U$13","v":1.1000000000000001},{"$f":"Inputs!$I472*V$13","v":1.1000000000000001},{"$f":"Inputs!$I472*W$13","v":1.1000000000000001},{"$f":"Inputs!$I472*X$13","v":1.1000000000000001},{"$f":"Inputs!$I472*Y$13","v":1.1000000000000001},{"$f":"Inputs!$I472*Z$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AA$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AB$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AC$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AD$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AE$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AF$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AG$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AH$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AI$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AJ$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AK$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AL$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AM$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AN$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AO$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AP$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AQ$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AR$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AS$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AT$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AU$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AV$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AW$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AX$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AY$13","v":1.1000000000000001},{"$f":"Inputs!$I472*AZ$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BA$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BB$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BC$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BD$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BE$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BF$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BG$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BH$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BI$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BJ$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BK$13","v":1.1000000000000001},{"$f":"Inputs!$I472*BL$13","v":0},{"$f":"Inputs!$I472*BM$13","v":0},{"$f":"Inputs!$I472*BN$13","v":0},{"$f":"Inputs!$I472*BO$13","v":0},{"$f":"Inputs!$I472*BP$13","v":0},{"$f":"Inputs!$I472*BQ$13","v":0},{"$f":"Inputs!$I472*BR$13","v":0},{"$f":"Inputs!$I472*BS$13","v":0}]
[null,null,"Target ICR","x",null,null,null,null,null,{"$f":"Inputs!$I473*J$13","v":0},{"$f":"Inputs!$I473*K$13","v":0},{"$f":"Inputs!$I473*L$13","v":0},{"$f":"Inputs!$I473*M$13","v":0},{"$f":"Inputs!$I473*N$13","v":1.6},{"$f":"Inputs!$I473*O$13","v":1.6},{"$f":"Inputs!$I473*P$13","v":1.6},{"$f":"Inputs!$I473*Q$13","v":1.6},{"$f":"Inputs!$I473*R$13","v":1.6},{"$f":"Inputs!$I473*S$13","v":1.6},{"$f":"Inputs!$I473*T$13","v":1.6},{"$f":"Inputs!$I473*U$13","v":1.6},{"$f":"Inputs!$I473*V$13","v":1.6},{"$f":"Inputs!$I473*W$13","v":1.6},{"$f":"Inputs!$I473*X$13","v":1.6},{"$f":"Inputs!$I473*Y$13","v":1.6},{"$f":"Inputs!$I473*Z$13","v":1.6},{"$f":"Inputs!$I473*AA$13","v":1.6},{"$f":"Inputs!$I473*AB$13","v":1.6},{"$f":"Inputs!$I473*AC$13","v":1.6},{"$f":"Inputs!$I473*AD$13","v":1.6},{"$f":"Inputs!$I473*AE$13","v":1.6},{"$f":"Inputs!$I473*AF$13","v":1.6},{"$f":"Inputs!$I473*AG$13","v":1.6},{"$f":"Inputs!$I473*AH$13","v":1.6},{"$f":"Inputs!$I473*AI$13","v":1.6},{"$f":"Inputs!$I473*AJ$13","v":1.6},{"$f":"Inputs!$I473*AK$13","v":1.6},{"$f":"Inputs!$I473*AL$13","v":1.6},{"$f":"Inputs!$I473*AM$13","v":1.6},{"$f":"Inputs!$I473*AN$13","v":1.6},{"$f":"Inputs!$I473*AO$13","v":1.6},{"$f":"Inputs!$I473*AP$13","v":1.6},{"$f":"Inputs!$I473*AQ$13","v":1.6},{"$f":"Inputs!$I473*AR$13","v":1.6},{"$f":"Inputs!$I473*AS$13","v":1.6},{"$f":"Inputs!$I473*AT$13","v":1.6},{"$f":"Inputs!$I473*AU$13","v":1.6},{"$f":"Inputs!$I473*AV$13","v":1.6},{"$f":"Inputs!$I473*AW$13","v":1.6},{"$f":"Inputs!$I473*AX$13","v":1.6},{"$f":"Inputs!$I473*AY$13","v":1.6},{"$f":"Inputs!$I473*AZ$13","v":1.6},{"$f":"Inputs!$I473*BA$13","v":1.6},{"$f":"Inputs!$I473*BB$13","v":1.6},{"$f":"Inputs!$I473*BC$13","v":1.6},{"$f":"Inputs!$I473*BD$13","v":1.6},{"$f":"Inputs!$I473*BE$13","v":1.6},{"$f":"Inputs!$I473*BF$13","v":1.6},{"$f":"Inputs!$I473*BG$13","v":1.6},{"$f":"Inputs!$I473*BH$13","v":1.6},{"$f":"Inputs!$I473*BI$13","v":1.6},{"$f":"Inputs!$I473*BJ$13","v":1.6},{"$f":"Inputs!$I473*BK$13","v":1.6},{"$f":"Inputs!$I473*BL$13","v":0},{"$f":"Inputs!$I473*BM$13","v":0},{"$f":"Inputs!$I473*BN$13","v":0},{"$f":"Inputs!$I473*BO$13","v":0},{"$f":"Inputs!$I473*BP$13","v":0},{"$f":"Inputs!$I473*BQ$13","v":0},{"$f":"Inputs!$I473*BR$13","v":0},{"$f":"Inputs!$I473*BS$13","v":0}]
[null,null,"Quarterly DSCR","x",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J823:$IU823)","v":0}]
[null,null,"Quarterly ICR","x",null,null,null,null,null,{"$f":"LOOKUP(J$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(K$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(L$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(M$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(N$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(O$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(P$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(Q$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(R$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(S$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(T$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(U$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(V$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(W$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(X$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(Y$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(Z$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AA$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AB$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AC$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AD$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AE$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AF$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AG$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AH$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AI$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AJ$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AK$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AL$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AM$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AN$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AO$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AP$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AQ$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AR$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AS$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AT$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AU$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AV$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AW$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AX$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AY$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(AZ$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BA$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BB$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BC$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BD$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BE$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BF$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BG$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BH$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BI$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BJ$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BK$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BL$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BM$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BN$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BO$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BP$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BQ$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BR$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0},{"$f":"LOOKUP(BS$11,Debt!$J$15:$IU$15,Debt!$J828:$IU828)","v":0}]
[]
[null,"Outputs Data"]
[null,null,"Value of NHFIC"]
[null,null,"NHFIC Interest Payments"]
[null,null,"Interest payments to project","AUD M",{"$f":"Discount_Rate","v":7.0000000000000007E-2},null,null,null,{"$f":"SUM(J148:BS148)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,J$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,K$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,L$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,M$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,N$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,O$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,P$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,Q$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,R$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,S$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,T$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,U$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,V$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,W$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,X$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,Y$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,Z$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AA$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AB$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AC$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AD$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AE$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AF$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AG$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AH$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AI$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AJ$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AK$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AL$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AM$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AN$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AO$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AP$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AQ$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AR$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AS$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AT$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AU$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AV$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AW$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AX$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AY$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,AZ$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BA$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BB$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BC$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BD$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BE$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BF$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BG$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BH$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BI$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BJ$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BK$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BL$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BM$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BN$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BO$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BP$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BQ$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BR$11)","v":0},{"$f":"-SUMIFS(Debt!$J$572:$IU$572,Debt!$J$15:$IU$15,BS$11)","v":0}]
[]
[null,null,"NPV of interest","AUD M",{"$f":"XNPV(E148,J148:BS148,$J$6:$BS$6)","v":0}]
[]
[null,null,"Comparable Debt Payments"]
[null,null,"NHFIC debt","AUD M",{"$f":"Cons!$I$270","v":-200}]

{"sheet":"Data_Q","index":8,"n_rows":93,"n_cols":255,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["Data - Quarterly"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Timing!C30","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Timing!C31","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Timing!C32","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Timing!C33","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Timing!C34","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Timing!C35","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Timing!C36","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Timing!C37","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Timing!C38","v":"Dwelling Value "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Timing!C39","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value ","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Debt Timing"]
[null,null,"NHFIC Debt Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C55,NHFIC_DebtFacilities,0))","v":1},{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"Num",null,null,null,null,null,{"$f":"Timing!J72","v":0},{"$f":"Timing!K72","v":0},{"$f":"Timing!L72","v":0},{"$f":"Timing!M72","v":0},{"$f":"Timing!N72","v":0},{"$f":"Timing!O72","v":0},{"$f":"Timing!P72","v":0},{"$f":"Timing!Q72","v":0},{"$f":"Timing!R72","v":0},{"$f":"Timing!S72","v":0},{"$f":"Timing!T72","v":0},{"$f":"Timing!U72","v":0},{"$f":"Timing!V72","v":0},{"$f":"Timing!W72","v":0},{"$f":"Timing!X72","v":1},{"$f":"Timing!Y72","v":2},{"$f":"Timing!Z72","v":3},{"$f":"Timing!AA72","v":4},{"$f":"Timing!AB72","v":5},{"$f":"Timing!AC72","v":6},{"$f":"Timing!AD72","v":7},{"$f":"Timing!AE72","v":8},{"$f":"Timing!AF72","v":9},{"$f":"Timing!AG72","v":10},{"$f":"Timing!AH72","v":11},{"$f":"Timing!AI72","v":12},{"$f":"Timing!AJ72","v":13},{"$f":"Timing!AK72","v":14},{"$f":"Timing!AL72","v":15},{"$f":"Timing!AM72","v":16},{"$f":"Timing!AN72","v":17},{"$f":"Timing!AO72","v":18},{"$f":"Timing!AP72","v":19},{"$f":"Timing!AQ72","v":20},{"$f":"Timing!AR72","v":21},{"$f":"Timing!AS72","v":22},{"$f":"Timing!AT72","v":23},{"$f":"Timing!AU72","v":24},{"$f":"Timing!AV72","v":25},{"$f":"Timing!AW72","v":26},{"$f":"Timing!AX72","v":27},{"$f":"Timing!AY72","v":28},{"$f":"Timing!AZ72","v":29},{"$f":"Timing!BA72","v":30},{"$f":"Timing!BB72","v":31},{"$f":"Timing!BC72","v":32},{"$f":"Timing!BD72","v":33},{"$f":"Timing!BE72","v":34},{"$f":"Timing!BF72","v":35},{"$f":"Timing!BG72","v":36},{"$f":"Timing!BH72","v":37},{"$f":"Timing!BI72","v":38},{"$f":"Timing!BJ72","v":39},{"$f":"Timing!BK72","v":40},{"$f":"Timing!BL72","v":40},{"$f":"Timing!BM72","v":40},{"$f":"Timing!BN72","v":40},{"$f":"Timing!BO72","v":40},{"$f":"Timing!BP72","v":40},{"$f":"Timing!BQ72","v":40},{"$f":"Timing!BR72","v":40},{"$f":"Timing!BS72","v":40},{"$f":"Timing!BT72","v":40},{"$f":"Timing!BU72","v":40},{"$f":"Timing!BV72","v":40},{"$f":"Timing!BW72","v":40},{"$f":"Timing!BX72","v":40},{"$f":"Timing!BY72","v":40},{"$f":"Timing!BZ72","v":40},{"$f":"Timing!CA72","v":40},{"$f":"Timing!CB72","v":40},{"$f":"Timing!CC72","v":40},{"$f":"Timing!CD72","v":40},{"$f":"Timing!CE72","v":40},{"$f":"Timing!CF72","v":40},{"$f":"Timing!CG72","v":40},{"$f":"Timing!CH72","v":40},{"$f":"Timing!CI72","v":40},{"$f":"Timing!CJ72","v":40},{"$f":"Timing!CK72","v":40},{"$f":"Timing!CL72","v":40},{"$f":"Timing!CM72","v":40},{"$f":"Timing!CN72","v":40},{"$f":"Timing!CO72","v":40},{"$f":"Timing!CP72","v":40},{"$f":"Timing!CQ72","v":40},{"$f":"Timing!CR72","v":40},{"$f":"Timing!CS72","v":40},{"$f":"Timing!CT72","v":40},{"$f":"Timing!CU72","v":40},{"$f":"Timing!CV72","v":40},{"$f":"Timing!CW72","v":40},{"$f":"Timing!CX72","v":40},{"$f":"Timing!CY72","v":40},{"$f":"Timing!CZ72","v":40},{"$f":"Timing!DA72","v":40},{"$f":"Timing!DB72","v":40},{"$f":"Timing!DC72","v":40},{"$f":"Timing!DD72","v":40},{"$f":"Timing!DE72","v":40},{"$f":"Timing!DF72","v":40},{"$f":"Timing!DG72","v":40},{"$f":"Timing!DH72","v":40},{"$f":"Timing!DI72","v":40},{"$f":"Timing!DJ72","v":40},{"$f":"Timing!DK72","v":40},{"$f":"Timing!DL72","v":40},{"$f":"Timing!DM72","v":40},{"$f":"Timing!DN72","v":40},{"$f":"Timing!DO72","v":40},{"$f":"Timing!DP72","v":40},{"$f":"Timing!DQ72","v":40},{"$f":"Timing!DR72","v":40},{"$f":"Timing!DS72","v":40},{"$f":"Timing!DT72","v":40},{"$f":"Timing!DU72","v":40},{"$f":"Timing!DV72","v":40},{"$f":"Timing!DW72","v":40},{"$f":"Timing!DX72","v":40},{"$f":"Timing!DY72","v":40},{"$f":"Timing!DZ72","v":40},{"$f":"Timing!EA72","v":40},{"$f":"Timing!EB72","v":40},{"$f":"Timing!EC72","v":40},{"$f":"Timing!ED72","v":40},{"$f":"Timing!EE72","v":40},{"$f":"Timing!EF72","v":40},{"$f":"Timing!EG72","v":40},{"$f":"Timing!EH72","v":40},{"$f":"Timing!EI72","v":40},{"$f":"Timing!EJ72","v":40},{"$f":"Timing!EK72","v":40},{"$f":"Timing!EL72","v":40},{"$f":"Timing!EM72","v":40},{"$f":"Timing!EN72","v":40},{"$f":"Timing!EO72","v":40},{"$f":"Timing!EP72","v":40},{"$f":"Timing!EQ72","v":40},{"$f":"Timing!ER72","v":40},{"$f":"Timing!ES72","v":40},{"$f":"Timing!ET72","v":40},{"$f":"Timing!EU72","v":40},{"$f":"Timing!EV72","v":40},{"$f":"Timing!EW72","v":40},{"$f":"Timing!EX72","v":40},{"$f":"Timing!EY72","v":40},{"$f":"Timing!EZ72","v":40},{"$f":"Timing!FA72","v":40},{"$f":"Timing!FB72","v":40},{"$f":"Timing!FC72","v":40},{"$f":"Timing!FD72","v":40},{"$f":"Timing!FE72","v":40},{"$f":"Timing!FF72","v":40},{"$f":"Timing!FG72","v":40},{"$f":"Timing!FH72","v":40},{"$f":"Timing!FI72","v":40},{"$f":"Timing!FJ72","v":40},{"$f":"Timing!FK72","v":40},{"$f":"Timing!FL72","v":40},{"$f":"Timing!FM72","v":40},{"$f":"Timing!FN72","v":40},{"$f":"Timing!FO72","v":40},{"$f":"Timing!FP72","v":40},{"$f":"Timing!FQ72","v":40},{"$f":"Timing!FR72","v":40},{"$f":"Timing!FS72","v":40},{"$f":"Timing!FT72","v":40},{"$f":"Timing!FU72","v":40},{"$f":"Timing!FV72","v":40},{"$f":"Timing!FW72","v":40},{"$f":"Timing!FX72","v":40},{"$f":"Timing!FY72","v":40},{"$f":"Timing!FZ72","v":40},{"$f":"Timing!GA72","v":40},{"$f":"Timing!GB72","v":40},{"$f":"Timing!GC72","v":40},{"$f":"Timing!GD72","v":40},{"$f":"Timing!GE72","v":40},{"$f":"Timing!GF72","v":40},{"$f":"Timing!GG72","v":40},{"$f":"Timing!GH72","v":40},{"$f":"Timing!GI72","v":40},{"$f":"Timing!GJ72","v":40},{"$f":"Timing!GK72","v":40},{"$f":"Timing!GL72","v":40},{"$f":"Timing!GM72","v":40},{"$f":"Timing!GN72","v":40},{"$f":"Timing!GO72","v":40},{"$f":"Timing!GP72","v":40},{"$f":"Timing!GQ72","v":40},{"$f":"Timing!GR72","v":40},{"$f":"Timing!GS72","v":40},{"$f":"Timing!GT72","v":40},{"$f":"Timing!GU72","v":40},{"$f":"Timing!GV72","v":40},{"$f":"Timing!GW72","v":40},{"$f":"Timing!GX72","v":40},{"$f":"Timing!GY72","v":40},{"$f":"Timing!GZ72","v":40},{"$f":"Timing!HA72","v":40},{"$f":"Timing!HB72","v":40},{"$f":"Timing!HC72","v":40},{"$f":"Timing!HD72","v":40},{"$f":"Timing!HE72","v":40},{"$f":"Timing!HF72","v":40},{"$f":"Timing!HG72","v":40},{"$f":"Timing!HH72","v":40},{"$f":"Timing!HI72","v":40},{"$f":"Timing!HJ72","v":40},{"$f":"Timing!HK72","v":40},{"$f":"Timing!HL72","v":40},{"$f":"Timing!HM72","v":40},{"$f":"Timing!HN72","v":40},{"$f":"Timing!HO72","v":40},{"$f":"Timing!HP72","v":40},{"$f":"Timing!HQ72","v":40},{"$f":"Timing!HR72","v":40},{"$f":"Timing!HS72","v":40},{"$f":"Timing!HT72","v":40},{"$f":"Timing!HU72","v":40},{"$f":"Timing!HV72","v":40},{"$f":"Timing!HW72","v":40},{"$f":"Timing!HX72","v":40},{"$f":"Timing!HY72","v":40},{"$f":"Timing!HZ72","v":40},{"$f":"Timing!IA72","v":40},{"$f":"Timing!IB72","v":40},{"$f":"Timing!IC72","v":40},{"$f":"Timing!ID72","v":40},{"$f":"Timing!IE72","v":40},{"$f":"Timing!IF72","v":40},{"$f":"Timing!IG72","v":40},{"$f":"Timing!IH72","v":40},{"$f":"Timing!II72","v":40},{"$f":"Timing!IJ72","v":40},{"$f":"Timing!IK72","v":40},{"$f":"Timing!IL72","v":40},{"$f":"Timing!IM72","v":40},{"$f":"Timing!IN72","v":40},{"$f":"Timing!IO72","v":40},{"$f":"Timing!IP72","v":40},{"$f":"Timing!IQ72","v":40},{"$f":"Timing!IR72","v":40},{"$f":"Timing!IS72","v":40},{"$f":"Timing!IT72","v":40},{"$f":"Timing!IU72","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C56,NHFIC_DebtFacilities,0))","v":2},{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"Num",null,null,null,null,null,{"$f":"Timing!J73","v":0},{"$f":"Timing!K73","v":0},{"$f":"Timing!L73","v":0},{"$f":"Timing!M73","v":0},{"$f":"Timing!N73","v":0},{"$f":"Timing!O73","v":0},{"$f":"Timing!P73","v":0},{"$f":"Timing!Q73","v":0},{"$f":"Timing!R73","v":0},{"$f":"Timing!S73","v":0},{"$f":"Timing!T73","v":0},{"$f":"Timing!U73","v":0},{"$f":"Timing!V73","v":0},{"$f":"Timing!W73","v":0},{"$f":"Timing!X73","v":0},{"$f":"Timing!Y73","v":0},{"$f":"Timing!Z73","v":0},{"$f":"Timing!AA73","v":0},{"$f":"Timing!AB73","v":0},{"$f":"Timing!AC73","v":0},{"$f":"Timing!AD73","v":0},{"$f":"Timing!AE73","v":0},{"$f":"Timing!AF73","v":0},{"$f":"Timing!AG73","v":0},{"$f":"Timing!AH73","v":0},{"$f":"Timing!AI73","v":0},{"$f":"Timing!AJ73","v":0},{"$f":"Timing!AK73","v":0},{"$f":"Timing!AL73","v":0},{"$f":"Timing!AM73","v":0},{"$f":"Timing!AN73","v":0},{"$f":"Timing!AO73","v":0},{"$f":"Timing!AP73","v":0},{"$f":"Timing!AQ73","v":0},{"$f":"Timing!AR73","v":0},{"$f":"Timing!AS73","v":0},{"$f":"Timing!AT73","v":0},{"$f":"Timing!AU73","v":0},{"$f":"Timing!AV73","v":0},{"$f":"Timing!AW73","v":0},{"$f":"Timing!AX73","v":0},{"$f":"Timing!AY73","v":0},{"$f":"Timing!AZ73","v":0},{"$f":"Timing!BA73","v":0},{"$f":"Timing!BB73","v":0},{"$f":"Timing!BC73","v":0},{"$f":"Timing!BD73","v":0},{"$f":"Timing!BE73","v":0},{"$f":"Timing!BF73","v":0},{"$f":"Timing!BG73","v":0},{"$f":"Timing!BH73","v":0},{"$f":"Timing!BI73","v":0},{"$f":"Timing!BJ73","v":0},{"$f":"Timing!BK73","v":0},{"$f":"Timing!BL73","v":1},{"$f":"Timing!BM73","v":2},{"$f":"Timing!BN73","v":3},{"$f":"Timing!BO73","v":4},{"$f":"Timing!BP73","v":5},{"$f":"Timing!BQ73","v":6},{"$f":"Timing!BR73","v":7},{"$f":"Timing!BS73","v":8},{"$f":"Timing!BT73","v":9},{"$f":"Timing!BU73","v":10},{"$f":"Timing!BV73","v":11},{"$f":"Timing!BW73","v":12},{"$f":"Timing!BX73","v":13},{"$f":"Timing!BY73","v":14},{"$f":"Timing!BZ73","v":15},{"$f":"Timing!CA73","v":16},{"$f":"Timing!CB73","v":17},{"$f":"Timing!CC73","v":18},{"$f":"Timing!CD73","v":19},{"$f":"Timing!CE73","v":20},{"$f":"Timing!CF73","v":21},{"$f":"Timing!CG73","v":22},{"$f":"Timing!CH73","v":23},{"$f":"Timing!CI73","v":24},{"$f":"Timing!CJ73","v":25},{"$f":"Timing!CK73","v":26},{"$f":"Timing!CL73","v":27},{"$f":"Timing!CM73","v":28},{"$f":"Timing!CN73","v":29},{"$f":"Timing!CO73","v":30},{"$f":"Timing!CP73","v":31},{"$f":"Timing!CQ73","v":32},{"$f":"Timing!CR73","v":33},{"$f":"Timing!CS73","v":34},{"$f":"Timing!CT73","v":35},{"$f":"Timing!CU73","v":36},{"$f":"Timing!CV73","v":37},{"$f":"Timing!CW73","v":38},{"$f":"Timing!CX73","v":39},{"$f":"Timing!CY73","v":40},{"$f":"Timing!CZ73","v":40},{"$f":"Timing!DA73","v":40},{"$f":"Timing!DB73","v":40},{"$f":"Timing!DC73","v":40},{"$f":"Timing!DD73","v":40},{"$f":"Timing!DE73","v":40},{"$f":"Timing!DF73","v":40},{"$f":"Timing!DG73","v":40},{"$f":"Timing!DH73","v":40},{"$f":"Timing!DI73","v":40},{"$f":"Timing!DJ73","v":40},{"$f":"Timing!DK73","v":40},{"$f":"Timing!DL73","v":40},{"$f":"Timing!DM73","v":40},{"$f":"Timing!DN73","v":40},{"$f":"Timing!DO73","v":40},{"$f":"Timing!DP73","v":40},{"$f":"Timing!DQ73","v":40},{"$f":"Timing!DR73","v":40},{"$f":"Timing!DS73","v":40},{"$f":"Timing!DT73","v":40},{"$f":"Timing!DU73","v":40},{"$f":"Timing!DV73","v":40},{"$f":"Timing!DW73","v":40},{"$f":"Timing!DX73","v":40},{"$f":"Timing!DY73","v":40},{"$f":"Timing!DZ73","v":40},{"$f":"Timing!EA73","v":40},{"$f":"Timing!EB73","v":40},{"$f":"Timing!EC73","v":40},{"$f":"Timing!ED73","v":40},{"$f":"Timing!EE73","v":40},{"$f":"Timing!EF73","v":40},{"$f":"Timing!EG73","v":40},{"$f":"Timing!EH73","v":40},{"$f":"Timing!EI73","v":40},{"$f":"Timing!EJ73","v":40},{"$f":"Timing!EK73","v":40},{"$f":"Timing!EL73","v":40},{"$f":"Timing!EM73","v":40},{"$f":"Timing!EN73","v":40},{"$f":"Timing!EO73","v":40},{"$f":"Timing!EP73","v":40},{"$f":"Timing!EQ73","v":40},{"$f":"Timing!ER73","v":40},{"$f":"Timing!ES73","v":40},{"$f":"Timing!ET73","v":40},{"$f":"Timing!EU73","v":40},{"$f":"Timing!EV73","v":40},{"$f":"Timing!EW73","v":40},{"$f":"Timing!EX73","v":40},{"$f":"Timing!EY73","v":40},{"$f":"Timing!EZ73","v":40},{"$f":"Timing!FA73","v":40},{"$f":"Timing!FB73","v":40},{"$f":"Timing!FC73","v":40},{"$f":"Timing!FD73","v":40},{"$f":"Timing!FE73","v":40},{"$f":"Timing!FF73","v":40},{"$f":"Timing!FG73","v":40},{"$f":"Timing!FH73","v":40},{"$f":"Timing!FI73","v":40},{"$f":"Timing!FJ73","v":40},{"$f":"Timing!FK73","v":40},{"$f":"Timing!FL73","v":40},{"$f":"Timing!FM73","v":40},{"$f":"Timing!FN73","v":40},{"$f":"Timing!FO73","v":40},{"$f":"Timing!FP73","v":40},{"$f":"Timing!FQ73","v":40},{"$f":"Timing!FR73","v":40},{"$f":"Timing!FS73","v":40},{"$f":"Timing!FT73","v":40},{"$f":"Timing!FU73","v":40},{"$f":"Timing!FV73","v":40},{"$f":"Timing!FW73","v":40},{"$f":"Timing!FX73","v":40},{"$f":"Timing!FY73","v":40},{"$f":"Timing!FZ73","v":40},{"$f":"Timing!GA73","v":40},{"$f":"Timing!GB73","v":40},{"$f":"Timing!GC73","v":40},{"$f":"Timing!GD73","v":40},{"$f":"Timing!GE73","v":40},{"$f":"Timing!GF73","v":40},{"$f":"Timing!GG73","v":40},{"$f":"Timing!GH73","v":40},{"$f":"Timing!GI73","v":40},{"$f":"Timing!GJ73","v":40},{"$f":"Timing!GK73","v":40},{"$f":"Timing!GL73","v":40},{"$f":"Timing!GM73","v":40},{"$f":"Timing!GN73","v":40},{"$f":"Timing!GO73","v":40},{"$f":"Timing!GP73","v":40},{"$f":"Timing!GQ73","v":40},{"$f":"Timing!GR73","v":40},{"$f":"Timing!GS73","v":40},{"$f":"Timing!GT73","v":40},{"$f":"Timing!GU73","v":40},{"$f":"Timing!GV73","v":40},{"$f":"Timing!GW73","v":40},{"$f":"Timing!GX73","v":40},{"$f":"Timing!GY73","v":40},{"$f":"Timing!GZ73","v":40},{"$f":"Timing!HA73","v":40},{"$f":"Timing!HB73","v":40},{"$f":"Timing!HC73","v":40},{"$f":"Timing!HD73","v":40},{"$f":"Timing!HE73","v":40},{"$f":"Timing!HF73","v":40},{"$f":"Timing!HG73","v":40},{"$f":"Timing!HH73","v":40},{"$f":"Timing!HI73","v":40},{"$f":"Timing!HJ73","v":40},{"$f":"Timing!HK73","v":40},{"$f":"Timing!HL73","v":40},{"$f":"Timing!HM73","v":40},{"$f":"Timing!HN73","v":40},{"$f":"Timing!HO73","v":40},{"$f":"Timing!HP73","v":40},{"$f":"Timing!HQ73","v":40},{"$f":"Timing!HR73","v":40},{"$f":"Timing!HS73","v":40},{"$f":"Timing!HT73","v":40},{"$f":"Timing!HU73","v":40},{"$f":"Timing!HV73","v":40},{"$f":"Timing!HW73","v":40},{"$f":"Timing!HX73","v":40},{"$f":"Timing!HY73","v":40},{"$f":"Timing!HZ73","v":40},{"$f":"Timing!IA73","v":40},{"$f":"Timing!IB73","v":40},{"$f":"Timing!IC73","v":40},{"$f":"Timing!ID73","v":40},{"$f":"Timing!IE73","v":40},{"$f":"Timing!IF73","v":40},{"$f":"Timing!IG73","v":40},{"$f":"Timing!IH73","v":40},{"$f":"Timing!II73","v":40},{"$f":"Timing!IJ73","v":40},{"$f":"Timing!IK73","v":40},{"$f":"Timing!IL73","v":40},{"$f":"Timing!IM73","v":40},{"$f":"Timing!IN73","v":40},{"$f":"Timing!IO73","v":40},{"$f":"Timing!IP73","v":40},{"$f":"Timing!IQ73","v":40},{"$f":"Timing!IR73","v":40},{"$f":"Timing!IS73","v":40},{"$f":"Timing!IT73","v":40},{"$f":"Timing!IU73","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C57,NHFIC_DebtFacilities,0))","v":3},{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"Num",null,null,null,null,null,{"$f":"Timing!J74","v":0},{"$f":"Timing!K74","v":0},{"$f":"Timing!L74","v":0},{"$f":"Timing!M74","v":0},{"$f":"Timing!N74","v":0},{"$f":"Timing!O74","v":0},{"$f":"Timing!P74","v":0},{"$f":"Timing!Q74","v":0},{"$f":"Timing!R74","v":0},{"$f":"Timing!S74","v":0},{"$f":"Timing!T74","v":0},{"$f":"Timing!U74","v":0},{"$f":"Timing!V74","v":0},{"$f":"Timing!W74","v":0},{"$f":"Timing!X74","v":0},{"$f":"Timing!Y74","v":0},{"$f":"Timing!Z74","v":0},{"$f":"Timing!AA74","v":0},{"$f":"Timing!AB74","v":0},{"$f":"Timing!AC74","v":0},{"$f":"Timing!AD74","v":0},{"$f":"Timing!AE74","v":0},{"$f":"Timing!AF74","v":0},{"$f":"Timing!AG74","v":0},{"$f":"Timing!AH74","v":0},{"$f":"Timing!AI74","v":0},{"$f":"Timing!AJ74","v":0},{"$f":"Timing!AK74","v":0},{"$f":"Timing!AL74","v":0},{"$f":"Timing!AM74","v":0},{"$f":"Timing!AN74","v":0},{"$f":"Timing!AO74","v":0},{"$f":"Timing!AP74","v":0},{"$f":"Timing!AQ74","v":0},{"$f":"Timing!AR74","v":0},{"$f":"Timing!AS74","v":0},{"$f":"Timing!AT74","v":0},{"$f":"Timing!AU74","v":0},{"$f":"Timing!AV74","v":0},{"$f":"Timing!AW74","v":0},{"$f":"Timing!AX74","v":0},{"$f":"Timing!AY74","v":0},{"$f":"Timing!AZ74","v":0},{"$f":"Timing!BA74","v":0},{"$f":"Timing!BB74","v":0},{"$f":"Timing!BC74","v":0},{"$f":"Timing!BD74","v":0},{"$f":"Timing!BE74","v":0},{"$f":"Timing!BF74","v":0},{"$f":"Timing!BG74","v":0},{"$f":"Timing!BH74","v":0},{"$f":"Timing!BI74","v":0},{"$f":"Timing!BJ74","v":0},{"$f":"Timing!BK74","v":0},{"$f":"Timing!BL74","v":0},{"$f":"Timing!BM74","v":0},{"$f":"Timing!BN74","v":0},{"$f":"Timing!BO74","v":0},{"$f":"Timing!BP74","v":0},{"$f":"Timing!BQ74","v":0},{"$f":"Timing!BR74","v":0},{"$f":"Timing!BS74","v":0},{"$f":"Timing!BT74","v":0},{"$f":"Timing!BU74","v":0},{"$f":"Timing!BV74","v":0},{"$f":"Timing!BW74","v":0},{"$f":"Timing!BX74","v":0},{"$f":"Timing!BY74","v":0},{"$f":"Timing!BZ74","v":0},{"$f":"Timing!CA74","v":0},{"$f":"Timing!CB74","v":0},{"$f":"Timing!CC74","v":0},{"$f":"Timing!CD74","v":0},{"$f":"Timing!CE74","v":0},{"$f":"Timing!CF74","v":0},{"$f":"Timing!CG74","v":0},{"$f":"Timing!CH74","v":0},{"$f":"Timing!CI74","v":0},{"$f":"Timing!CJ74","v":0},{"$f":"Timing!CK74","v":0},{"$f":"Timing!CL74","v":0},{"$f":"Timing!CM74","v":0},{"$f":"Timing!CN74","v":0},{"$f":"Timing!CO74","v":0},{"$f":"Timing!CP74","v":0},{"$f":"Timing!CQ74","v":0},{"$f":"Timing!CR74","v":0},{"$f":"Timing!CS74","v":0},{"$f":"Timing!CT74","v":0},{"$f":"Timing!CU74","v":0},{"$f":"Timing!CV74","v":0},{"$f":"Timing!CW74","v":0},{"$f":"Timing!CX74","v":0},{"$f":"Timing!CY74","v":0},{"$f":"Timing!CZ74","v":1},{"$f":"Timing!DA74","v":2},{"$f":"Timing!DB74","v":3},{"$f":"Timing!DC74","v":4},{"$f":"Timing!DD74","v":5},{"$f":"Timing!DE74","v":6},{"$f":"Timing!DF74","v":7},{"$f":"Timing!DG74","v":8},{"$f":"Timing!DH74","v":9},{"$f":"Timing!DI74","v":10},{"$f":"Timing!DJ74","v":11},{"$f":"Timing!DK74","v":12},{"$f":"Timing!DL74","v":13},{"$f":"Timing!DM74","v":14},{"$f":"Timing!DN74","v":15},{"$f":"Timing!DO74","v":16},{"$f":"Timing!DP74","v":17},{"$f":"Timing!DQ74","v":18},{"$f":"Timing!DR74","v":19},{"$f":"Timing!DS74","v":20},{"$f":"Timing!DT74","v":21},{"$f":"Timing!DU74","v":22},{"$f":"Timing!DV74","v":23},{"$f":"Timing!DW74","v":24},{"$f":"Timing!DX74","v":25},{"$f":"Timing!DY74","v":26},{"$f":"Timing!DZ74","v":27},{"$f":"Timing!EA74","v":28},{"$f":"Timing!EB74","v":29},{"$f":"Timing!EC74","v":30},{"$f":"Timing!ED74","v":31},{"$f":"Timing!EE74","v":32},{"$f":"Timing!EF74","v":33},{"$f":"Timing!EG74","v":34},{"$f":"Timing!EH74","v":35},{"$f":"Timing!EI74","v":36},{"$f":"Timing!EJ74","v":37},{"$f":"Timing!EK74","v":38},{"$f":"Timing!EL74","v":39},{"$f":"Timing!EM74","v":40},{"$f":"Timing!EN74","v":40},{"$f":"Timing!EO74","v":40},{"$f":"Timing!EP74","v":40},{"$f":"Timing!EQ74","v":40},{"$f":"Timing!ER74","v":40},{"$f":"Timing!ES74","v":40},{"$f":"Timing!ET74","v":40},{"$f":"Timing!EU74","v":40},{"$f":"Timing!EV74","v":40},{"$f":"Timing!EW74","v":40},{"$f":"Timing!EX74","v":40},{"$f":"Timing!EY74","v":40},{"$f":"Timing!EZ74","v":40},{"$f":"Timing!FA74","v":40},{"$f":"Timing!FB74","v":40},{"$f":"Timing!FC74","v":40},{"$f":"Timing!FD74","v":40},{"$f":"Timing!FE74","v":40},{"$f":"Timing!FF74","v":40},{"$f":"Timing!FG74","v":40},{"$f":"Timing!FH74","v":40},{"$f":"Timing!FI74","v":40},{"$f":"Timing!FJ74","v":40},{"$f":"Timing!FK74","v":40},{"$f":"Timing!FL74","v":40},{"$f":"Timing!FM74","v":40},{"$f":"Timing!FN74","v":40},{"$f":"Timing!FO74","v":40},{"$f":"Timing!FP74","v":40},{"$f":"Timing!FQ74","v":40},{"$f":"Timing!FR74","v":40},{"$f":"Timing!FS74","v":40},{"$f":"Timing!FT74","v":40},{"$f":"Timing!FU74","v":40},{"$f":"Timing!FV74","v":40},{"$f":"Timing!FW74","v":40},{"$f":"Timing!FX74","v":40},{"$f":"Timing!FY74","v":40},{"$f":"Timing!FZ74","v":40},{"$f":"Timing!GA74","v":40},{"$f":"Timing!GB74","v":40},{"$f":"Timing!GC74","v":40},{"$f":"Timing!GD74","v":40},{"$f":"Timing!GE74","v":40},{"$f":"Timing!GF74","v":40},{"$f":"Timing!GG74","v":40},{"$f":"Timing!GH74","v":40},{"$f":"Timing!GI74","v":40},{"$f":"Timing!GJ74","v":40},{"$f":"Timing!GK74","v":40},{"$f":"Timing!GL74","v":40},{"$f":"Timing!GM74","v":40},{"$f":"Timing!GN74","v":40},{"$f":"Timing!GO74","v":40},{"$f":"Timing!GP74","v":40},{"$f":"Timing!GQ74","v":40},{"$f":"Timing!GR74","v":40},{"$f":"Timing!GS74","v":40},{"$f":"Timing!GT74","v":40},{"$f":"Timing!GU74","v":40},{"$f":"Timing!GV74","v":40},{"$f":"Timing!GW74","v":40},{"$f":"Timing!GX74","v":40},{"$f":"Timing!GY74","v":40},{"$f":"Timing!GZ74","v":40},{"$f":"Timing!HA74","v":40},{"$f":"Timing!HB74","v":40},{"$f":"Timing!HC74","v":40},{"$f":"Timing!HD74","v":40},{"$f":"Timing!HE74","v":40},{"$f":"Timing!HF74","v":40},{"$f":"Timing!HG74","v":40},{"$f":"Timing!HH74","v":40},{"$f":"Timing!HI74","v":40},{"$f":"Timing!HJ74","v":40},{"$f":"Timing!HK74","v":40},{"$f":"Timing!HL74","v":40},{"$f":"Timing!HM74","v":40},{"$f":"Timing!HN74","v":40},{"$f":"Timing!HO74","v":40},{"$f":"Timing!HP74","v":40},{"$f":"Timing!HQ74","v":40},{"$f":"Timing!HR74","v":40},{"$f":"Timing!HS74","v":40},{"$f":"Timing!HT74","v":40},{"$f":"Timing!HU74","v":40},{"$f":"Timing!HV74","v":40},{"$f":"Timing!HW74","v":40},{"$f":"Timing!HX74","v":40},{"$f":"Timing!HY74","v":40},{"$f":"Timing!HZ74","v":40},{"$f":"Timing!IA74","v":40},{"$f":"Timing!IB74","v":40},{"$f":"Timing!IC74","v":40},{"$f":"Timing!ID74","v":40},{"$f":"Timing!IE74","v":40},{"$f":"Timing!IF74","v":40},{"$f":"Timing!IG74","v":40},{"$f":"Timing!IH74","v":40},{"$f":"Timing!II74","v":40},{"$f":"Timing!IJ74","v":40},{"$f":"Timing!IK74","v":40},{"$f":"Timing!IL74","v":40},{"$f":"Timing!IM74","v":40},{"$f":"Timing!IN74","v":40},{"$f":"Timing!IO74","v":40},{"$f":"Timing!IP74","v":40},{"$f":"Timing!IQ74","v":40},{"$f":"Timing!IR74","v":40},{"$f":"Timing!IS74","v":40},{"$f":"Timing!IT74","v":40},{"$f":"Timing!IU74","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C58,NHFIC_DebtFacilities,0))","v":4},{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"Num",null,null,null,null,null,{"$f":"Timing!J75","v":0},{"$f":"Timing!K75","v":0},{"$f":"Timing!L75","v":0},{"$f":"Timing!M75","v":0},{"$f":"Timing!N75","v":0},{"$f":"Timing!O75","v":0},{"$f":"Timing!P75","v":0},{"$f":"Timing!Q75","v":0},{"$f":"Timing!R75","v":0},{"$f":"Timing!S75","v":0},{"$f":"Timing!T75","v":0},{"$f":"Timing!U75","v":0},{"$f":"Timing!V75","v":0},{"$f":"Timing!W75","v":0},{"$f":"Timing!X75","v":0},{"$f":"Timing!Y75","v":0},{"$f":"Timing!Z75","v":0},{"$f":"Timing!AA75","v":0},{"$f":"Timing!AB75","v":0},{"$f":"Timing!AC75","v":0},{"$f":"Timing!AD75","v":0},{"$f":"Timing!AE75","v":0},{"$f":"Timing!AF75","v":0},{"$f":"Timing!AG75","v":0},{"$f":"Timing!AH75","v":0},{"$f":"Timing!AI75","v":0},{"$f":"Timing!AJ75","v":0},{"$f":"Timing!AK75","v":0},{"$f":"Timing!AL75","v":0},{"$f":"Timing!AM75","v":0},{"$f":"Timing!AN75","v":0},{"$f":"Timing!AO75","v":0},{"$f":"Timing!AP75","v":0},{"$f":"Timing!AQ75","v":0},{"$f":"Timing!AR75","v":0},{"$f":"Timing!AS75","v":0},{"$f":"Timing!AT75","v":0},{"$f":"Timing!AU75","v":0},{"$f":"Timing!AV75","v":0},{"$f":"Timing!AW75","v":0},{"$f":"Timing!AX75","v":0},{"$f":"Timing!AY75","v":0},{"$f":"Timing!AZ75","v":0},{"$f":"Timing!BA75","v":0},{"$f":"Timing!BB75","v":0},{"$f":"Timing!BC75","v":0},{"$f":"Timing!BD75","v":0},{"$f":"Timing!BE75","v":0},{"$f":"Timing!BF75","v":0},{"$f":"Timing!BG75","v":0},{"$f":"Timing!BH75","v":0},{"$f":"Timing!BI75","v":0},{"$f":"Timing!BJ75","v":0},{"$f":"Timing!BK75","v":0},{"$f":"Timing!BL75","v":0},{"$f":"Timing!BM75","v":0},{"$f":"Timing!BN75","v":0},{"$f":"Timing!BO75","v":0},{"$f":"Timing!BP75","v":0},{"$f":"Timing!BQ75","v":0},{"$f":"Timing!BR75","v":0},{"$f":"Timing!BS75","v":0},{"$f":"Timing!BT75","v":0},{"$f":"Timing!BU75","v":0},{"$f":"Timing!BV75","v":0},{"$f":"Timing!BW75","v":0},{"$f":"Timing!BX75","v":0},{"$f":"Timing!BY75","v":0},{"$f":"Timing!BZ75","v":0},{"$f":"Timing!CA75","v":0},{"$f":"Timing!CB75","v":0},{"$f":"Timing!CC75","v":0},{"$f":"Timing!CD75","v":0},{"$f":"Timing!CE75","v":0},{"$f":"Timing!CF75","v":0},{"$f":"Timing!CG75","v":0},{"$f":"Timing!CH75","v":0},{"$f":"Timing!CI75","v":0},{"$f":"Timing!CJ75","v":0},{"$f":"Timing!CK75","v":0},{"$f":"Timing!CL75","v":0},{"$f":"Timing!CM75","v":0},{"$f":"Timing!CN75","v":0},{"$f":"Timing!CO75","v":0},{"$f":"Timing!CP75","v":0},{"$f":"Timing!CQ75","v":0},{"$f":"Timing!CR75","v":0},{"$f":"Timing!CS75","v":0},{"$f":"Timing!CT75","v":0},{"$f":"Timing!CU75","v":0},{"$f":"Timing!CV75","v":0},{"$f":"Timing!CW75","v":0},{"$f":"Timing!CX75","v":0},{"$f":"Timing!CY75","v":0},{"$f":"Timing!CZ75","v":0},{"$f":"Timing!DA75","v":0},{"$f":"Timing!DB75","v":0},{"$f":"Timing!DC75","v":0},{"$f":"Timing!DD75","v":0},{"$f":"Timing!DE75","v":0},{"$f":"Timing!DF75","v":0},{"$f":"Timing!DG75","v":0},{"$f":"Timing!DH75","v":0},{"$f":"Timing!DI75","v":0},{"$f":"Timing!DJ75","v":0},{"$f":"Timing!DK75","v":0},{"$f":"Timing!DL75","v":0},{"$f":"Timing!DM75","v":0},{"$f":"Timing!DN75","v":0},{"$f":"Timing!DO75","v":0},{"$f":"Timing!DP75","v":0},{"$f":"Timing!DQ75","v":0},{"$f":"Timing!DR75","v":0},{"$f":"Timing!DS75","v":0},{"$f":"Timing!DT75","v":0},{"$f":"Timing!DU75","v":0},{"$f":"Timing!DV75","v":0},{"$f":"Timing!DW75","v":0},{"$f":"Timing!DX75","v":0},{"$f":"Timing!DY75","v":0},{"$f":"Timing!DZ75","v":0},{"$f":"Timing!EA75","v":0},{"$f":"Timing!EB75","v":0},{"$f":"Timing!EC75","v":0},{"$f":"Timing!ED75","v":0},{"$f":"Timing!EE75","v":0},{"$f":"Timing!EF75","v":0},{"$f":"Timing!EG75","v":0},{"$f":"Timing!EH75","v":0},{"$f":"Timing!EI75","v":0},{"$f":"Timing!EJ75","v":0},{"$f":"Timing!EK75","v":0},{"$f":"Timing!EL75","v":0},{"$f":"Timing!EM75","v":0},{"$f":"Timing!EN75","v":1},{"$f":"Timing!EO75","v":2},{"$f":"Timing!EP75","v":3},{"$f":"Timing!EQ75","v":4},{"$f":"Timing!ER75","v":5},{"$f":"Timing!ES75","v":6},{"$f":"Timing!ET75","v":7},{"$f":"Timing!EU75","v":8},{"$f":"Timing!EV75","v":9},{"$f":"Timing!EW75","v":10},{"$f":"Timing!EX75","v":11},{"$f":"Timing!EY75","v":12},{"$f":"Timing!EZ75","v":13},{"$f":"Timing!FA75","v":14},{"$f":"Timing!FB75","v":15},{"$f":"Timing!FC75","v":16},{"$f":"Timing!FD75","v":17},{"$f":"Timing!FE75","v":18},{"$f":"Timing!FF75","v":19},{"$f":"Timing!FG75","v":20},{"$f":"Timing!FH75","v":21},{"$f":"Timing!FI75","v":22},{"$f":"Timing!FJ75","v":23},{"$f":"Timing!FK75","v":24},{"$f":"Timing!FL75","v":25},{"$f":"Timing!FM75","v":26},{"$f":"Timing!FN75","v":27},{"$f":"Timing!FO75","v":28},{"$f":"Timing!FP75","v":29},{"$f":"Timing!FQ75","v":30},{"$f":"Timing!FR75","v":31},{"$f":"Timing!FS75","v":32},{"$f":"Timing!FT75","v":33},{"$f":"Timing!FU75","v":34},{"$f":"Timing!FV75","v":35},{"$f":"Timing!FW75","v":36},{"$f":"Timing!FX75","v":37},{"$f":"Timing!FY75","v":38},{"$f":"Timing!FZ75","v":39},{"$f":"Timing!GA75","v":40},{"$f":"Timing!GB75","v":40},{"$f":"Timing!GC75","v":40},{"$f":"Timing!GD75","v":40},{"$f":"Timing!GE75","v":40},{"$f":"Timing!GF75","v":40},{"$f":"Timing!GG75","v":40},{"$f":"Timing!GH75","v":40},{"$f":"Timing!GI75","v":40},{"$f":"Timing!GJ75","v":40},{"$f":"Timing!GK75","v":40},{"$f":"Timing!GL75","v":40},{"$f":"Timing!GM75","v":40},{"$f":"Timing!GN75","v":40},{"$f":"Timing!GO75","v":40},{"$f":"Timing!GP75","v":40},{"$f":"Timing!GQ75","v":40},{"$f":"Timing!GR75","v":40},{"$f":"Timing!GS75","v":40},{"$f":"Timing!GT75","v":40},{"$f":"Timing!GU75","v":40},{"$f":"Timing!GV75","v":40},{"$f":"Timing!GW75","v":40},{"$f":"Timing!GX75","v":40},{"$f":"Timing!GY75","v":40},{"$f":"Timing!GZ75","v":40},{"$f":"Timing!HA75","v":40},{"$f":"Timing!HB75","v":40},{"$f":"Timing!HC75","v":40},{"$f":"Timing!HD75","v":40},{"$f":"Timing!HE75","v":40},{"$f":"Timing!HF75","v":40},{"$f":"Timing!HG75","v":40},{"$f":"Timing!HH75","v":40},{"$f":"Timing!HI75","v":40},{"$f":"Timing!HJ75","v":40},{"$f":"Timing!HK75","v":40},{"$f":"Timing!HL75","v":40},{"$f":"Timing!HM75","v":40},{"$f":"Timing!HN75","v":40},{"$f":"Timing!HO75","v":40},{"$f":"Timing!HP75","v":40},{"$f":"Timing!HQ75","v":40},{"$f":"Timing!HR75","v":40},{"$f":"Timing!HS75","v":40},{"$f":"Timing!HT75","v":40},{"$f":"Timing!HU75","v":40},{"$f":"Timing!HV75","v":40},{"$f":"Timing!HW75","v":40},{"$f":"Timing!HX75","v":40},{"$f":"Timing!HY75","v":40},{"$f":"Timing!HZ75","v":40},{"$f":"Timing!IA75","v":40},{"$f":"Timing!IB75","v":40},{"$f":"Timing!IC75","v":40},{"$f":"Timing!ID75","v":40},{"$f":"Timing!IE75","v":40},{"$f":"Timing!IF75","v":40},{"$f":"Timing!IG75","v":40},{"$f":"Timing!IH75","v":40},{"$f":"Timing!II75","v":40},{"$f":"Timing!IJ75","v":40},{"$f":"Timing!IK75","v":40},{"$f":"Timing!IL75","v":40},{"$f":"Timing!IM75","v":40},{"$f":"Timing!IN75","v":40},{"$f":"Timing!IO75","v":40},{"$f":"Timing!IP75","v":40},{"$f":"Timing!IQ75","v":40},{"$f":"Timing!IR75","v":40},{"$f":"Timing!IS75","v":40},{"$f":"Timing!IT75","v":40},{"$f":"Timing!IU75","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C59,NHFIC_DebtFacilities,0))","v":5},{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"Num",null,null,null,null,null,{"$f":"Timing!J76","v":0},{"$f":"Timing!K76","v":0},{"$f":"Timing!L76","v":0},{"$f":"Timing!M76","v":0},{"$f":"Timing!N76","v":0},{"$f":"Timing!O76","v":0},{"$f":"Timing!P76","v":0},{"$f":"Timing!Q76","v":0},{"$f":"Timing!R76","v":0},{"$f":"Timing!S76","v":0},{"$f":"Timing!T76","v":0},{"$f":"Timing!U76","v":0},{"$f":"Timing!V76","v":0},{"$f":"Timing!W76","v":0},{"$f":"Timing!X76","v":0},{"$f":"Timing!Y76","v":0},{"$f":"Timing!Z76","v":0},{"$f":"Timing!AA76","v":0},{"$f":"Timing!AB76","v":0},{"$f":"Timing!AC76","v":0},{"$f":"Timing!AD76","v":0},{"$f":"Timing!AE76","v":0},{"$f":"Timing!AF76","v":0},{"$f":"Timing!AG76","v":0},{"$f":"Timing!AH76","v":0},{"$f":"Timing!AI76","v":0},{"$f":"Timing!AJ76","v":0},{"$f":"Timing!AK76","v":0},{"$f":"Timing!AL76","v":0},{"$f":"Timing!AM76","v":0},{"$f":"Timing!AN76","v":0},{"$f":"Timing!AO76","v":0},{"$f":"Timing!AP76","v":0},{"$f":"Timing!AQ76","v":0},{"$f":"Timing!AR76","v":0},{"$f":"Timing!AS76","v":0},{"$f":"Timing!AT76","v":0},{"$f":"Timing!AU76","v":0},{"$f":"Timing!AV76","v":0},{"$f":"Timing!AW76","v":0},{"$f":"Timing!AX76","v":0},{"$f":"Timing!AY76","v":0},{"$f":"Timing!AZ76","v":0},{"$f":"Timing!BA76","v":0},{"$f":"Timing!BB76","v":0},{"$f":"Timing!BC76","v":0},{"$f":"Timing!BD76","v":0},{"$f":"Timing!BE76","v":0},{"$f":"Timing!BF76","v":0},{"$f":"Timing!BG76","v":0},{"$f":"Timing!BH76","v":0},{"$f":"Timing!BI76","v":0},{"$f":"Timing!BJ76","v":0},{"$f":"Timing!BK76","v":0},{"$f":"Timing!BL76","v":0},{"$f":"Timing!BM76","v":0},{"$f":"Timing!BN76","v":0},{"$f":"Timing!BO76","v":0},{"$f":"Timing!BP76","v":0},{"$f":"Timing!BQ76","v":0},{"$f":"Timing!BR76","v":0},{"$f":"Timing!BS76","v":0},{"$f":"Timing!BT76","v":0},{"$f":"Timing!BU76","v":0},{"$f":"Timing!BV76","v":0},{"$f":"Timing!BW76","v":0},{"$f":"Timing!BX76","v":0},{"$f":"Timing!BY76","v":0},{"$f":"Timing!BZ76","v":0},{"$f":"Timing!CA76","v":0},{"$f":"Timing!CB76","v":0},{"$f":"Timing!CC76","v":0},{"$f":"Timing!CD76","v":0},{"$f":"Timing!CE76","v":0},{"$f":"Timing!CF76","v":0},{"$f":"Timing!CG76","v":0},{"$f":"Timing!CH76","v":0},{"$f":"Timing!CI76","v":0},{"$f":"Timing!CJ76","v":0},{"$f":"Timing!CK76","v":0},{"$f":"Timing!CL76","v":0},{"$f":"Timing!CM76","v":0},{"$f":"Timing!CN76","v":0},{"$f":"Timing!CO76","v":0},{"$f":"Timing!CP76","v":0},{"$f":"Timing!CQ76","v":0},{"$f":"Timing!CR76","v":0},{"$f":"Timing!CS76","v":0},{"$f":"Timing!CT76","v":0},{"$f":"Timing!CU76","v":0},{"$f":"Timing!CV76","v":0},{"$f":"Timing!CW76","v":0},{"$f":"Timing!CX76","v":0},{"$f":"Timing!CY76","v":0},{"$f":"Timing!CZ76","v":0},{"$f":"Timing!DA76","v":0},{"$f":"Timing!DB76","v":0},{"$f":"Timing!DC76","v":0},{"$f":"Timing!DD76","v":0},{"$f":"Timing!DE76","v":0},{"$f":"Timing!DF76","v":0},{"$f":"Timing!DG76","v":0},{"$f":"Timing!DH76","v":0},{"$f":"Timing!DI76","v":0},{"$f":"Timing!DJ76","v":0},{"$f":"Timing!DK76","v":0},{"$f":"Timing!DL76","v":0},{"$f":"Timing!DM76","v":0},{"$f":"Timing!DN76","v":0},{"$f":"Timing!DO76","v":0},{"$f":"Timing!DP76","v":0},{"$f":"Timing!DQ76","v":0},{"$f":"Timing!DR76","v":0},{"$f":"Timing!DS76","v":0},{"$f":"Timing!DT76","v":0},{"$f":"Timing!DU76","v":0},{"$f":"Timing!DV76","v":0},{"$f":"Timing!DW76","v":0},{"$f":"Timing!DX76","v":0},{"$f":"Timing!DY76","v":0},{"$f":"Timing!DZ76","v":0},{"$f":"Timing!EA76","v":0},{"$f":"Timing!EB76","v":0},{"$f":"Timing!EC76","v":0},{"$f":"Timing!ED76","v":0},{"$f":"Timing!EE76","v":0},{"$f":"Timing!EF76","v":0},{"$f":"Timing!EG76","v":0},{"$f":"Timing!EH76","v":0},{"$f":"Timing!EI76","v":0},{"$f":"Timing!EJ76","v":0},{"$f":"Timing!EK76","v":0},{"$f":"Timing!EL76","v":0},{"$f":"Timing!EM76","v":0},{"$f":"Timing!EN76","v":0},{"$f":"Timing!EO76","v":0},{"$f":"Timing!EP76","v":0},{"$f":"Timing!EQ76","v":0},{"$f":"Timing!ER76","v":0},{"$f":"Timing!ES76","v":0},{"$f":"Timing!ET76","v":0},{"$f":"Timing!EU76","v":0},{"$f":"Timing!EV76","v":0},{"$f":"Timing!EW76","v":0},{"$f":"Timing!EX76","v":0},{"$f":"Timing!EY76","v":0},{"$f":"Timing!EZ76","v":0},{"$f":"Timing!FA76","v":0},{"$f":"Timing!FB76","v":0},{"$f":"Timing!FC76","v":0},{"$f":"Timing!FD76","v":0},{"$f":"Timing!FE76","v":0},{"$f":"Timing!FF76","v":0},{"$f":"Timing!FG76","v":0},{"$f":"Timing!FH76","v":0},{"$f":"Timing!FI76","v":0},{"$f":"Timing!FJ76","v":0},{"$f":"Timing!FK76","v":0},{"$f":"Timing!FL76","v":0},{"$f":"Timing!FM76","v":0},{"$f":"Timing!FN76","v":0},{"$f":"Timing!FO76","v":0},{"$f":"Timing!FP76","v":0},{"$f":"Timing!FQ76","v":0},{"$f":"Timing!FR76","v":0},{"$f":"Timing!FS76","v":0},{"$f":"Timing!FT76","v":0},{"$f":"Timing!FU76","v":0},{"$f":"Timing!FV76","v":0},{"$f":"Timing!FW76","v":0},{"$f":"Timing!FX76","v":0},{"$f":"Timing!FY76","v":0},{"$f":"Timing!FZ76","v":0},{"$f":"Timing!GA76","v":0},{"$f":"Timing!GB76","v":1},{"$f":"Timing!GC76","v":2},{"$f":"Timing!GD76","v":3},{"$f":"Timing!GE76","v":4},{"$f":"Timing!GF76","v":5},{"$f":"Timing!GG76","v":6},{"$f":"Timing!GH76","v":7},{"$f":"Timing!GI76","v":8},{"$f":"Timing!GJ76","v":9},{"$f":"Timing!GK76","v":10},{"$f":"Timing!GL76","v":11},{"$f":"Timing!GM76","v":12},{"$f":"Timing!GN76","v":13},{"$f":"Timing!GO76","v":14},{"$f":"Timing!GP76","v":15},{"$f":"Timing!GQ76","v":16},{"$f":"Timing!GR76","v":17},{"$f":"Timing!GS76","v":18},{"$f":"Timing!GT76","v":19},{"$f":"Timing!GU76","v":20},{"$f":"Timing!GV76","v":21},{"$f":"Timing!GW76","v":22},{"$f":"Timing!GX76","v":23},{"$f":"Timing!GY76","v":24},{"$f":"Timing!GZ76","v":25},{"$f":"Timing!HA76","v":26},{"$f":"Timing!HB76","v":27},{"$f":"Timing!HC76","v":28},{"$f":"Timing!HD76","v":29},{"$f":"Timing!HE76","v":30},{"$f":"Timing!HF76","v":31},{"$f":"Timing!HG76","v":32},{"$f":"Timing!HH76","v":33},{"$f":"Timing!HI76","v":34},{"$f":"Timing!HJ76","v":35},{"$f":"Timing!HK76","v":36},{"$f":"Timing!HL76","v":37},{"$f":"Timing!HM76","v":38},{"$f":"Timing!HN76","v":39},{"$f":"Timing!HO76","v":40},{"$f":"Timing!HP76","v":40},{"$f":"Timing!HQ76","v":40},{"$f":"Timing!HR76","v":40},{"$f":"Timing!HS76","v":40},{"$f":"Timing!HT76","v":40},{"$f":"Timing!HU76","v":40},{"$f":"Timing!HV76","v":40},{"$f":"Timing!HW76","v":40},{"$f":"Timing!HX76","v":40},{"$f":"Timing!HY76","v":40},{"$f":"Timing!HZ76","v":40},{"$f":"Timing!IA76","v":40},{"$f":"Timing!IB76","v":40},{"$f":"Timing!IC76","v":40},{"$f":"Timing!ID76","v":40},{"$f":"Timing!IE76","v":40},{"$f":"Timing!IF76","v":40},{"$f":"Timing!IG76","v":40},{"$f":"Timing!IH76","v":40},{"$f":"Timing!II76","v":40},{"$f":"Timing!IJ76","v":40},{"$f":"Timing!IK76","v":40},{"$f":"Timing!IL76","v":40},{"$f":"Timing!IM76","v":40},{"$f":"Timing!IN76","v":40},{"$f":"Timing!IO76","v":40},{"$f":"Timing!IP76","v":40},{"$f":"Timing!IQ76","v":40},{"$f":"Timing!IR76","v":40},{"$f":"Timing!IS76","v":40},{"$f":"Timing!IT76","v":40},{"$f":"Timing!IU76","v":40}]
[]
[null,null,"NHFIC Debt Commencement Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C62,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C79","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J79","v":0},{"$f":"Timing!K79","v":0},{"$f":"Timing!L79","v":0},{"$f":"Timing!M79","v":0},{"$f":"Timing!N79","v":0},{"$f":"Timing!O79","v":0},{"$f":"Timing!P79","v":0},{"$f":"Timing!Q79","v":0},{"$f":"Timing!R79","v":0},{"$f":"Timing!S79","v":0},{"$f":"Timing!T79","v":0},{"$f":"Timing!U79","v":0},{"$f":"Timing!V79","v":0},{"$f":"Timing!W79","v":1},{"$f":"Timing!X79","v":0},{"$f":"Timing!Y79","v":0},{"$f":"Timing!Z79","v":0},{"$f":"Timing!AA79","v":0},{"$f":"Timing!AB79","v":0},{"$f":"Timing!AC79","v":0},{"$f":"Timing!AD79","v":0},{"$f":"Timing!AE79","v":0},{"$f":"Timing!AF79","v":0},{"$f":"Timing!AG79","v":0},{"$f":"Timing!AH79","v":0},{"$f":"Timing!AI79","v":0},{"$f":"Timing!AJ79","v":0},{"$f":"Timing!AK79","v":0},{"$f":"Timing!AL79","v":0},{"$f":"Timing!AM79","v":0},{"$f":"Timing!AN79","v":0},{"$f":"Timing!AO79","v":0},{"$f":"Timing!AP79","v":0},{"$f":"Timing!AQ79","v":0},{"$f":"Timing!AR79","v":0},{"$f":"Timing!AS79","v":0},{"$f":"Timing!AT79","v":0},{"$f":"Timing!AU79","v":0},{"$f":"Timing!AV79","v":0},{"$f":"Timing!AW79","v":0},{"$f":"Timing!AX79","v":0},{"$f":"Timing!AY79","v":0},{"$f":"Timing!AZ79","v":0},{"$f":"Timing!BA79","v":0},{"$f":"Timing!BB79","v":0},{"$f":"Timing!BC79","v":0},{"$f":"Timing!BD79","v":0},{"$f":"Timing!BE79","v":0},{"$f":"Timing!BF79","v":0},{"$f":"Timing!BG79","v":0},{"$f":"Timing!BH79","v":0},{"$f":"Timing!BI79","v":0},{"$f":"Timing!BJ79","v":0},{"$f":"Timing!BK79","v":0},{"$f":"Timing!BL79","v":0},{"$f":"Timing!BM79","v":0},{"$f":"Timing!BN79","v":0},{"$f":"Timing!BO79","v":0},{"$f":"Timing!BP79","v":0},{"$f":"Timing!BQ79","v":0},{"$f":"Timing!BR79","v":0},{"$f":"Timing!BS79","v":0},{"$f":"Timing!BT79","v":0},{"$f":"Timing!BU79","v":0},{"$f":"Timing!BV79","v":0},{"$f":"Timing!BW79","v":0},{"$f":"Timing!BX79","v":0},{"$f":"Timing!BY79","v":0},{"$f":"Timing!BZ79","v":0},{"$f":"Timing!CA79","v":0},{"$f":"Timing!CB79","v":0},{"$f":"Timing!CC79","v":0},{"$f":"Timing!CD79","v":0},{"$f":"Timing!CE79","v":0},{"$f":"Timing!CF79","v":0},{"$f":"Timing!CG79","v":0},{"$f":"Timing!CH79","v":0},{"$f":"Timing!CI79","v":0},{"$f":"Timing!CJ79","v":0},{"$f":"Timing!CK79","v":0},{"$f":"Timing!CL79","v":0},{"$f":"Timing!CM79","v":0},{"$f":"Timing!CN79","v":0},{"$f":"Timing!CO79","v":0},{"$f":"Timing!CP79","v":0},{"$f":"Timing!CQ79","v":0},{"$f":"Timing!CR79","v":0},{"$f":"Timing!CS79","v":0},{"$f":"Timing!CT79","v":0},{"$f":"Timing!CU79","v":0},{"$f":"Timing!CV79","v":0},{"$f":"Timing!CW79","v":0},{"$f":"Timing!CX79","v":0},{"$f":"Timing!CY79","v":0},{"$f":"Timing!CZ79","v":0},{"$f":"Timing!DA79","v":0},{"$f":"Timing!DB79","v":0},{"$f":"Timing!DC79","v":0},{"$f":"Timing!DD79","v":0},{"$f":"Timing!DE79","v":0},{"$f":"Timing!DF79","v":0},{"$f":"Timing!DG79","v":0},{"$f":"Timing!DH79","v":0},{"$f":"Timing!DI79","v":0},{"$f":"Timing!DJ79","v":0},{"$f":"Timing!DK79","v":0},{"$f":"Timing!DL79","v":0},{"$f":"Timing!DM79","v":0},{"$f":"Timing!DN79","v":0},{"$f":"Timing!DO79","v":0},{"$f":"Timing!DP79","v":0},{"$f":"Timing!DQ79","v":0},{"$f":"Timing!DR79","v":0},{"$f":"Timing!DS79","v":0},{"$f":"Timing!DT79","v":0},{"$f":"Timing!DU79","v":0},{"$f":"Timing!DV79","v":0},{"$f":"Timing!DW79","v":0},{"$f":"Timing!DX79","v":0},{"$f":"Timing!DY79","v":0},{"$f":"Timing!DZ79","v":0},{"$f":"Timing!EA79","v":0},{"$f":"Timing!EB79","v":0},{"$f":"Timing!EC79","v":0},{"$f":"Timing!ED79","v":0},{"$f":"Timing!EE79","v":0},{"$f":"Timing!EF79","v":0},{"$f":"Timing!EG79","v":0},{"$f":"Timing!EH79","v":0},{"$f":"Timing!EI79","v":0},{"$f":"Timing!EJ79","v":0},{"$f":"Timing!EK79","v":0},{"$f":"Timing!EL79","v":0},{"$f":"Timing!EM79","v":0},{"$f":"Timing!EN79","v":0},{"$f":"Timing!EO79","v":0},{"$f":"Timing!EP79","v":0},{"$f":"Timing!EQ79","v":0},{"$f":"Timing!ER79","v":0},{"$f":"Timing!ES79","v":0},{"$f":"Timing!ET79","v":0},{"$f":"Timing!EU79","v":0},{"$f":"Timing!EV79","v":0},{"$f":"Timing!EW79","v":0},{"$f":"Timing!EX79","v":0},{"$f":"Timing!EY79","v":0},{"$f":"Timing!EZ79","v":0},{"$f":"Timing!FA79","v":0},{"$f":"Timing!FB79","v":0},{"$f":"Timing!FC79","v":0},{"$f":"Timing!FD79","v":0},{"$f":"Timing!FE79","v":0},{"$f":"Timing!FF79","v":0},{"$f":"Timing!FG79","v":0},{"$f":"Timing!FH79","v":0},{"$f":"Timing!FI79","v":0},{"$f":"Timing!FJ79","v":0},{"$f":"Timing!FK79","v":0},{"$f":"Timing!FL79","v":0},{"$f":"Timing!FM79","v":0},{"$f":"Timing!FN79","v":0},{"$f":"Timing!FO79","v":0},{"$f":"Timing!FP79","v":0},{"$f":"Timing!FQ79","v":0},{"$f":"Timing!FR79","v":0},{"$f":"Timing!FS79","v":0},{"$f":"Timing!FT79","v":0},{"$f":"Timing!FU79","v":0},{"$f":"Timing!FV79","v":0},{"$f":"Timing!FW79","v":0},{"$f":"Timing!FX79","v":0},{"$f":"Timing!FY79","v":0},{"$f":"Timing!FZ79","v":0},{"$f":"Timing!GA79","v":0},{"$f":"Timing!GB79","v":0},{"$f":"Timing!GC79","v":0},{"$f":"Timing!GD79","v":0},{"$f":"Timing!GE79","v":0},{"$f":"Timing!GF79","v":0},{"$f":"Timing!GG79","v":0},{"$f":"Timing!GH79","v":0},{"$f":"Timing!GI79","v":0},{"$f":"Timing!GJ79","v":0},{"$f":"Timing!GK79","v":0},{"$f":"Timing!GL79","v":0},{"$f":"Timing!GM79","v":0},{"$f":"Timing!GN79","v":0},{"$f":"Timing!GO79","v":0},{"$f":"Timing!GP79","v":0},{"$f":"Timing!GQ79","v":0},{"$f":"Timing!GR79","v":0},{"$f":"Timing!GS79","v":0},{"$f":"Timing!GT79","v":0},{"$f":"Timing!GU79","v":0},{"$f":"Timing!GV79","v":0},{"$f":"Timing!GW79","v":0},{"$f":"Timing!GX79","v":0},{"$f":"Timing!GY79","v":0},{"$f":"Timing!GZ79","v":0},{"$f":"Timing!HA79","v":0},{"$f":"Timing!HB79","v":0},{"$f":"Timing!HC79","v":0},{"$f":"Timing!HD79","v":0},{"$f":"Timing!HE79","v":0},{"$f":"Timing!HF79","v":0},{"$f":"Timing!HG79","v":0},{"$f":"Timing!HH79","v":0},{"$f":"Timing!HI79","v":0},{"$f":"Timing!HJ79","v":0},{"$f":"Timing!HK79","v":0},{"$f":"Timing!HL79","v":0},{"$f":"Timing!HM79","v":0},{"$f":"Timing!HN79","v":0},{"$f":"Timing!HO79","v":0},{"$f":"Timing!HP79","v":0},{"$f":"Timing!HQ79","v":0},{"$f":"Timing!HR79","v":0},{"$f":"Timing!HS79","v":0},{"$f":"Timing!HT79","v":0},{"$f":"Timing!HU79","v":0},{"$f":"Timing!HV79","v":0},{"$f":"Timing!HW79","v":0},{"$f":"Timing!HX79","v":0},{"$f":"Timing!HY79","v":0},{"$f":"Timing!HZ79","v":0},{"$f":"Timing!IA79","v":0},{"$f":"Timing!IB79","v":0},{"$f":"Timing!IC79","v":0},{"$f":"Timing!ID79","v":0},{"$f":"Timing!IE79","v":0},{"$f":"Timing!IF79","v":0},{"$f":"Timing!IG79","v":0},{"$f":"Timing!IH79","v":0},{"$f":"Timing!II79","v":0},{"$f":"Timing!IJ79","v":0},{"$f":"Timing!IK79","v":0},{"$f":"Timing!IL79","v":0},{"$f":"Timing!IM79","v":0},{"$f":"Timing!IN79","v":0},{"$f":"Timing!IO79","v":0},{"$f":"Timing!IP79","v":0},{"$f":"Timing!IQ79","v":0},{"$f":"Timing!IR79","v":0},{"$f":"Timing!IS79","v":0},{"$f":"Timing!IT79","v":0},{"$f":"Timing!IU79","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C63,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C80","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J80","v":0},{"$f":"Timing!K80","v":0},{"$f":"Timing!L80","v":0},{"$f":"Timing!M80","v":0},{"$f":"Timing!N80","v":0},{"$f":"Timing!O80","v":0},{"$f":"Timing!P80","v":0},{"$f":"Timing!Q80","v":0},{"$f":"Timing!R80","v":0},{"$f":"Timing!S80","v":0},{"$f":"Timing!T80","v":0},{"$f":"Timing!U80","v":0},{"$f":"Timing!V80","v":0},{"$f":"Timing!W80","v":0},{"$f":"Timing!X80","v":0},{"$f":"Timing!Y80","v":0},{"$f":"Timing!Z80","v":0},{"$f":"Timing!AA80","v":0},{"$f":"Timing!AB80","v":0},{"$f":"Timing!AC80","v":0},{"$f":"Timing!AD80","v":0},{"$f":"Timing!AE80","v":0},{"$f":"Timing!AF80","v":0},{"$f":"Timing!AG80","v":0},{"$f":"Timing!AH80","v":0},{"$f":"Timing!AI80","v":0},{"$f":"Timing!AJ80","v":0},{"$f":"Timing!AK80","v":0},{"$f":"Timing!AL80","v":0},{"$f":"Timing!AM80","v":0},{"$f":"Timing!AN80","v":0},{"$f":"Timing!AO80","v":0},{"$f":"Timing!AP80","v":0},{"$f":"Timing!AQ80","v":0},{"$f":"Timing!AR80","v":0},{"$f":"Timing!AS80","v":0},{"$f":"Timing!AT80","v":0},{"$f":"Timing!AU80","v":0},{"$f":"Timing!AV80","v":0},{"$f":"Timing!AW80","v":0},{"$f":"Timing!AX80","v":0},{"$f":"Timing!AY80","v":0},{"$f":"Timing!AZ80","v":0},{"$f":"Timing!BA80","v":0},{"$f":"Timing!BB80","v":0},{"$f":"Timing!BC80","v":0},{"$f":"Timing!BD80","v":0},{"$f":"Timing!BE80","v":0},{"$f":"Timing!BF80","v":0},{"$f":"Timing!BG80","v":0},{"$f":"Timing!BH80","v":0},{"$f":"Timing!BI80","v":0},{"$f":"Timing!BJ80","v":0},{"$f":"Timing!BK80","v":1},{"$f":"Timing!BL80","v":0},{"$f":"Timing!BM80","v":0},{"$f":"Timing!BN80","v":0},{"$f":"Timing!BO80","v":0},{"$f":"Timing!BP80","v":0},{"$f":"Timing!BQ80","v":0},{"$f":"Timing!BR80","v":0},{"$f":"Timing!BS80","v":0},{"$f":"Timing!BT80","v":0},{"$f":"Timing!BU80","v":0},{"$f":"Timing!BV80","v":0},{"$f":"Timing!BW80","v":0},{"$f":"Timing!BX80","v":0},{"$f":"Timing!BY80","v":0},{"$f":"Timing!BZ80","v":0},{"$f":"Timing!CA80","v":0},{"$f":"Timing!CB80","v":0},{"$f":"Timing!CC80","v":0},{"$f":"Timing!CD80","v":0},{"$f":"Timing!CE80","v":0},{"$f":"Timing!CF80","v":0},{"$f":"Timing!CG80","v":0},{"$f":"Timing!CH80","v":0},{"$f":"Timing!CI80","v":0},{"$f":"Timing!CJ80","v":0},{"$f":"Timing!CK80","v":0},{"$f":"Timing!CL80","v":0},{"$f":"Timing!CM80","v":0},{"$f":"Timing!CN80","v":0},{"$f":"Timing!CO80","v":0},{"$f":"Timing!CP80","v":0},{"$f":"Timing!CQ80","v":0},{"$f":"Timing!CR80","v":0},{"$f":"Timing!CS80","v":0},{"$f":"Timing!CT80","v":0},{"$f":"Timing!CU80","v":0},{"$f":"Timing!CV80","v":0},{"$f":"Timing!CW80","v":0},{"$f":"Timing!CX80","v":0},{"$f":"Timing!CY80","v":0},{"$f":"Timing!CZ80","v":0},{"$f":"Timing!DA80","v":0},{"$f":"Timing!DB80","v":0},{"$f":"Timing!DC80","v":0},{"$f":"Timing!DD80","v":0},{"$f":"Timing!DE80","v":0},{"$f":"Timing!DF80","v":0},{"$f":"Timing!DG80","v":0},{"$f":"Timing!DH80","v":0},{"$f":"Timing!DI80","v":0},{"$f":"Timing!DJ80","v":0},{"$f":"Timing!DK80","v":0},{"$f":"Timing!DL80","v":0},{"$f":"Timing!DM80","v":0},{"$f":"Timing!DN80","v":0},{"$f":"Timing!DO80","v":0},{"$f":"Timing!DP80","v":0},{"$f":"Timing!DQ80","v":0},{"$f":"Timing!DR80","v":0},{"$f":"Timing!DS80","v":0},{"$f":"Timing!DT80","v":0},{"$f":"Timing!DU80","v":0},{"$f":"Timing!DV80","v":0},{"$f":"Timing!DW80","v":0},{"$f":"Timing!DX80","v":0},{"$f":"Timing!DY80","v":0},{"$f":"Timing!DZ80","v":0},{"$f":"Timing!EA80","v":0},{"$f":"Timing!EB80","v":0},{"$f":"Timing!EC80","v":0},{"$f":"Timing!ED80","v":0},{"$f":"Timing!EE80","v":0},{"$f":"Timing!EF80","v":0},{"$f":"Timing!EG80","v":0},{"$f":"Timing!EH80","v":0},{"$f":"Timing!EI80","v":0},{"$f":"Timing!EJ80","v":0},{"$f":"Timing!EK80","v":0},{"$f":"Timing!EL80","v":0},{"$f":"Timing!EM80","v":0},{"$f":"Timing!EN80","v":0},{"$f":"Timing!EO80","v":0},{"$f":"Timing!EP80","v":0},{"$f":"Timing!EQ80","v":0},{"$f":"Timing!ER80","v":0},{"$f":"Timing!ES80","v":0},{"$f":"Timing!ET80","v":0},{"$f":"Timing!EU80","v":0},{"$f":"Timing!EV80","v":0},{"$f":"Timing!EW80","v":0},{"$f":"Timing!EX80","v":0},{"$f":"Timing!EY80","v":0},{"$f":"Timing!EZ80","v":0},{"$f":"Timing!FA80","v":0},{"$f":"Timing!FB80","v":0},{"$f":"Timing!FC80","v":0},{"$f":"Timing!FD80","v":0},{"$f":"Timing!FE80","v":0},{"$f":"Timing!FF80","v":0},{"$f":"Timing!FG80","v":0},{"$f":"Timing!FH80","v":0},{"$f":"Timing!FI80","v":0},{"$f":"Timing!FJ80","v":0},{"$f":"Timing!FK80","v":0},{"$f":"Timing!FL80","v":0},{"$f":"Timing!FM80","v":0},{"$f":"Timing!FN80","v":0},{"$f":"Timing!FO80","v":0},{"$f":"Timing!FP80","v":0},{"$f":"Timing!FQ80","v":0},{"$f":"Timing!FR80","v":0},{"$f":"Timing!FS80","v":0},{"$f":"Timing!FT80","v":0},{"$f":"Timing!FU80","v":0},{"$f":"Timing!FV80","v":0},{"$f":"Timing!FW80","v":0},{"$f":"Timing!FX80","v":0},{"$f":"Timing!FY80","v":0},{"$f":"Timing!FZ80","v":0},{"$f":"Timing!GA80","v":0},{"$f":"Timing!GB80","v":0},{"$f":"Timing!GC80","v":0},{"$f":"Timing!GD80","v":0},{"$f":"Timing!GE80","v":0},{"$f":"Timing!GF80","v":0},{"$f":"Timing!GG80","v":0},{"$f":"Timing!GH80","v":0},{"$f":"Timing!GI80","v":0},{"$f":"Timing!GJ80","v":0},{"$f":"Timing!GK80","v":0},{"$f":"Timing!GL80","v":0},{"$f":"Timing!GM80","v":0},{"$f":"Timing!GN80","v":0},{"$f":"Timing!GO80","v":0},{"$f":"Timing!GP80","v":0},{"$f":"Timing!GQ80","v":0},{"$f":"Timing!GR80","v":0},{"$f":"Timing!GS80","v":0},{"$f":"Timing!GT80","v":0},{"$f":"Timing!GU80","v":0},{"$f":"Timing!GV80","v":0},{"$f":"Timing!GW80","v":0},{"$f":"Timing!GX80","v":0},{"$f":"Timing!GY80","v":0},{"$f":"Timing!GZ80","v":0},{"$f":"Timing!HA80","v":0},{"$f":"Timing!HB80","v":0},{"$f":"Timing!HC80","v":0},{"$f":"Timing!HD80","v":0},{"$f":"Timing!HE80","v":0},{"$f":"Timing!HF80","v":0},{"$f":"Timing!HG80","v":0},{"$f":"Timing!HH80","v":0},{"$f":"Timing!HI80","v":0},{"$f":"Timing!HJ80","v":0},{"$f":"Timing!HK80","v":0},{"$f":"Timing!HL80","v":0},{"$f":"Timing!HM80","v":0},{"$f":"Timing!HN80","v":0},{"$f":"Timing!HO80","v":0},{"$f":"Timing!HP80","v":0},{"$f":"Timing!HQ80","v":0},{"$f":"Timing!HR80","v":0},{"$f":"Timing!HS80","v":0},{"$f":"Timing!HT80","v":0},{"$f":"Timing!HU80","v":0},{"$f":"Timing!HV80","v":0},{"$f":"Timing!HW80","v":0},{"$f":"Timing!HX80","v":0},{"$f":"Timing!HY80","v":0},{"$f":"Timing!HZ80","v":0},{"$f":"Timing!IA80","v":0},{"$f":"Timing!IB80","v":0},{"$f":"Timing!IC80","v":0},{"$f":"Timing!ID80","v":0},{"$f":"Timing!IE80","v":0},{"$f":"Timing!IF80","v":0},{"$f":"Timing!IG80","v":0},{"$f":"Timing!IH80","v":0},{"$f":"Timing!II80","v":0},{"$f":"Timing!IJ80","v":0},{"$f":"Timing!IK80","v":0},{"$f":"Timing!IL80","v":0},{"$f":"Timing!IM80","v":0},{"$f":"Timing!IN80","v":0},{"$f":"Timing!IO80","v":0},{"$f":"Timing!IP80","v":0},{"$f":"Timing!IQ80","v":0},{"$f":"Timing!IR80","v":0},{"$f":"Timing!IS80","v":0},{"$f":"Timing!IT80","v":0},{"$f":"Timing!IU80","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C64,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C81","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J81","v":0},{"$f":"Timing!K81","v":0},{"$f":"Timing!L81","v":0},{"$f":"Timing!M81","v":0},{"$f":"Timing!N81","v":0},{"$f":"Timing!O81","v":0},{"$f":"Timing!P81","v":0},{"$f":"Timing!Q81","v":0},{"$f":"Timing!R81","v":0},{"$f":"Timing!S81","v":0},{"$f":"Timing!T81","v":0},{"$f":"Timing!U81","v":0},{"$f":"Timing!V81","v":0},{"$f":"Timing!W81","v":0},{"$f":"Timing!X81","v":0},{"$f":"Timing!Y81","v":0},{"$f":"Timing!Z81","v":0},{"$f":"Timing!AA81","v":0},{"$f":"Timing!AB81","v":0},{"$f":"Timing!AC81","v":0},{"$f":"Timing!AD81","v":0},{"$f":"Timing!AE81","v":0},{"$f":"Timing!AF81","v":0},{"$f":"Timing!AG81","v":0},{"$f":"Timing!AH81","v":0},{"$f":"Timing!AI81","v":0},{"$f":"Timing!AJ81","v":0},{"$f":"Timing!AK81","v":0},{"$f":"Timing!AL81","v":0},{"$f":"Timing!AM81","v":0},{"$f":"Timing!AN81","v":0},{"$f":"Timing!AO81","v":0},{"$f":"Timing!AP81","v":0},{"$f":"Timing!AQ81","v":0},{"$f":"Timing!AR81","v":0},{"$f":"Timing!AS81","v":0},{"$f":"Timing!AT81","v":0},{"$f":"Timing!AU81","v":0},{"$f":"Timing!AV81","v":0},{"$f":"Timing!AW81","v":0},{"$f":"Timing!AX81","v":0},{"$f":"Timing!AY81","v":0},{"$f":"Timing!AZ81","v":0},{"$f":"Timing!BA81","v":0},{"$f":"Timing!BB81","v":0},{"$f":"Timing!BC81","v":0},{"$f":"Timing!BD81","v":0},{"$f":"Timing!BE81","v":0},{"$f":"Timing!BF81","v":0},{"$f":"Timing!BG81","v":0},{"$f":"Timing!BH81","v":0},{"$f":"Timing!BI81","v":0},{"$f":"Timing!BJ81","v":0},{"$f":"Timing!BK81","v":0},{"$f":"Timing!BL81","v":0},{"$f":"Timing!BM81","v":0},{"$f":"Timing!BN81","v":0},{"$f":"Timing!BO81","v":0},{"$f":"Timing!BP81","v":0},{"$f":"Timing!BQ81","v":0},{"$f":"Timing!BR81","v":0},{"$f":"Timing!BS81","v":0},{"$f":"Timing!BT81","v":0},{"$f":"Timing!BU81","v":0},{"$f":"Timing!BV81","v":0},{"$f":"Timing!BW81","v":0},{"$f":"Timing!BX81","v":0},{"$f":"Timing!BY81","v":0},{"$f":"Timing!BZ81","v":0},{"$f":"Timing!CA81","v":0},{"$f":"Timing!CB81","v":0},{"$f":"Timing!CC81","v":0},{"$f":"Timing!CD81","v":0},{"$f":"Timing!CE81","v":0},{"$f":"Timing!CF81","v":0},{"$f":"Timing!CG81","v":0},{"$f":"Timing!CH81","v":0},{"$f":"Timing!CI81","v":0},{"$f":"Timing!CJ81","v":0},{"$f":"Timing!CK81","v":0},{"$f":"Timing!CL81","v":0},{"$f":"Timing!CM81","v":0},{"$f":"Timing!CN81","v":0},{"$f":"Timing!CO81","v":0},{"$f":"Timing!CP81","v":0},{"$f":"Timing!CQ81","v":0},{"$f":"Timing!CR81","v":0},{"$f":"Timing!CS81","v":0},{"$f":"Timing!CT81","v":0},{"$f":"Timing!CU81","v":0},{"$f":"Timing!CV81","v":0},{"$f":"Timing!CW81","v":0},{"$f":"Timing!CX81","v":0},{"$f":"Timing!CY81","v":1},{"$f":"Timing!CZ81","v":0},{"$f":"Timing!DA81","v":0},{"$f":"Timing!DB81","v":0},{"$f":"Timing!DC81","v":0},{"$f":"Timing!DD81","v":0},{"$f":"Timing!DE81","v":0},{"$f":"Timing!DF81","v":0},{"$f":"Timing!DG81","v":0},{"$f":"Timing!DH81","v":0},{"$f":"Timing!DI81","v":0},{"$f":"Timing!DJ81","v":0},{"$f":"Timing!DK81","v":0},{"$f":"Timing!DL81","v":0},{"$f":"Timing!DM81","v":0},{"$f":"Timing!DN81","v":0},{"$f":"Timing!DO81","v":0},{"$f":"Timing!DP81","v":0},{"$f":"Timing!DQ81","v":0},{"$f":"Timing!DR81","v":0},{"$f":"Timing!DS81","v":0},{"$f":"Timing!DT81","v":0},{"$f":"Timing!DU81","v":0},{"$f":"Timing!DV81","v":0},{"$f":"Timing!DW81","v":0},{"$f":"Timing!DX81","v":0},{"$f":"Timing!DY81","v":0},{"$f":"Timing!DZ81","v":0},{"$f":"Timing!EA81","v":0},{"$f":"Timing!EB81","v":0},{"$f":"Timing!EC81","v":0},{"$f":"Timing!ED81","v":0},{"$f":"Timing!EE81","v":0},{"$f":"Timing!EF81","v":0},{"$f":"Timing!EG81","v":0},{"$f":"Timing!EH81","v":0},{"$f":"Timing!EI81","v":0},{"$f":"Timing!EJ81","v":0},{"$f":"Timing!EK81","v":0},{"$f":"Timing!EL81","v":0},{"$f":"Timing!EM81","v":0},{"$f":"Timing!EN81","v":0},{"$f":"Timing!EO81","v":0},{"$f":"Timing!EP81","v":0},{"$f":"Timing!EQ81","v":0},{"$f":"Timing!ER81","v":0},{"$f":"Timing!ES81","v":0},{"$f":"Timing!ET81","v":0},{"$f":"Timing!EU81","v":0},{"$f":"Timing!EV81","v":0},{"$f":"Timing!EW81","v":0},{"$f":"Timing!EX81","v":0},{"$f":"Timing!EY81","v":0},{"$f":"Timing!EZ81","v":0},{"$f":"Timing!FA81","v":0},{"$f":"Timing!FB81","v":0},{"$f":"Timing!FC81","v":0},{"$f":"Timing!FD81","v":0},{"$f":"Timing!FE81","v":0},{"$f":"Timing!FF81","v":0},{"$f":"Timing!FG81","v":0},{"$f":"Timing!FH81","v":0},{"$f":"Timing!FI81","v":0},{"$f":"Timing!FJ81","v":0},{"$f":"Timing!FK81","v":0},{"$f":"Timing!FL81","v":0},{"$f":"Timing!FM81","v":0},{"$f":"Timing!FN81","v":0},{"$f":"Timing!FO81","v":0},{"$f":"Timing!FP81","v":0},{"$f":"Timing!FQ81","v":0},{"$f":"Timing!FR81","v":0},{"$f":"Timing!FS81","v":0},{"$f":"Timing!FT81","v":0},{"$f":"Timing!FU81","v":0},{"$f":"Timing!FV81","v":0},{"$f":"Timing!FW81","v":0},{"$f":"Timing!FX81","v":0},{"$f":"Timing!FY81","v":0},{"$f":"Timing!FZ81","v":0},{"$f":"Timing!GA81","v":0},{"$f":"Timing!GB81","v":0},{"$f":"Timing!GC81","v":0},{"$f":"Timing!GD81","v":0},{"$f":"Timing!GE81","v":0},{"$f":"Timing!GF81","v":0},{"$f":"Timing!GG81","v":0},{"$f":"Timing!GH81","v":0},{"$f":"Timing!GI81","v":0},{"$f":"Timing!GJ81","v":0},{"$f":"Timing!GK81","v":0},{"$f":"Timing!GL81","v":0},{"$f":"Timing!GM81","v":0},{"$f":"Timing!GN81","v":0},{"$f":"Timing!GO81","v":0},{"$f":"Timing!GP81","v":0},{"$f":"Timing!GQ81","v":0},{"$f":"Timing!GR81","v":0},{"$f":"Timing!GS81","v":0},{"$f":"Timing!GT81","v":0},{"$f":"Timing!GU81","v":0},{"$f":"Timing!GV81","v":0},{"$f":"Timing!GW81","v":0},{"$f":"Timing!GX81","v":0},{"$f":"Timing!GY81","v":0},{"$f":"Timing!GZ81","v":0},{"$f":"Timing!HA81","v":0},{"$f":"Timing!HB81","v":0},{"$f":"Timing!HC81","v":0},{"$f":"Timing!HD81","v":0},{"$f":"Timing!HE81","v":0},{"$f":"Timing!HF81","v":0},{"$f":"Timing!HG81","v":0},{"$f":"Timing!HH81","v":0},{"$f":"Timing!HI81","v":0},{"$f":"Timing!HJ81","v":0},{"$f":"Timing!HK81","v":0},{"$f":"Timing!HL81","v":0},{"$f":"Timing!HM81","v":0},{"$f":"Timing!HN81","v":0},{"$f":"Timing!HO81","v":0},{"$f":"Timing!HP81","v":0},{"$f":"Timing!HQ81","v":0},{"$f":"Timing!HR81","v":0},{"$f":"Timing!HS81","v":0},{"$f":"Timing!HT81","v":0},{"$f":"Timing!HU81","v":0},{"$f":"Timing!HV81","v":0},{"$f":"Timing!HW81","v":0},{"$f":"Timing!HX81","v":0},{"$f":"Timing!HY81","v":0},{"$f":"Timing!HZ81","v":0},{"$f":"Timing!IA81","v":0},{"$f":"Timing!IB81","v":0},{"$f":"Timing!IC81","v":0},{"$f":"Timing!ID81","v":0},{"$f":"Timing!IE81","v":0},{"$f":"Timing!IF81","v":0},{"$f":"Timing!IG81","v":0},{"$f":"Timing!IH81","v":0},{"$f":"Timing!II81","v":0},{"$f":"Timing!IJ81","v":0},{"$f":"Timing!IK81","v":0},{"$f":"Timing!IL81","v":0},{"$f":"Timing!IM81","v":0},{"$f":"Timing!IN81","v":0},{"$f":"Timing!IO81","v":0},{"$f":"Timing!IP81","v":0},{"$f":"Timing!IQ81","v":0},{"$f":"Timing!IR81","v":0},{"$f":"Timing!IS81","v":0},{"$f":"Timing!IT81","v":0},{"$f":"Timing!IU81","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C65,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C82","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J82","v":0},{"$f":"Timing!K82","v":0},{"$f":"Timing!L82","v":0},{"$f":"Timing!M82","v":0},{"$f":"Timing!N82","v":0},{"$f":"Timing!O82","v":0},{"$f":"Timing!P82","v":0},{"$f":"Timing!Q82","v":0},{"$f":"Timing!R82","v":0},{"$f":"Timing!S82","v":0},{"$f":"Timing!T82","v":0},{"$f":"Timing!U82","v":0},{"$f":"Timing!V82","v":0},{"$f":"Timing!W82","v":0},{"$f":"Timing!X82","v":0},{"$f":"Timing!Y82","v":0},{"$f":"Timing!Z82","v":0},{"$f":"Timing!AA82","v":0},{"$f":"Timing!AB82","v":0},{"$f":"Timing!AC82","v":0},{"$f":"Timing!AD82","v":0},{"$f":"Timing!AE82","v":0},{"$f":"Timing!AF82","v":0},{"$f":"Timing!AG82","v":0},{"$f":"Timing!AH82","v":0},{"$f":"Timing!AI82","v":0},{"$f":"Timing!AJ82","v":0},{"$f":"Timing!AK82","v":0},{"$f":"Timing!AL82","v":0},{"$f":"Timing!AM82","v":0},{"$f":"Timing!AN82","v":0},{"$f":"Timing!AO82","v":0},{"$f":"Timing!AP82","v":0},{"$f":"Timing!AQ82","v":0},{"$f":"Timing!AR82","v":0},{"$f":"Timing!AS82","v":0},{"$f":"Timing!AT82","v":0},{"$f":"Timing!AU82","v":0},{"$f":"Timing!AV82","v":0},{"$f":"Timing!AW82","v":0},{"$f":"Timing!AX82","v":0},{"$f":"Timing!AY82","v":0},{"$f":"Timing!AZ82","v":0},{"$f":"Timing!BA82","v":0},{"$f":"Timing!BB82","v":0},{"$f":"Timing!BC82","v":0},{"$f":"Timing!BD82","v":0},{"$f":"Timing!BE82","v":0},{"$f":"Timing!BF82","v":0},{"$f":"Timing!BG82","v":0},{"$f":"Timing!BH82","v":0},{"$f":"Timing!BI82","v":0},{"$f":"Timing!BJ82","v":0},{"$f":"Timing!BK82","v":0},{"$f":"Timing!BL82","v":0},{"$f":"Timing!BM82","v":0},{"$f":"Timing!BN82","v":0},{"$f":"Timing!BO82","v":0},{"$f":"Timing!BP82","v":0},{"$f":"Timing!BQ82","v":0},{"$f":"Timing!BR82","v":0},{"$f":"Timing!BS82","v":0},{"$f":"Timing!BT82","v":0},{"$f":"Timing!BU82","v":0},{"$f":"Timing!BV82","v":0},{"$f":"Timing!BW82","v":0},{"$f":"Timing!BX82","v":0},{"$f":"Timing!BY82","v":0},{"$f":"Timing!BZ82","v":0},{"$f":"Timing!CA82","v":0},{"$f":"Timing!CB82","v":0},{"$f":"Timing!CC82","v":0},{"$f":"Timing!CD82","v":0},{"$f":"Timing!CE82","v":0},{"$f":"Timing!CF82","v":0},{"$f":"Timing!CG82","v":0},{"$f":"Timing!CH82","v":0},{"$f":"Timing!CI82","v":0},{"$f":"Timing!CJ82","v":0},{"$f":"Timing!CK82","v":0},{"$f":"Timing!CL82","v":0},{"$f":"Timing!CM82","v":0},{"$f":"Timing!CN82","v":0},{"$f":"Timing!CO82","v":0},{"$f":"Timing!CP82","v":0},{"$f":"Timing!CQ82","v":0},{"$f":"Timing!CR82","v":0},{"$f":"Timing!CS82","v":0},{"$f":"Timing!CT82","v":0},{"$f":"Timing!CU82","v":0},{"$f":"Timing!CV82","v":0},{"$f":"Timing!CW82","v":0},{"$f":"Timing!CX82","v":0},{"$f":"Timing!CY82","v":0},{"$f":"Timing!CZ82","v":0},{"$f":"Timing!DA82","v":0},{"$f":"Timing!DB82","v":0},{"$f":"Timing!DC82","v":0},{"$f":"Timing!DD82","v":0},{"$f":"Timing!DE82","v":0},{"$f":"Timing!DF82","v":0},{"$f":"Timing!DG82","v":0},{"$f":"Timing!DH82","v":0},{"$f":"Timing!DI82","v":0},{"$f":"Timing!DJ82","v":0},{"$f":"Timing!DK82","v":0},{"$f":"Timing!DL82","v":0},{"$f":"Timing!DM82","v":0},{"$f":"Timing!DN82","v":0},{"$f":"Timing!DO82","v":0},{"$f":"Timing!DP82","v":0},{"$f":"Timing!DQ82","v":0},{"$f":"Timing!DR82","v":0},{"$f":"Timing!DS82","v":0},{"$f":"Timing!DT82","v":0},{"$f":"Timing!DU82","v":0},{"$f":"Timing!DV82","v":0},{"$f":"Timing!DW82","v":0},{"$f":"Timing!DX82","v":0},{"$f":"Timing!DY82","v":0},{"$f":"Timing!DZ82","v":0},{"$f":"Timing!EA82","v":0},{"$f":"Timing!EB82","v":0},{"$f":"Timing!EC82","v":0},{"$f":"Timing!ED82","v":0},{"$f":"Timing!EE82","v":0},{"$f":"Timing!EF82","v":0},{"$f":"Timing!EG82","v":0},{"$f":"Timing!EH82","v":0},{"$f":"Timing!EI82","v":0},{"$f":"Timing!EJ82","v":0},{"$f":"Timing!EK82","v":0},{"$f":"Timing!EL82","v":0},{"$f":"Timing!EM82","v":1},{"$f":"Timing!EN82","v":0},{"$f":"Timing!EO82","v":0},{"$f":"Timing!EP82","v":0},{"$f":"Timing!EQ82","v":0},{"$f":"Timing!ER82","v":0},{"$f":"Timing!ES82","v":0},{"$f":"Timing!ET82","v":0},{"$f":"Timing!EU82","v":0},{"$f":"Timing!EV82","v":0},{"$f":"Timing!EW82","v":0},{"$f":"Timing!EX82","v":0},{"$f":"Timing!EY82","v":0},{"$f":"Timing!EZ82","v":0},{"$f":"Timing!FA82","v":0},{"$f":"Timing!FB82","v":0},{"$f":"Timing!FC82","v":0},{"$f":"Timing!FD82","v":0},{"$f":"Timing!FE82","v":0},{"$f":"Timing!FF82","v":0},{"$f":"Timing!FG82","v":0},{"$f":"Timing!FH82","v":0},{"$f":"Timing!FI82","v":0},{"$f":"Timing!FJ82","v":0},{"$f":"Timing!FK82","v":0},{"$f":"Timing!FL82","v":0},{"$f":"Timing!FM82","v":0},{"$f":"Timing!FN82","v":0},{"$f":"Timing!FO82","v":0},{"$f":"Timing!FP82","v":0},{"$f":"Timing!FQ82","v":0},{"$f":"Timing!FR82","v":0},{"$f":"Timing!FS82","v":0},{"$f":"Timing!FT82","v":0},{"$f":"Timing!FU82","v":0},{"$f":"Timing!FV82","v":0},{"$f":"Timing!FW82","v":0},{"$f":"Timing!FX82","v":0},{"$f":"Timing!FY82","v":0},{"$f":"Timing!FZ82","v":0},{"$f":"Timing!GA82","v":0},{"$f":"Timing!GB82","v":0},{"$f":"Timing!GC82","v":0},{"$f":"Timing!GD82","v":0},{"$f":"Timing!GE82","v":0},{"$f":"Timing!GF82","v":0},{"$f":"Timing!GG82","v":0},{"$f":"Timing!GH82","v":0},{"$f":"Timing!GI82","v":0},{"$f":"Timing!GJ82","v":0},{"$f":"Timing!GK82","v":0},{"$f":"Timing!GL82","v":0},{"$f":"Timing!GM82","v":0},{"$f":"Timing!GN82","v":0},{"$f":"Timing!GO82","v":0},{"$f":"Timing!GP82","v":0},{"$f":"Timing!GQ82","v":0},{"$f":"Timing!GR82","v":0},{"$f":"Timing!GS82","v":0},{"$f":"Timing!GT82","v":0},{"$f":"Timing!GU82","v":0},{"$f":"Timing!GV82","v":0},{"$f":"Timing!GW82","v":0},{"$f":"Timing!GX82","v":0},{"$f":"Timing!GY82","v":0},{"$f":"Timing!GZ82","v":0},{"$f":"Timing!HA82","v":0},{"$f":"Timing!HB82","v":0},{"$f":"Timing!HC82","v":0},{"$f":"Timing!HD82","v":0},{"$f":"Timing!HE82","v":0},{"$f":"Timing!HF82","v":0},{"$f":"Timing!HG82","v":0},{"$f":"Timing!HH82","v":0},{"$f":"Timing!HI82","v":0},{"$f":"Timing!HJ82","v":0},{"$f":"Timing!HK82","v":0},{"$f":"Timing!HL82","v":0},{"$f":"Timing!HM82","v":0},{"$f":"Timing!HN82","v":0},{"$f":"Timing!HO82","v":0},{"$f":"Timing!HP82","v":0},{"$f":"Timing!HQ82","v":0},{"$f":"Timing!HR82","v":0},{"$f":"Timing!HS82","v":0},{"$f":"Timing!HT82","v":0},{"$f":"Timing!HU82","v":0},{"$f":"Timing!HV82","v":0},{"$f":"Timing!HW82","v":0},{"$f":"Timing!HX82","v":0},{"$f":"Timing!HY82","v":0},{"$f":"Timing!HZ82","v":0},{"$f":"Timing!IA82","v":0},{"$f":"Timing!IB82","v":0},{"$f":"Timing!IC82","v":0},{"$f":"Timing!ID82","v":0},{"$f":"Timing!IE82","v":0},{"$f":"Timing!IF82","v":0},{"$f":"Timing!IG82","v":0},{"$f":"Timing!IH82","v":0},{"$f":"Timing!II82","v":0},{"$f":"Timing!IJ82","v":0},{"$f":"Timing!IK82","v":0},{"$f":"Timing!IL82","v":0},{"$f":"Timing!IM82","v":0},{"$f":"Timing!IN82","v":0},{"$f":"Timing!IO82","v":0},{"$f":"Timing!IP82","v":0},{"$f":"Timing!IQ82","v":0},{"$f":"Timing!IR82","v":0},{"$f":"Timing!IS82","v":0},{"$f":"Timing!IT82","v":0},{"$f":"Timing!IU82","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C66,NHFIC_DebtFacilities,0))","v":5},{"$f":"Timing!C83","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J83","v":0},{"$f":"Timing!K83","v":0},{"$f":"Timing!L83","v":0},{"$f":"Timing!M83","v":0},{"$f":"Timing!N83","v":0},{"$f":"Timing!O83","v":0},{"$f":"Timing!P83","v":0},{"$f":"Timing!Q83","v":0},{"$f":"Timing!R83","v":0},{"$f":"Timing!S83","v":0},{"$f":"Timing!T83","v":0},{"$f":"Timing!U83","v":0},{"$f":"Timing!V83","v":0},{"$f":"Timing!W83","v":0},{"$f":"Timing!X83","v":0},{"$f":"Timing!Y83","v":0},{"$f":"Timing!Z83","v":0},{"$f":"Timing!AA83","v":0},{"$f":"Timing!AB83","v":0},{"$f":"Timing!AC83","v":0},{"$f":"Timing!AD83","v":0},{"$f":"Timing!AE83","v":0},{"$f":"Timing!AF83","v":0},{"$f":"Timing!AG83","v":0},{"$f":"Timing!AH83","v":0},{"$f":"Timing!AI83","v":0},{"$f":"Timing!AJ83","v":0},{"$f":"Timing!AK83","v":0},{"$f":"Timing!AL83","v":0},{"$f":"Timing!AM83","v":0},{"$f":"Timing!AN83","v":0},{"$f":"Timing!AO83","v":0},{"$f":"Timing!AP83","v":0},{"$f":"Timing!AQ83","v":0},{"$f":"Timing!AR83","v":0},{"$f":"Timing!AS83","v":0},{"$f":"Timing!AT83","v":0},{"$f":"Timing!AU83","v":0},{"$f":"Timing!AV83","v":0},{"$f":"Timing!AW83","v":0},{"$f":"Timing!AX83","v":0},{"$f":"Timing!AY83","v":0},{"$f":"Timing!AZ83","v":0},{"$f":"Timing!BA83","v":0},{"$f":"Timing!BB83","v":0},{"$f":"Timing!BC83","v":0},{"$f":"Timing!BD83","v":0},{"$f":"Timing!BE83","v":0},{"$f":"Timing!BF83","v":0},{"$f":"Timing!BG83","v":0},{"$f":"Timing!BH83","v":0},{"$f":"Timing!BI83","v":0},{"$f":"Timing!BJ83","v":0},{"$f":"Timing!BK83","v":0},{"$f":"Timing!BL83","v":0},{"$f":"Timing!BM83","v":0},{"$f":"Timing!BN83","v":0},{"$f":"Timing!BO83","v":0},{"$f":"Timing!BP83","v":0},{"$f":"Timing!BQ83","v":0},{"$f":"Timing!BR83","v":0},{"$f":"Timing!BS83","v":0},{"$f":"Timing!BT83","v":0},{"$f":"Timing!BU83","v":0},{"$f":"Timing!BV83","v":0},{"$f":"Timing!BW83","v":0},{"$f":"Timing!BX83","v":0},{"$f":"Timing!BY83","v":0},{"$f":"Timing!BZ83","v":0},{"$f":"Timing!CA83","v":0},{"$f":"Timing!CB83","v":0},{"$f":"Timing!CC83","v":0},{"$f":"Timing!CD83","v":0},{"$f":"Timing!CE83","v":0},{"$f":"Timing!CF83","v":0},{"$f":"Timing!CG83","v":0},{"$f":"Timing!CH83","v":0},{"$f":"Timing!CI83","v":0},{"$f":"Timing!CJ83","v":0},{"$f":"Timing!CK83","v":0},{"$f":"Timing!CL83","v":0},{"$f":"Timing!CM83","v":0},{"$f":"Timing!CN83","v":0},{"$f":"Timing!CO83","v":0},{"$f":"Timing!CP83","v":0},{"$f":"Timing!CQ83","v":0},{"$f":"Timing!CR83","v":0},{"$f":"Timing!CS83","v":0},{"$f":"Timing!CT83","v":0},{"$f":"Timing!CU83","v":0},{"$f":"Timing!CV83","v":0},{"$f":"Timing!CW83","v":0},{"$f":"Timing!CX83","v":0},{"$f":"Timing!CY83","v":0},{"$f":"Timing!CZ83","v":0},{"$f":"Timing!DA83","v":0},{"$f":"Timing!DB83","v":0},{"$f":"Timing!DC83","v":0},{"$f":"Timing!DD83","v":0},{"$f":"Timing!DE83","v":0},{"$f":"Timing!DF83","v":0},{"$f":"Timing!DG83","v":0},{"$f":"Timing!DH83","v":0},{"$f":"Timing!DI83","v":0},{"$f":"Timing!DJ83","v":0},{"$f":"Timing!DK83","v":0},{"$f":"Timing!DL83","v":0},{"$f":"Timing!DM83","v":0},{"$f":"Timing!DN83","v":0},{"$f":"Timing!DO83","v":0},{"$f":"Timing!DP83","v":0},{"$f":"Timing!DQ83","v":0},{"$f":"Timing!DR83","v":0},{"$f":"Timing!DS83","v":0},{"$f":"Timing!DT83","v":0},{"$f":"Timing!DU83","v":0},{"$f":"Timing!DV83","v":0},{"$f":"Timing!DW83","v":0},{"$f":"Timing!DX83","v":0},{"$f":"Timing!DY83","v":0},{"$f":"Timing!DZ83","v":0},{"$f":"Timing!EA83","v":0},{"$f":"Timing!EB83","v":0},{"$f":"Timing!EC83","v":0},{"$f":"Timing!ED83","v":0},{"$f":"Timing!EE83","v":0},{"$f":"Timing!EF83","v":0},{"$f":"Timing!EG83","v":0},{"$f":"Timing!EH83","v":0},{"$f":"Timing!EI83","v":0},{"$f":"Timing!EJ83","v":0},{"$f":"Timing!EK83","v":0},{"$f":"Timing!EL83","v":0},{"$f":"Timing!EM83","v":0},{"$f":"Timing!EN83","v":0},{"$f":"Timing!EO83","v":0},{"$f":"Timing!EP83","v":0},{"$f":"Timing!EQ83","v":0},{"$f":"Timing!ER83","v":0},{"$f":"Timing!ES83","v":0},{"$f":"Timing!ET83","v":0},{"$f":"Timing!EU83","v":0},{"$f":"Timing!EV83","v":0},{"$f":"Timing!EW83","v":0},{"$f":"Timing!EX83","v":0},{"$f":"Timing!EY83","v":0},{"$f":"Timing!EZ83","v":0},{"$f":"Timing!FA83","v":0},{"$f":"Timing!FB83","v":0},{"$f":"Timing!FC83","v":0},{"$f":"Timing!FD83","v":0},{"$f":"Timing!FE83","v":0},{"$f":"Timing!FF83","v":0},{"$f":"Timing!FG83","v":0},{"$f":"Timing!FH83","v":0},{"$f":"Timing!FI83","v":0},{"$f":"Timing!FJ83","v":0},{"$f":"Timing!FK83","v":0},{"$f":"Timing!FL83","v":0},{"$f":"Timing!FM83","v":0},{"$f":"Timing!FN83","v":0},{"$f":"Timing!FO83","v":0},{"$f":"Timing!FP83","v":0},{"$f":"Timing!FQ83","v":0},{"$f":"Timing!FR83","v":0},{"$f":"Timing!FS83","v":0},{"$f":"Timing!FT83","v":0},{"$f":"Timing!FU83","v":0},{"$f":"Timing!FV83","v":0},{"$f":"Timing!FW83","v":0},{"$f":"Timing!FX83","v":0},{"$f":"Timing!FY83","v":0},{"$f":"Timing!FZ83","v":0},{"$f":"Timing!GA83","v":1},{"$f":"Timing!GB83","v":0},{"$f":"Timing!GC83","v":0},{"$f":"Timing!GD83","v":0},{"$f":"Timing!GE83","v":0},{"$f":"Timing!GF83","v":0},{"$f":"Timing!GG83","v":0},{"$f":"Timing!GH83","v":0},{"$f":"Timing!GI83","v":0},{"$f":"Timing!GJ83","v":0},{"$f":"Timing!GK83","v":0},{"$f":"Timing!GL83","v":0},{"$f":"Timing!GM83","v":0},{"$f":"Timing!GN83","v":0},{"$f":"Timing!GO83","v":0},{"$f":"Timing!GP83","v":0},{"$f":"Timing!GQ83","v":0},{"$f":"Timing!GR83","v":0},{"$f":"Timing!GS83","v":0},{"$f":"Timing!GT83","v":0},{"$f":"Timing!GU83","v":0},{"$f":"Timing!GV83","v":0},{"$f":"Timing!GW83","v":0},{"$f":"Timing!GX83","v":0},{"$f":"Timing!GY83","v":0},{"$f":"Timing!GZ83","v":0},{"$f":"Timing!HA83","v":0},{"$f":"Timing!HB83","v":0},{"$f":"Timing!HC83","v":0},{"$f":"Timing!HD83","v":0},{"$f":"Timing!HE83","v":0},{"$f":"Timing!HF83","v":0},{"$f":"Timing!HG83","v":0},{"$f":"Timing!HH83","v":0},{"$f":"Timing!HI83","v":0},{"$f":"Timing!HJ83","v":0},{"$f":"Timing!HK83","v":0},{"$f":"Timing!HL83","v":0},{"$f":"Timing!HM83","v":0},{"$f":"Timing!HN83","v":0},{"$f":"Timing!HO83","v":0},{"$f":"Timing!HP83","v":0},{"$f":"Timing!HQ83","v":0},{"$f":"Timing!HR83","v":0},{"$f":"Timing!HS83","v":0},{"$f":"Timing!HT83","v":0},{"$f":"Timing!HU83","v":0},{"$f":"Timing!HV83","v":0},{"$f":"Timing!HW83","v":0},{"$f":"Timing!HX83","v":0},{"$f":"Timing!HY83","v":0},{"$f":"Timing!HZ83","v":0},{"$f":"Timing!IA83","v":0},{"$f":"Timing!IB83","v":0},{"$f":"Timing!IC83","v":0},{"$f":"Timing!ID83","v":0},{"$f":"Timing!IE83","v":0},{"$f":"Timing!IF83","v":0},{"$f":"Timing!IG83","v":0},{"$f":"Timing!IH83","v":0},{"$f":"Timing!II83","v":0},{"$f":"Timing!IJ83","v":0},{"$f":"Timing!IK83","v":0},{"$f":"Timing!IL83","v":0},{"$f":"Timing!IM83","v":0},{"$f":"Timing!IN83","v":0},{"$f":"Timing!IO83","v":0},{"$f":"Timing!IP83","v":0},{"$f":"Timing!IQ83","v":0},{"$f":"Timing!IR83","v":0},{"$f":"Timing!IS83","v":0},{"$f":"Timing!IT83","v":0},{"$f":"Timing!IU83","v":0}]
[]
[null,null,"NHFIC Debt End Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C69,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C86","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J86","v":0},{"$f":"Timing!K86","v":0},{"$f":"Timing!L86","v":0},{"$f":"Timing!M86","v":0},{"$f":"Timing!N86","v":0},{"$f":"Timing!O86","v":0},{"$f":"Timing!P86","v":0},{"$f":"Timing!Q86","v":0},{"$f":"Timing!R86","v":0},{"$f":"Timing!S86","v":0},{"$f":"Timing!T86","v":0},{"$f":"Timing!U86","v":0},{"$f":"Timing!V86","v":0},{"$f":"Timing!W86","v":0},{"$f":"Timing!X86","v":0},{"$f":"Timing!Y86","v":0},{"$f":"Timing!Z86","v":0},{"$f":"Timing!AA86","v":0},{"$f":"Timing!AB86","v":0},{"$f":"Timing!AC86","v":0},{"$f":"Timing!AD86","v":0},{"$f":"Timing!AE86","v":0},{"$f":"Timing!AF86","v":0},{"$f":"Timing!AG86","v":0},{"$f":"Timing!AH86","v":0},{"$f":"Timing!AI86","v":0},{"$f":"Timing!AJ86","v":0},{"$f":"Timing!AK86","v":0},{"$f":"Timing!AL86","v":0},{"$f":"Timing!AM86","v":0},{"$f":"Timing!AN86","v":0},{"$f":"Timing!AO86","v":0},{"$f":"Timing!AP86","v":0},{"$f":"Timing!AQ86","v":0},{"$f":"Timing!AR86","v":0},{"$f":"Timing!AS86","v":0},{"$f":"Timing!AT86","v":0},{"$f":"Timing!AU86","v":0},{"$f":"Timing!AV86","v":0},{"$f":"Timing!AW86","v":0},{"$f":"Timing!AX86","v":0},{"$f":"Timing!AY86","v":0},{"$f":"Timing!AZ86","v":0},{"$f":"Timing!BA86","v":0},{"$f":"Timing!BB86","v":0},{"$f":"Timing!BC86","v":0},{"$f":"Timing!BD86","v":0},{"$f":"Timing!BE86","v":0},{"$f":"Timing!BF86","v":0},{"$f":"Timing!BG86","v":0},{"$f":"Timing!BH86","v":0},{"$f":"Timing!BI86","v":0},{"$f":"Timing!BJ86","v":0},{"$f":"Timing!BK86","v":1},{"$f":"Timing!BL86","v":0},{"$f":"Timing!BM86","v":0},{"$f":"Timing!BN86","v":0},{"$f":"Timing!BO86","v":0},{"$f":"Timing!BP86","v":0},{"$f":"Timing!BQ86","v":0},{"$f":"Timing!BR86","v":0},{"$f":"Timing!BS86","v":0},{"$f":"Timing!BT86","v":0},{"$f":"Timing!BU86","v":0},{"$f":"Timing!BV86","v":0},{"$f":"Timing!BW86","v":0},{"$f":"Timing!BX86","v":0},{"$f":"Timing!BY86","v":0},{"$f":"Timing!BZ86","v":0},{"$f":"Timing!CA86","v":0},{"$f":"Timing!CB86","v":0},{"$f":"Timing!CC86","v":0},{"$f":"Timing!CD86","v":0},{"$f":"Timing!CE86","v":0},{"$f":"Timing!CF86","v":0},{"$f":"Timing!CG86","v":0},{"$f":"Timing!CH86","v":0},{"$f":"Timing!CI86","v":0},{"$f":"Timing!CJ86","v":0},{"$f":"Timing!CK86","v":0},{"$f":"Timing!CL86","v":0},{"$f":"Timing!CM86","v":0},{"$f":"Timing!CN86","v":0},{"$f":"Timing!CO86","v":0},{"$f":"Timing!CP86","v":0},{"$f":"Timing!CQ86","v":0},{"$f":"Timing!CR86","v":0},{"$f":"Timing!CS86","v":0},{"$f":"Timing!CT86","v":0},{"$f":"Timing!CU86","v":0},{"$f":"Timing!CV86","v":0},{"$f":"Timing!CW86","v":0},{"$f":"Timing!CX86","v":0},{"$f":"Timing!CY86","v":0},{"$f":"Timing!CZ86","v":0},{"$f":"Timing!DA86","v":0},{"$f":"Timing!DB86","v":0},{"$f":"Timing!DC86","v":0},{"$f":"Timing!DD86","v":0},{"$f":"Timing!DE86","v":0},{"$f":"Timing!DF86","v":0},{"$f":"Timing!DG86","v":0},{"$f":"Timing!DH86","v":0},{"$f":"Timing!DI86","v":0},{"$f":"Timing!DJ86","v":0},{"$f":"Timing!DK86","v":0},{"$f":"Timing!DL86","v":0},{"$f":"Timing!DM86","v":0},{"$f":"Timing!DN86","v":0},{"$f":"Timing!DO86","v":0},{"$f":"Timing!DP86","v":0},{"$f":"Timing!DQ86","v":0},{"$f":"Timing!DR86","v":0},{"$f":"Timing!DS86","v":0},{"$f":"Timing!DT86","v":0},{"$f":"Timing!DU86","v":0},{"$f":"Timing!DV86","v":0},{"$f":"Timing!DW86","v":0},{"$f":"Timing!DX86","v":0},{"$f":"Timing!DY86","v":0},{"$f":"Timing!DZ86","v":0},{"$f":"Timing!EA86","v":0},{"$f":"Timing!EB86","v":0},{"$f":"Timing!EC86","v":0},{"$f":"Timing!ED86","v":0},{"$f":"Timing!EE86","v":0},{"$f":"Timing!EF86","v":0},{"$f":"Timing!EG86","v":0},{"$f":"Timing!EH86","v":0},{"$f":"Timing!EI86","v":0},{"$f":"Timing!EJ86","v":0},{"$f":"Timing!EK86","v":0},{"$f":"Timing!EL86","v":0},{"$f":"Timing!EM86","v":0},{"$f":"Timing!EN86","v":0},{"$f":"Timing!EO86","v":0},{"$f":"Timing!EP86","v":0},{"$f":"Timing!EQ86","v":0},{"$f":"Timing!ER86","v":0},{"$f":"Timing!ES86","v":0},{"$f":"Timing!ET86","v":0},{"$f":"Timing!EU86","v":0},{"$f":"Timing!EV86","v":0},{"$f":"Timing!EW86","v":0},{"$f":"Timing!EX86","v":0},{"$f":"Timing!EY86","v":0},{"$f":"Timing!EZ86","v":0},{"$f":"Timing!FA86","v":0},{"$f":"Timing!FB86","v":0},{"$f":"Timing!FC86","v":0},{"$f":"Timing!FD86","v":0},{"$f":"Timing!FE86","v":0},{"$f":"Timing!FF86","v":0},{"$f":"Timing!FG86","v":0},{"$f":"Timing!FH86","v":0},{"$f":"Timing!FI86","v":0},{"$f":"Timing!FJ86","v":0},{"$f":"Timing!FK86","v":0},{"$f":"Timing!FL86","v":0},{"$f":"Timing!FM86","v":0},{"$f":"Timing!FN86","v":0},{"$f":"Timing!FO86","v":0},{"$f":"Timing!FP86","v":0},{"$f":"Timing!FQ86","v":0},{"$f":"Timing!FR86","v":0},{"$f":"Timing!FS86","v":0},{"$f":"Timing!FT86","v":0},{"$f":"Timing!FU86","v":0},{"$f":"Timing!FV86","v":0},{"$f":"Timing!FW86","v":0},{"$f":"Timing!FX86","v":0},{"$f":"Timing!FY86","v":0},{"$f":"Timing!FZ86","v":0},{"$f":"Timing!GA86","v":0},{"$f":"Timing!GB86","v":0},{"$f":"Timing!GC86","v":0},{"$f":"Timing!GD86","v":0},{"$f":"Timing!GE86","v":0},{"$f":"Timing!GF86","v":0},{"$f":"Timing!GG86","v":0},{"$f":"Timing!GH86","v":0},{"$f":"Timing!GI86","v":0},{"$f":"Timing!GJ86","v":0},{"$f":"Timing!GK86","v":0},{"$f":"Timing!GL86","v":0},{"$f":"Timing!GM86","v":0},{"$f":"Timing!GN86","v":0},{"$f":"Timing!GO86","v":0},{"$f":"Timing!GP86","v":0},{"$f":"Timing!GQ86","v":0},{"$f":"Timing!GR86","v":0},{"$f":"Timing!GS86","v":0},{"$f":"Timing!GT86","v":0},{"$f":"Timing!GU86","v":0},{"$f":"Timing!GV86","v":0},{"$f":"Timing!GW86","v":0},{"$f":"Timing!GX86","v":0},{"$f":"Timing!GY86","v":0},{"$f":"Timing!GZ86","v":0},{"$f":"Timing!HA86","v":0},{"$f":"Timing!HB86","v":0},{"$f":"Timing!HC86","v":0},{"$f":"Timing!HD86","v":0},{"$f":"Timing!HE86","v":0},{"$f":"Timing!HF86","v":0},{"$f":"Timing!HG86","v":0},{"$f":"Timing!HH86","v":0},{"$f":"Timing!HI86","v":0},{"$f":"Timing!HJ86","v":0},{"$f":"Timing!HK86","v":0},{"$f":"Timing!HL86","v":0},{"$f":"Timing!HM86","v":0},{"$f":"Timing!HN86","v":0},{"$f":"Timing!HO86","v":0},{"$f":"Timing!HP86","v":0},{"$f":"Timing!HQ86","v":0},{"$f":"Timing!HR86","v":0},{"$f":"Timing!HS86","v":0},{"$f":"Timing!HT86","v":0},{"$f":"Timing!HU86","v":0},{"$f":"Timing!HV86","v":0},{"$f":"Timing!HW86","v":0},{"$f":"Timing!HX86","v":0},{"$f":"Timing!HY86","v":0},{"$f":"Timing!HZ86","v":0},{"$f":"Timing!IA86","v":0},{"$f":"Timing!IB86","v":0},{"$f":"Timing!IC86","v":0},{"$f":"Timing!ID86","v":0},{"$f":"Timing!IE86","v":0},{"$f":"Timing!IF86","v":0},{"$f":"Timing!IG86","v":0},{"$f":"Timing!IH86","v":0},{"$f":"Timing!II86","v":0},{"$f":"Timing!IJ86","v":0},{"$f":"Timing!IK86","v":0},{"$f":"Timing!IL86","v":0},{"$f":"Timing!IM86","v":0},{"$f":"Timing!IN86","v":0},{"$f":"Timing!IO86","v":0},{"$f":"Timing!IP86","v":0},{"$f":"Timing!IQ86","v":0},{"$f":"Timing!IR86","v":0},{"$f":"Timing!IS86","v":0},{"$f":"Timing!IT86","v":0},{"$f":"Timing!IU86","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C70,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C87","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J87","v":0},{"$f":"Timing!K87","v":0},{"$f":"Timing!L87","v":0},{"$f":"Timing!M87","v":0},{"$f":"Timing!N87","v":0},{"$f":"Timing!O87","v":0},{"$f":"Timing!P87","v":0},{"$f":"Timing!Q87","v":0},{"$f":"Timing!R87","v":0},{"$f":"Timing!S87","v":0},{"$f":"Timing!T87","v":0},{"$f":"Timing!U87","v":0},{"$f":"Timing!V87","v":0},{"$f":"Timing!W87","v":0},{"$f":"Timing!X87","v":0},{"$f":"Timing!Y87","v":0},{"$f":"Timing!Z87","v":0},{"$f":"Timing!AA87","v":0},{"$f":"Timing!AB87","v":0},{"$f":"Timing!AC87","v":0},{"$f":"Timing!AD87","v":0},{"$f":"Timing!AE87","v":0},{"$f":"Timing!AF87","v":0},{"$f":"Timing!AG87","v":0},{"$f":"Timing!AH87","v":0},{"$f":"Timing!AI87","v":0},{"$f":"Timing!AJ87","v":0},{"$f":"Timing!AK87","v":0},{"$f":"Timing!AL87","v":0},{"$f":"Timing!AM87","v":0},{"$f":"Timing!AN87","v":0},{"$f":"Timing!AO87","v":0},{"$f":"Timing!AP87","v":0},{"$f":"Timing!AQ87","v":0},{"$f":"Timing!AR87","v":0},{"$f":"Timing!AS87","v":0},{"$f":"Timing!AT87","v":0},{"$f":"Timing!AU87","v":0},{"$f":"Timing!AV87","v":0},{"$f":"Timing!AW87","v":0},{"$f":"Timing!AX87","v":0},{"$f":"Timing!AY87","v":0},{"$f":"Timing!AZ87","v":0},{"$f":"Timing!BA87","v":0},{"$f":"Timing!BB87","v":0},{"$f":"Timing!BC87","v":0},{"$f":"Timing!BD87","v":0},{"$f":"Timing!BE87","v":0},{"$f":"Timing!BF87","v":0},{"$f":"Timing!BG87","v":0},{"$f":"Timing!BH87","v":0},{"$f":"Timing!BI87","v":0},{"$f":"Timing!BJ87","v":0},{"$f":"Timing!BK87","v":0},{"$f":"Timing!BL87","v":0},{"$f":"Timing!BM87","v":0},{"$f":"Timing!BN87","v":0},{"$f":"Timing!BO87","v":0},{"$f":"Timing!BP87","v":0},{"$f":"Timing!BQ87","v":0},{"$f":"Timing!BR87","v":0},{"$f":"Timing!BS87","v":0},{"$f":"Timing!BT87","v":0},{"$f":"Timing!BU87","v":0},{"$f":"Timing!BV87","v":0},{"$f":"Timing!BW87","v":0},{"$f":"Timing!BX87","v":0},{"$f":"Timing!BY87","v":0},{"$f":"Timing!BZ87","v":0},{"$f":"Timing!CA87","v":0},{"$f":"Timing!CB87","v":0},{"$f":"Timing!CC87","v":0},{"$f":"Timing!CD87","v":0},{"$f":"Timing!CE87","v":0},{"$f":"Timing!CF87","v":0},{"$f":"Timing!CG87","v":0},{"$f":"Timing!CH87","v":0},{"$f":"Timing!CI87","v":0},{"$f":"Timing!CJ87","v":0},{"$f":"Timing!CK87","v":0},{"$f":"Timing!CL87","v":0},{"$f":"Timing!CM87","v":0},{"$f":"Timing!CN87","v":0},{"$f":"Timing!CO87","v":0},{"$f":"Timing!CP87","v":0},{"$f":"Timing!CQ87","v":0},{"$f":"Timing!CR87","v":0},{"$f":"Timing!CS87","v":0},{"$f":"Timing!CT87","v":0},{"$f":"Timing!CU87","v":0},{"$f":"Timing!CV87","v":0},{"$f":"Timing!CW87","v":0},{"$f":"Timing!CX87","v":0},{"$f":"Timing!CY87","v":1},{"$f":"Timing!CZ87","v":0},{"$f":"Timing!DA87","v":0},{"$f":"Timing!DB87","v":0},{"$f":"Timing!DC87","v":0},{"$f":"Timing!DD87","v":0},{"$f":"Timing!DE87","v":0},{"$f":"Timing!DF87","v":0},{"$f":"Timing!DG87","v":0},{"$f":"Timing!DH87","v":0},{"$f":"Timing!DI87","v":0},{"$f":"Timing!DJ87","v":0},{"$f":"Timing!DK87","v":0},{"$f":"Timing!DL87","v":0},{"$f":"Timing!DM87","v":0},{"$f":"Timing!DN87","v":0},{"$f":"Timing!DO87","v":0},{"$f":"Timing!DP87","v":0},{"$f":"Timing!DQ87","v":0},{"$f":"Timing!DR87","v":0},{"$f":"Timing!DS87","v":0},{"$f":"Timing!DT87","v":0},{"$f":"Timing!DU87","v":0},{"$f":"Timing!DV87","v":0},{"$f":"Timing!DW87","v":0},{"$f":"Timing!DX87","v":0},{"$f":"Timing!DY87","v":0},{"$f":"Timing!DZ87","v":0},{"$f":"Timing!EA87","v":0},{"$f":"Timing!EB87","v":0},{"$f":"Timing!EC87","v":0},{"$f":"Timing!ED87","v":0},{"$f":"Timing!EE87","v":0},{"$f":"Timing!EF87","v":0},{"$f":"Timing!EG87","v":0},{"$f":"Timing!EH87","v":0},{"$f":"Timing!EI87","v":0},{"$f":"Timing!EJ87","v":0},{"$f":"Timing!EK87","v":0},{"$f":"Timing!EL87","v":0},{"$f":"Timing!EM87","v":0},{"$f":"Timing!EN87","v":0},{"$f":"Timing!EO87","v":0},{"$f":"Timing!EP87","v":0},{"$f":"Timing!EQ87","v":0},{"$f":"Timing!ER87","v":0},{"$f":"Timing!ES87","v":0},{"$f":"Timing!ET87","v":0},{"$f":"Timing!EU87","v":0},{"$f":"Timing!EV87","v":0},{"$f":"Timing!EW87","v":0},{"$f":"Timing!EX87","v":0},{"$f":"Timing!EY87","v":0},{"$f":"Timing!EZ87","v":0},{"$f":"Timing!FA87","v":0},{"$f":"Timing!FB87","v":0},{"$f":"Timing!FC87","v":0},{"$f":"Timing!FD87","v":0},{"$f":"Timing!FE87","v":0},{"$f":"Timing!FF87","v":0},{"$f":"Timing!FG87","v":0},{"$f":"Timing!FH87","v":0},{"$f":"Timing!FI87","v":0},{"$f":"Timing!FJ87","v":0},{"$f":"Timing!FK87","v":0},{"$f":"Timing!FL87","v":0},{"$f":"Timing!FM87","v":0},{"$f":"Timing!FN87","v":0},{"$f":"Timing!FO87","v":0},{"$f":"Timing!FP87","v":0},{"$f":"Timing!FQ87","v":0},{"$f":"Timing!FR87","v":0},{"$f":"Timing!FS87","v":0},{"$f":"Timing!FT87","v":0},{"$f":"Timing!FU87","v":0},{"$f":"Timing!FV87","v":0},{"$f":"Timing!FW87","v":0},{"$f":"Timing!FX87","v":0},{"$f":"Timing!FY87","v":0},{"$f":"Timing!FZ87","v":0},{"$f":"Timing!GA87","v":0},{"$f":"Timing!GB87","v":0},{"$f":"Timing!GC87","v":0},{"$f":"Timing!GD87","v":0},{"$f":"Timing!GE87","v":0},{"$f":"Timing!GF87","v":0},{"$f":"Timing!GG87","v":0},{"$f":"Timing!GH87","v":0},{"$f":"Timing!GI87","v":0},{"$f":"Timing!GJ87","v":0},{"$f":"Timing!GK87","v":0},{"$f":"Timing!GL87","v":0},{"$f":"Timing!GM87","v":0},{"$f":"Timing!GN87","v":0},{"$f":"Timing!GO87","v":0},{"$f":"Timing!GP87","v":0},{"$f":"Timing!GQ87","v":0},{"$f":"Timing!GR87","v":0},{"$f":"Timing!GS87","v":0},{"$f":"Timing!GT87","v":0},{"$f":"Timing!GU87","v":0},{"$f":"Timing!GV87","v":0},{"$f":"Timing!GW87","v":0},{"$f":"Timing!GX87","v":0},{"$f":"Timing!GY87","v":0},{"$f":"Timing!GZ87","v":0},{"$f":"Timing!HA87","v":0},{"$f":"Timing!HB87","v":0},{"$f":"Timing!HC87","v":0},{"$f":"Timing!HD87","v":0},{"$f":"Timing!HE87","v":0},{"$f":"Timing!HF87","v":0},{"$f":"Timing!HG87","v":0},{"$f":"Timing!HH87","v":0},{"$f":"Timing!HI87","v":0},{"$f":"Timing!HJ87","v":0},{"$f":"Timing!HK87","v":0},{"$f":"Timing!HL87","v":0},{"$f":"Timing!HM87","v":0},{"$f":"Timing!HN87","v":0},{"$f":"Timing!HO87","v":0},{"$f":"Timing!HP87","v":0},{"$f":"Timing!HQ87","v":0},{"$f":"Timing!HR87","v":0},{"$f":"Timing!HS87","v":0},{"$f":"Timing!HT87","v":0},{"$f":"Timing!HU87","v":0},{"$f":"Timing!HV87","v":0},{"$f":"Timing!HW87","v":0},{"$f":"Timing!HX87","v":0},{"$f":"Timing!HY87","v":0},{"$f":"Timing!HZ87","v":0},{"$f":"Timing!IA87","v":0},{"$f":"Timing!IB87","v":0},{"$f":"Timing!IC87","v":0},{"$f":"Timing!ID87","v":0},{"$f":"Timing!IE87","v":0},{"$f":"Timing!IF87","v":0},{"$f":"Timing!IG87","v":0},{"$f":"Timing!IH87","v":0},{"$f":"Timing!II87","v":0},{"$f":"Timing!IJ87","v":0},{"$f":"Timing!IK87","v":0},{"$f":"Timing!IL87","v":0},{"$f":"Timing!IM87","v":0},{"$f":"Timing!IN87","v":0},{"$f":"Timing!IO87","v":0},{"$f":"Timing!IP87","v":0},{"$f":"Timing!IQ87","v":0},{"$f":"Timing!IR87","v":0},{"$f":"Timing!IS87","v":0},{"$f":"Timing!IT87","v":0},{"$f":"Timing!IU87","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C71,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C88","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J88","v":0},{"$f":"Timing!K88","v":0},{"$f":"Timing!L88","v":0},{"$f":"Timing!M88","v":0},{"$f":"Timing!N88","v":0},{"$f":"Timing!O88","v":0},{"$f":"Timing!P88","v":0},{"$f":"Timing!Q88","v":0},{"$f":"Timing!R88","v":0},{"$f":"Timing!S88","v":0},{"$f":"Timing!T88","v":0},{"$f":"Timing!U88","v":0},{"$f":"Timing!V88","v":0},{"$f":"Timing!W88","v":0},{"$f":"Timing!X88","v":0},{"$f":"Timing!Y88","v":0},{"$f":"Timing!Z88","v":0},{"$f":"Timing!AA88","v":0},{"$f":"Timing!AB88","v":0},{"$f":"Timing!AC88","v":0},{"$f":"Timing!AD88","v":0},{"$f":"Timing!AE88","v":0},{"$f":"Timing!AF88","v":0},{"$f":"Timing!AG88","v":0},{"$f":"Timing!AH88","v":0},{"$f":"Timing!AI88","v":0},{"$f":"Timing!AJ88","v":0},{"$f":"Timing!AK88","v":0},{"$f":"Timing!AL88","v":0},{"$f":"Timing!AM88","v":0},{"$f":"Timing!AN88","v":0},{"$f":"Timing!AO88","v":0},{"$f":"Timing!AP88","v":0},{"$f":"Timing!AQ88","v":0},{"$f":"Timing!AR88","v":0},{"$f":"Timing!AS88","v":0},{"$f":"Timing!AT88","v":0},{"$f":"Timing!AU88","v":0},{"$f":"Timing!AV88","v":0},{"$f":"Timing!AW88","v":0},{"$f":"Timing!AX88","v":0},{"$f":"Timing!AY88","v":0},{"$f":"Timing!AZ88","v":0},{"$f":"Timing!BA88","v":0},{"$f":"Timing!BB88","v":0},{"$f":"Timing!BC88","v":0},{"$f":"Timing!BD88","v":0},{"$f":"Timing!BE88","v":0},{"$f":"Timing!BF88","v":0},{"$f":"Timing!BG88","v":0},{"$f":"Timing!BH88","v":0},{"$f":"Timing!BI88","v":0},{"$f":"Timing!BJ88","v":0},{"$f":"Timing!BK88","v":0},{"$f":"Timing!BL88","v":0},{"$f":"Timing!BM88","v":0},{"$f":"Timing!BN88","v":0},{"$f":"Timing!BO88","v":0},{"$f":"Timing!BP88","v":0},{"$f":"Timing!BQ88","v":0},{"$f":"Timing!BR88","v":0},{"$f":"Timing!BS88","v":0},{"$f":"Timing!BT88","v":0},{"$f":"Timing!BU88","v":0},{"$f":"Timing!BV88","v":0},{"$f":"Timing!BW88","v":0},{"$f":"Timing!BX88","v":0},{"$f":"Timing!BY88","v":0},{"$f":"Timing!BZ88","v":0},{"$f":"Timing!CA88","v":0},{"$f":"Timing!CB88","v":0},{"$f":"Timing!CC88","v":0},{"$f":"Timing!CD88","v":0},{"$f":"Timing!CE88","v":0},{"$f":"Timing!CF88","v":0},{"$f":"Timing!CG88","v":0},{"$f":"Timing!CH88","v":0},{"$f":"Timing!CI88","v":0},{"$f":"Timing!CJ88","v":0},{"$f":"Timing!CK88","v":0},{"$f":"Timing!CL88","v":0},{"$f":"Timing!CM88","v":0},{"$f":"Timing!CN88","v":0},{"$f":"Timing!CO88","v":0},{"$f":"Timing!CP88","v":0},{"$f":"Timing!CQ88","v":0},{"$f":"Timing!CR88","v":0},{"$f":"Timing!CS88","v":0},{"$f":"Timing!CT88","v":0},{"$f":"Timing!CU88","v":0},{"$f":"Timing!CV88","v":0},{"$f":"Timing!CW88","v":0},{"$f":"Timing!CX88","v":0},{"$f":"Timing!CY88","v":0},{"$f":"Timing!CZ88","v":0},{"$f":"Timing!DA88","v":0},{"$f":"Timing!DB88","v":0},{"$f":"Timing!DC88","v":0},{"$f":"Timing!DD88","v":0},{"$f":"Timing!DE88","v":0},{"$f":"Timing!DF88","v":0},{"$f":"Timing!DG88","v":0},{"$f":"Timing!DH88","v":0},{"$f":"Timing!DI88","v":0},{"$f":"Timing!DJ88","v":0},{"$f":"Timing!DK88","v":0},{"$f":"Timing!DL88","v":0},{"$f":"Timing!DM88","v":0},{"$f":"Timing!DN88","v":0},{"$f":"Timing!DO88","v":0},{"$f":"Timing!DP88","v":0},{"$f":"Timing!DQ88","v":0},{"$f":"Timing!DR88","v":0},{"$f":"Timing!DS88","v":0},{"$f":"Timing!DT88","v":0},{"$f":"Timing!DU88","v":0},{"$f":"Timing!DV88","v":0},{"$f":"Timing!DW88","v":0},{"$f":"Timing!DX88","v":0},{"$f":"Timing!DY88","v":0},{"$f":"Timing!DZ88","v":0},{"$f":"Timing!EA88","v":0},{"$f":"Timing!EB88","v":0},{"$f":"Timing!EC88","v":0},{"$f":"Timing!ED88","v":0},{"$f":"Timing!EE88","v":0},{"$f":"Timing!EF88","v":0},{"$f":"Timing!EG88","v":0},{"$f":"Timing!EH88","v":0},{"$f":"Timing!EI88","v":0},{"$f":"Timing!EJ88","v":0},{"$f":"Timing!EK88","v":0},{"$f":"Timing!EL88","v":0},{"$f":"Timing!EM88","v":1},{"$f":"Timing!EN88","v":0},{"$f":"Timing!EO88","v":0},{"$f":"Timing!EP88","v":0},{"$f":"Timing!EQ88","v":0},{"$f":"Timing!ER88","v":0},{"$f":"Timing!ES88","v":0},{"$f":"Timing!ET88","v":0},{"$f":"Timing!EU88","v":0},{"$f":"Timing!EV88","v":0},{"$f":"Timing!EW88","v":0},{"$f":"Timing!EX88","v":0},{"$f":"Timing!EY88","v":0},{"$f":"Timing!EZ88","v":0},{"$f":"Timing!FA88","v":0},{"$f":"Timing!FB88","v":0},{"$f":"Timing!FC88","v":0},{"$f":"Timing!FD88","v":0},{"$f":"Timing!FE88","v":0},{"$f":"Timing!FF88","v":0},{"$f":"Timing!FG88","v":0},{"$f":"Timing!FH88","v":0},{"$f":"Timing!FI88","v":0},{"$f":"Timing!FJ88","v":0},{"$f":"Timing!FK88","v":0},{"$f":"Timing!FL88","v":0},{"$f":"Timing!FM88","v":0},{"$f":"Timing!FN88","v":0},{"$f":"Timing!FO88","v":0},{"$f":"Timing!FP88","v":0},{"$f":"Timing!FQ88","v":0},{"$f":"Timing!FR88","v":0},{"$f":"Timing!FS88","v":0},{"$f":"Timing!FT88","v":0},{"$f":"Timing!FU88","v":0},{"$f":"Timing!FV88","v":0},{"$f":"Timing!FW88","v":0},{"$f":"Timing!FX88","v":0},{"$f":"Timing!FY88","v":0},{"$f":"Timing!FZ88","v":0},{"$f":"Timing!GA88","v":0},{"$f":"Timing!GB88","v":0},{"$f":"Timing!GC88","v":0},{"$f":"Timing!GD88","v":0},{"$f":"Timing!GE88","v":0},{"$f":"Timing!GF88","v":0},{"$f":"Timing!GG88","v":0},{"$f":"Timing!GH88","v":0},{"$f":"Timing!GI88","v":0},{"$f":"Timing!GJ88","v":0},{"$f":"Timing!GK88","v":0},{"$f":"Timing!GL88","v":0},{"$f":"Timing!GM88","v":0},{"$f":"Timing!GN88","v":0},{"$f":"Timing!GO88","v":0},{"$f":"Timing!GP88","v":0},{"$f":"Timing!GQ88","v":0},{"$f":"Timing!GR88","v":0},{"$f":"Timing!GS88","v":0},{"$f":"Timing!GT88","v":0},{"$f":"Timing!GU88","v":0},{"$f":"Timing!GV88","v":0},{"$f":"Timing!GW88","v":0},{"$f":"Timing!GX88","v":0},{"$f":"Timing!GY88","v":0},{"$f":"Timing!GZ88","v":0},{"$f":"Timing!HA88","v":0},{"$f":"Timing!HB88","v":0},{"$f":"Timing!HC88","v":0},{"$f":"Timing!HD88","v":0},{"$f":"Timing!HE88","v":0},{"$f":"Timing!HF88","v":0},{"$f":"Timing!HG88","v":0},{"$f":"Timing!HH88","v":0},{"$f":"Timing!HI88","v":0},{"$f":"Timing!HJ88","v":0},{"$f":"Timing!HK88","v":0},{"$f":"Timing!HL88","v":0},{"$f":"Timing!HM88","v":0},{"$f":"Timing!HN88","v":0},{"$f":"Timing!HO88","v":0},{"$f":"Timing!HP88","v":0},{"$f":"Timing!HQ88","v":0},{"$f":"Timing!HR88","v":0},{"$f":"Timing!HS88","v":0},{"$f":"Timing!HT88","v":0},{"$f":"Timing!HU88","v":0},{"$f":"Timing!HV88","v":0},{"$f":"Timing!HW88","v":0},{"$f":"Timing!HX88","v":0},{"$f":"Timing!HY88","v":0},{"$f":"Timing!HZ88","v":0},{"$f":"Timing!IA88","v":0},{"$f":"Timing!IB88","v":0},{"$f":"Timing!IC88","v":0},{"$f":"Timing!ID88","v":0},{"$f":"Timing!IE88","v":0},{"$f":"Timing!IF88","v":0},{"$f":"Timing!IG88","v":0},{"$f":"Timing!IH88","v":0},{"$f":"Timing!II88","v":0},{"$f":"Timing!IJ88","v":0},{"$f":"Timing!IK88","v":0},{"$f":"Timing!IL88","v":0},{"$f":"Timing!IM88","v":0},{"$f":"Timing!IN88","v":0},{"$f":"Timing!IO88","v":0},{"$f":"Timing!IP88","v":0},{"$f":"Timing!IQ88","v":0},{"$f":"Timing!IR88","v":0},{"$f":"Timing!IS88","v":0},{"$f":"Timing!IT88","v":0},{"$f":"Timing!IU88","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C72,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C89","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J89","v":0},{"$f":"Timing!K89","v":0},{"$f":"Timing!L89","v":0},{"$f":"Timing!M89","v":0},{"$f":"Timing!N89","v":0},{"$f":"Timing!O89","v":0},{"$f":"Timing!P89","v":0},{"$f":"Timing!Q89","v":0},{"$f":"Timing!R89","v":0},{"$f":"Timing!S89","v":0},{"$f":"Timing!T89","v":0},{"$f":"Timing!U89","v":0},{"$f":"Timing!V89","v":0},{"$f":"Timing!W89","v":0},{"$f":"Timing!X89","v":0},{"$f":"Timing!Y89","v":0},{"$f":"Timing!Z89","v":0},{"$f":"Timing!AA89","v":0},{"$f":"Timing!AB89","v":0},{"$f":"Timing!AC89","v":0},{"$f":"Timing!AD89","v":0},{"$f":"Timing!AE89","v":0},{"$f":"Timing!AF89","v":0},{"$f":"Timing!AG89","v":0},{"$f":"Timing!AH89","v":0},{"$f":"Timing!AI89","v":0},{"$f":"Timing!AJ89","v":0},{"$f":"Timing!AK89","v":0},{"$f":"Timing!AL89","v":0},{"$f":"Timing!AM89","v":0},{"$f":"Timing!AN89","v":0},{"$f":"Timing!AO89","v":0},{"$f":"Timing!AP89","v":0},{"$f":"Timing!AQ89","v":0},{"$f":"Timing!AR89","v":0},{"$f":"Timing!AS89","v":0},{"$f":"Timing!AT89","v":0},{"$f":"Timing!AU89","v":0},{"$f":"Timing!AV89","v":0},{"$f":"Timing!AW89","v":0},{"$f":"Timing!AX89","v":0},{"$f":"Timing!AY89","v":0},{"$f":"Timing!AZ89","v":0},{"$f":"Timing!BA89","v":0},{"$f":"Timing!BB89","v":0},{"$f":"Timing!BC89","v":0},{"$f":"Timing!BD89","v":0},{"$f":"Timing!BE89","v":0},{"$f":"Timing!BF89","v":0},{"$f":"Timing!BG89","v":0},{"$f":"Timing!BH89","v":0},{"$f":"Timing!BI89","v":0},{"$f":"Timing!BJ89","v":0},{"$f":"Timing!BK89","v":0},{"$f":"Timing!BL89","v":0},{"$f":"Timing!BM89","v":0},{"$f":"Timing!BN89","v":0},{"$f":"Timing!BO89","v":0},{"$f":"Timing!BP89","v":0},{"$f":"Timing!BQ89","v":0},{"$f":"Timing!BR89","v":0},{"$f":"Timing!BS89","v":0},{"$f":"Timing!BT89","v":0},{"$f":"Timing!BU89","v":0},{"$f":"Timing!BV89","v":0},{"$f":"Timing!BW89","v":0},{"$f":"Timing!BX89","v":0},{"$f":"Timing!BY89","v":0},{"$f":"Timing!BZ89","v":0},{"$f":"Timing!CA89","v":0},{"$f":"Timing!CB89","v":0},{"$f":"Timing!CC89","v":0},{"$f":"Timing!CD89","v":0},{"$f":"Timing!CE89","v":0},{"$f":"Timing!CF89","v":0},{"$f":"Timing!CG89","v":0},{"$f":"Timing!CH89","v":0},{"$f":"Timing!CI89","v":0},{"$f":"Timing!CJ89","v":0},{"$f":"Timing!CK89","v":0},{"$f":"Timing!CL89","v":0},{"$f":"Timing!CM89","v":0},{"$f":"Timing!CN89","v":0},{"$f":"Timing!CO89","v":0},{"$f":"Timing!CP89","v":0},{"$f":"Timing!CQ89","v":0},{"$f":"Timing!CR89","v":0},{"$f":"Timing!CS89","v":0},{"$f":"Timing!CT89","v":0},{"$f":"Timing!CU89","v":0},{"$f":"Timing!CV89","v":0},{"$f":"Timing!CW89","v":0},{"$f":"Timing!CX89","v":0},{"$f":"Timing!CY89","v":0},{"$f":"Timing!CZ89","v":0},{"$f":"Timing!DA89","v":0},{"$f":"Timing!DB89","v":0},{"$f":"Timing!DC89","v":0},{"$f":"Timing!DD89","v":0},{"$f":"Timing!DE89","v":0},{"$f":"Timing!DF89","v":0},{"$f":"Timing!DG89","v":0},{"$f":"Timing!DH89","v":0},{"$f":"Timing!DI89","v":0},{"$f":"Timing!DJ89","v":0},{"$f":"Timing!DK89","v":0},{"$f":"Timing!DL89","v":0},{"$f":"Timing!DM89","v":0},{"$f":"Timing!DN89","v":0},{"$f":"Timing!DO89","v":0},{"$f":"Timing!DP89","v":0},{"$f":"Timing!DQ89","v":0},{"$f":"Timing!DR89","v":0},{"$f":"Timing!DS89","v":0},{"$f":"Timing!DT89","v":0},{"$f":"Timing!DU89","v":0},{"$f":"Timing!DV89","v":0},{"$f":"Timing!DW89","v":0},{"$f":"Timing!DX89","v":0},{"$f":"Timing!DY89","v":0},{"$f":"Timing!DZ89","v":0},{"$f":"Timing!EA89","v":0},{"$f":"Timing!EB89","v":0},{"$f":"Timing!EC89","v":0},{"$f":"Timing!ED89","v":0},{"$f":"Timing!EE89","v":0},{"$f":"Timing!EF89","v":0},{"$f":"Timing!EG89","v":0},{"$f":"Timing!EH89","v":0},{"$f":"Timing!EI89","v":0},{"$f":"Timing!EJ89","v":0},{"$f":"Timing!EK89","v":0},{"$f":"Timing!EL89","v":0},{"$f":"Timing!EM89","v":0},{"$f":"Timing!EN89","v":0},{"$f":"Timing!EO89","v":0},{"$f":"Timing!EP89","v":0},{"$f":"Timing!EQ89","v":0},{"$f":"Timing!ER89","v":0},{"$f":"Timing!ES89","v":0},{"$f":"Timing!ET89","v":0},{"$f":"Timing!EU89","v":0},{"$f":"Timing!EV89","v":0},{"$f":"Timing!EW89","v":0},{"$f":"Timing!EX89","v":0},{"$f":"Timing!EY89","v":0},{"$f":"Timing!EZ89","v":0},{"$f":"Timing!FA89","v":0},{"$f":"Timing!FB89","v":0},{"$f":"Timing!FC89","v":0},{"$f":"Timing!FD89","v":0},{"$f":"Timing!FE89","v":0},{"$f":"Timing!FF89","v":0},{"$f":"Timing!FG89","v":0},{"$f":"Timing!FH89","v":0},{"$f":"Timing!FI89","v":0},{"$f":"Timing!FJ89","v":0},{"$f":"Timing!FK89","v":0},{"$f":"Timing!FL89","v":0},{"$f":"Timing!FM89","v":0},{"$f":"Timing!FN89","v":0},{"$f":"Timing!FO89","v":0},{"$f":"Timing!FP89","v":0},{"$f":"Timing!FQ89","v":0},{"$f":"Timing!FR89","v":0},{"$f":"Timing!FS89","v":0},{"$f":"Timing!FT89","v":0},{"$f":"Timing!FU89","v":0},{"$f":"Timing!FV89","v":0},{"$f":"Timing!FW89","v":0},{"$f":"Timing!FX89","v":0},{"$f":"Timing!FY89","v":0},{"$f":"Timing!FZ89","v":0},{"$f":"Timing!GA89","v":1},{"$f":"Timing!GB89","v":0},{"$f":"Timing!GC89","v":0},{"$f":"Timing!GD89","v":0},{"$f":"Timing!GE89","v":0},{"$f":"Timing!GF89","v":0},{"$f":"Timing!GG89","v":0},{"$f":"Timing!GH89","v":0},{"$f":"Timing!GI89","v":0},{"$f":"Timing!GJ89","v":0},{"$f":"Timing!GK89","v":0},{"$f":"Timing!GL89","v":0},{"$f":"Timing!GM89","v":0},{"$f":"Timing!GN89","v":0},{"$f":"Timing!GO89","v":0},{"$f":"Timing!GP89","v":0},{"$f":"Timing!GQ89","v":0},{"$f":"Timing!GR89","v":0},{"$f":"Timing!GS89","v":0},{"$f":"Timing!GT89","v":0},{"$f":"Timing!GU89","v":0},{"$f":"Timing!GV89","v":0},{"$f":"Timing!GW89","v":0},{"$f":"Timing!GX89","v":0},{"$f":"Timing!GY89","v":0},{"$f":"Timing!GZ89","v":0},{"$f":"Timing!HA89","v":0},{"$f":"Timing!HB89","v":0},{"$f":"Timing!HC89","v":0},{"$f":"Timing!HD89","v":0},{"$f":"Timing!HE89","v":0},{"$f":"Timing!HF89","v":0},{"$f":"Timing!HG89","v":0},{"$f":"Timing!HH89","v":0},{"$f":"Timing!HI89","v":0},{"$f":"Timing!HJ89","v":0},{"$f":"Timing!HK89","v":0},{"$f":"Timing!HL89","v":0},{"$f":"Timing!HM89","v":0},{"$f":"Timing!HN89","v":0},{"$f":"Timing!HO89","v":0},{"$f":"Timing!HP89","v":0},{"$f":"Timing!HQ89","v":0},{"$f":"Timing!HR89","v":0},{"$f":"Timing!HS89","v":0},{"$f":"Timing!HT89","v":0},{"$f":"Timing!HU89","v":0},{"$f":"Timing!HV89","v":0},{"$f":"Timing!HW89","v":0},{"$f":"Timing!HX89","v":0},{"$f":"Timing!HY89","v":0},{"$f":"Timing!HZ89","v":0},{"$f":"Timing!IA89","v":0},{"$f":"Timing!IB89","v":0},{"$f":"Timing!IC89","v":0},{"$f":"Timing!ID89","v":0},{"$f":"Timing!IE89","v":0},{"$f":"Timing!IF89","v":0},{"$f":"Timing!IG89","v":0},{"$f":"Timing!IH89","v":0},{"$f":"Timing!II89","v":0},{"$f":"Timing!IJ89","v":0},{"$f":"Timing!IK89","v":0},{"$f":"Timing!IL89","v":0},{"$f":"Timing!IM89","v":0},{"$f":"Timing!IN89","v":0},{"$f":"Timing!IO89","v":0},{"$f":"Timing!IP89","v":0},{"$f":"Timing!IQ89","v":0},{"$f":"Timing!IR89","v":0},{"$f":"Timing!IS89","v":0},{"$f":"Timing!IT89","v":0},{"$f":"Timing!IU89","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C73,NHFIC_DebtFacilities,0))","v":5},{"$f":"Timing!C90","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J90","v":0},{"$f":"Timing!K90","v":0},{"$f":"Timing!L90","v":0},{"$f":"Timing!M90","v":0},{"$f":"Timing!N90","v":0},{"$f":"Timing!O90","v":0},{"$f":"Timing!P90","v":0},{"$f":"Timing!Q90","v":0},{"$f":"Timing!R90","v":0},{"$f":"Timing!S90","v":0},{"$f":"Timing!T90","v":0},{"$f":"Timing!U90","v":0},{"$f":"Timing!V90","v":0},{"$f":"Timing!W90","v":0},{"$f":"Timing!X90","v":0},{"$f":"Timing!Y90","v":0},{"$f":"Timing!Z90","v":0},{"$f":"Timing!AA90","v":0},{"$f":"Timing!AB90","v":0},{"$f":"Timing!AC90","v":0},{"$f":"Timing!AD90","v":0},{"$f":"Timing!AE90","v":0},{"$f":"Timing!AF90","v":0},{"$f":"Timing!AG90","v":0},{"$f":"Timing!AH90","v":0},{"$f":"Timing!AI90","v":0},{"$f":"Timing!AJ90","v":0},{"$f":"Timing!AK90","v":0},{"$f":"Timing!AL90","v":0},{"$f":"Timing!AM90","v":0},{"$f":"Timing!AN90","v":0},{"$f":"Timing!AO90","v":0},{"$f":"Timing!AP90","v":0},{"$f":"Timing!AQ90","v":0},{"$f":"Timing!AR90","v":0},{"$f":"Timing!AS90","v":0},{"$f":"Timing!AT90","v":0},{"$f":"Timing!AU90","v":0},{"$f":"Timing!AV90","v":0},{"$f":"Timing!AW90","v":0},{"$f":"Timing!AX90","v":0},{"$f":"Timing!AY90","v":0},{"$f":"Timing!AZ90","v":0},{"$f":"Timing!BA90","v":0},{"$f":"Timing!BB90","v":0},{"$f":"Timing!BC90","v":0},{"$f":"Timing!BD90","v":0},{"$f":"Timing!BE90","v":0},{"$f":"Timing!BF90","v":0},{"$f":"Timing!BG90","v":0},{"$f":"Timing!BH90","v":0},{"$f":"Timing!BI90","v":0},{"$f":"Timing!BJ90","v":0},{"$f":"Timing!BK90","v":0},{"$f":"Timing!BL90","v":0},{"$f":"Timing!BM90","v":0},{"$f":"Timing!BN90","v":0},{"$f":"Timing!BO90","v":0},{"$f":"Timing!BP90","v":0},{"$f":"Timing!BQ90","v":0},{"$f":"Timing!BR90","v":0},{"$f":"Timing!BS90","v":0},{"$f":"Timing!BT90","v":0},{"$f":"Timing!BU90","v":0},{"$f":"Timing!BV90","v":0},{"$f":"Timing!BW90","v":0},{"$f":"Timing!BX90","v":0},{"$f":"Timing!BY90","v":0},{"$f":"Timing!BZ90","v":0},{"$f":"Timing!CA90","v":0},{"$f":"Timing!CB90","v":0},{"$f":"Timing!CC90","v":0},{"$f":"Timing!CD90","v":0},{"$f":"Timing!CE90","v":0},{"$f":"Timing!CF90","v":0},{"$f":"Timing!CG90","v":0},{"$f":"Timing!CH90","v":0},{"$f":"Timing!CI90","v":0},{"$f":"Timing!CJ90","v":0},{"$f":"Timing!CK90","v":0},{"$f":"Timing!CL90","v":0},{"$f":"Timing!CM90","v":0},{"$f":"Timing!CN90","v":0},{"$f":"Timing!CO90","v":0},{"$f":"Timing!CP90","v":0},{"$f":"Timing!CQ90","v":0},{"$f":"Timing!CR90","v":0},{"$f":"Timing!CS90","v":0},{"$f":"Timing!CT90","v":0},{"$f":"Timing!CU90","v":0},{"$f":"Timing!CV90","v":0},{"$f":"Timing!CW90","v":0},{"$f":"Timing!CX90","v":0},{"$f":"Timing!CY90","v":0},{"$f":"Timing!CZ90","v":0},{"$f":"Timing!DA90","v":0},{"$f":"Timing!DB90","v":0},{"$f":"Timing!DC90","v":0},{"$f":"Timing!DD90","v":0},{"$f":"Timing!DE90","v":0},{"$f":"Timing!DF90","v":0},{"$f":"Timing!DG90","v":0},{"$f":"Timing!DH90","v":0},{"$f":"Timing!DI90","v":0},{"$f":"Timing!DJ90","v":0},{"$f":"Timing!DK90","v":0},{"$f":"Timing!DL90","v":0},{"$f":"Timing!DM90","v":0},{"$f":"Timing!DN90","v":0},{"$f":"Timing!DO90","v":0},{"$f":"Timing!DP90","v":0},{"$f":"Timing!DQ90","v":0},{"$f":"Timing!DR90","v":0},{"$f":"Timing!DS90","v":0},{"$f":"Timing!DT90","v":0},{"$f":"Timing!DU90","v":0},{"$f":"Timing!DV90","v":0},{"$f":"Timing!DW90","v":0},{"$f":"Timing!DX90","v":0},{"$f":"Timing!DY90","v":0},{"$f":"Timing!DZ90","v":0},{"$f":"Timing!EA90","v":0},{"$f":"Timing!EB90","v":0},{"$f":"Timing!EC90","v":0},{"$f":"Timing!ED90","v":0},{"$f":"Timing!EE90","v":0},{"$f":"Timing!EF90","v":0},{"$f":"Timing!EG90","v":0},{"$f":"Timing!EH90","v":0},{"$f":"Timing!EI90","v":0},{"$f":"Timing!EJ90","v":0},{"$f":"Timing!EK90","v":0},{"$f":"Timing!EL90","v":0},{"$f":"Timing!EM90","v":0},{"$f":"Timing!EN90","v":0},{"$f":"Timing!EO90","v":0},{"$f":"Timing!EP90","v":0},{"$f":"Timing!EQ90","v":0},{"$f":"Timing!ER90","v":0},{"$f":"Timing!ES90","v":0},{"$f":"Timing!ET90","v":0},{"$f":"Timing!EU90","v":0},{"$f":"Timing!EV90","v":0},{"$f":"Timing!EW90","v":0},{"$f":"Timing!EX90","v":0},{"$f":"Timing!EY90","v":0},{"$f":"Timing!EZ90","v":0},{"$f":"Timing!FA90","v":0},{"$f":"Timing!FB90","v":0},{"$f":"Timing!FC90","v":0},{"$f":"Timing!FD90","v":0},{"$f":"Timing!FE90","v":0},{"$f":"Timing!FF90","v":0},{"$f":"Timing!FG90","v":0},{"$f":"Timing!FH90","v":0},{"$f":"Timing!FI90","v":0},{"$f":"Timing!FJ90","v":0},{"$f":"Timing!FK90","v":0},{"$f":"Timing!FL90","v":0},{"$f":"Timing!FM90","v":0},{"$f":"Timing!FN90","v":0},{"$f":"Timing!FO90","v":0},{"$f":"Timing!FP90","v":0},{"$f":"Timing!FQ90","v":0},{"$f":"Timing!FR90","v":0},{"$f":"Timing!FS90","v":0},{"$f":"Timing!FT90","v":0},{"$f":"Timing!FU90","v":0},{"$f":"Timing!FV90","v":0},{"$f":"Timing!FW90","v":0},{"$f":"Timing!FX90","v":0},{"$f":"Timing!FY90","v":0},{"$f":"Timing!FZ90","v":0},{"$f":"Timing!GA90","v":0},{"$f":"Timing!GB90","v":0},{"$f":"Timing!GC90","v":0},{"$f":"Timing!GD90","v":0},{"$f":"Timing!GE90","v":0},{"$f":"Timing!GF90","v":0},{"$f":"Timing!GG90","v":0},{"$f":"Timing!GH90","v":0},{"$f":"Timing!GI90","v":0},{"$f":"Timing!GJ90","v":0},{"$f":"Timing!GK90","v":0},{"$f":"Timing!GL90","v":0},{"$f":"Timing!GM90","v":0},{"$f":"Timing!GN90","v":0},{"$f":"Timing!GO90","v":0},{"$f":"Timing!GP90","v":0},{"$f":"Timing!GQ90","v":0},{"$f":"Timing!GR90","v":0},{"$f":"Timing!GS90","v":0},{"$f":"Timing!GT90","v":0},{"$f":"Timing!GU90","v":0},{"$f":"Timing!GV90","v":0},{"$f":"Timing!GW90","v":0},{"$f":"Timing!GX90","v":0},{"$f":"Timing!GY90","v":0},{"$f":"Timing!GZ90","v":0},{"$f":"Timing!HA90","v":0},{"$f":"Timing!HB90","v":0},{"$f":"Timing!HC90","v":0},{"$f":"Timing!HD90","v":0},{"$f":"Timing!HE90","v":0},{"$f":"Timing!HF90","v":0},{"$f":"Timing!HG90","v":0},{"$f":"Timing!HH90","v":0},{"$f":"Timing!HI90","v":0},{"$f":"Timing!HJ90","v":0},{"$f":"Timing!HK90","v":0},{"$f":"Timing!HL90","v":0},{"$f":"Timing!HM90","v":0},{"$f":"Timing!HN90","v":0},{"$f":"Timing!HO90","v":1},{"$f":"Timing!HP90","v":0},{"$f":"Timing!HQ90","v":0},{"$f":"Timing!HR90","v":0},{"$f":"Timing!HS90","v":0},{"$f":"Timing!HT90","v":0},{"$f":"Timing!HU90","v":0},{"$f":"Timing!HV90","v":0},{"$f":"Timing!HW90","v":0},{"$f":"Timing!HX90","v":0},{"$f":"Timing!HY90","v":0},{"$f":"Timing!HZ90","v":0},{"$f":"Timing!IA90","v":0},{"$f":"Timing!IB90","v":0},{"$f":"Timing!IC90","v":0},{"$f":"Timing!ID90","v":0},{"$f":"Timing!IE90","v":0},{"$f":"Timing!IF90","v":0},{"$f":"Timing!IG90","v":0},{"$f":"Timing!IH90","v":0},{"$f":"Timing!II90","v":0},{"$f":"Timing!IJ90","v":0},{"$f":"Timing!IK90","v":0},{"$f":"Timing!IL90","v":0},{"$f":"Timing!IM90","v":0},{"$f":"Timing!IN90","v":0},{"$f":"Timing!IO90","v":0},{"$f":"Timing!IP90","v":0},{"$f":"Timing!IQ90","v":0},{"$f":"Timing!IR90","v":0},{"$f":"Timing!IS90","v":0},{"$f":"Timing!IT90","v":0},{"$f":"Timing!IU90","v":0}]
[]
[null,null,"NHFIC Debt Type Flags"]
[null,null,"NHFIC Interest Only Flag","[1,0]",{"$f":"SUM(J76:IU76)","v":0},null,null,null,null,{"$f":"Timing!J93","v":0},{"$f":"Timing!K93","v":0},{"$f":"Timing!L93","v":0},{"$f":"Timing!M93","v":0},{"$f":"Timing!N93","v":0},{"$f":"Timing!O93","v":0},{"$f":"Timing!P93","v":0},{"$f":"Timing!Q93","v":0},{"$f":"Timing!R93","v":0},{"$f":"Timing!S93","v":0},{"$f":"Timing!T93","v":0},{"$f":"Timing!U93","v":0},{"$f":"Timing!V93","v":0},{"$f":"Timing!W93","v":0},{"$f":"Timing!X93","v":0},{"$f":"Timing!Y93","v":0},{"$f":"Timing!Z93","v":0},{"$f":"Timing!AA93","v":0},{"$f":"Timing!AB93","v":0},{"$f":"Timing!AC93","v":0},{"$f":"Timing!AD93","v":0},{"$f":"Timing!AE93","v":0},{"$f":"Timing!AF93","v":0},{"$f":"Timing!AG93","v":0},{"$f":"Timing!AH93","v":0},{"$f":"Timing!AI93","v":0},{"$f":"Timing!AJ93","v":0},{"$f":"Timing!AK93","v":0},{"$f":"Timing!AL93","v":0},{"$f":"Timing!AM93","v":0},{"$f":"Timing!AN93","v":0},{"$f":"Timing!AO93","v":0},{"$f":"Timing!AP93","v":0},{"$f":"Timing!AQ93","v":0},{"$f":"Timing!AR93","v":0},{"$f":"Timing!AS93","v":0},{"$f":"Timing!AT93","v":0},{"$f":"Timing!AU93","v":0},{"$f":"Timing!AV93","v":0},{"$f":"Timing!AW93","v":0},{"$f":"Timing!AX93","v":0},{"$f":"Timing!AY93","v":0},{"$f":"Timing!AZ93","v":0},{"$f":"Timing!BA93","v":0},{"$f":"Timing!BB93","v":0},{"$f":"Timing!BC93","v":0},{"$f":"Timing!BD93","v":0},{"$f":"Timing!BE93","v":0},{"$f":"Timing!BF93","v":0},{"$f":"Timing!BG93","v":0},{"$f":"Timing!BH93","v":0},{"$f":"Timing!BI93","v":0},{"$f":"Timing!BJ93","v":0},{"$f":"Timing!BK93","v":0},{"$f":"Timing!BL93","v":0},{"$f":"Timing!BM93","v":0},{"$f":"Timing!BN93","v":0},{"$f":"Timing!BO93","v":0},{"$f":"Timing!BP93","v":0},{"$f":"Timing!BQ93","v":0},{"$f":"Timing!BR93","v":0},{"$f":"Timing!BS93","v":0},{"$f":"Timing!BT93","v":0},{"$f":"Timing!BU93","v":0},{"$f":"Timing!BV93","v":0},{"$f":"Timing!BW93","v":0},{"$f":"Timing!BX93","v":0},{"$f":"Timing!BY93","v":0},{"$f":"Timing!BZ93","v":0},{"$f":"Timing!CA93","v":0},{"$f":"Timing!CB93","v":0},{"$f":"Timing!CC93","v":0},{"$f":"Timing!CD93","v":0},{"$f":"Timing!CE93","v":0},{"$f":"Timing!CF93","v":0},{"$f":"Timing!CG93","v":0},{"$f":"Timing!CH93","v":0},{"$f":"Timing!CI93","v":0},{"$f":"Timing!CJ93","v":0},{"$f":"Timing!CK93","v":0},{"$f":"Timing!CL93","v":0},{"$f":"Timing!CM93","v":0},{"$f":"Timing!CN93","v":0},{"$f":"Timing!CO93","v":0},{"$f":"Timing!CP93","v":0},{"$f":"Timing!CQ93","v":0},{"$f":"Timing!CR93","v":0},{"$f":"Timing!CS93","v":0},{"$f":"Timing!CT93","v":0},{"$f":"Timing!CU93","v":0},{"$f":"Timing!CV93","v":0},{"$f":"Timing!CW93","v":0},{"$f":"Timing!CX93","v":0},{"$f":"Timing!CY93","v":0},{"$f":"Timing!CZ93","v":0},{"$f":"Timing!DA93","v":0},{"$f":"Timing!DB93","v":0},{"$f":"Timing!DC93","v":0},{"$f":"Timing!DD93","v":0},{"$f":"Timing!DE93","v":0},{"$f":"Timing!DF93","v":0},{"$f":"Timing!DG93","v":0},{"$f":"Timing!DH93","v":0},{"$f":"Timing!DI93","v":0},{"$f":"Timing!DJ93","v":0},{"$f":"Timing!DK93","v":0},{"$f":"Timing!DL93","v":0},{"$f":"Timing!DM93","v":0},{"$f":"Timing!DN93","v":0},{"$f":"Timing!DO93","v":0},{"$f":"Timing!DP93","v":0},{"$f":"Timing!DQ93","v":0},{"$f":"Timing!DR93","v":0},{"$f":"Timing!DS93","v":0},{"$f":"Timing!DT93","v":0},{"$f":"Timing!DU93","v":0},{"$f":"Timing!DV93","v":0},{"$f":"Timing!DW93","v":0},{"$f":"Timing!DX93","v":0},{"$f":"Timing!DY93","v":0},{"$f":"Timing!DZ93","v":0},{"$f":"Timing!EA93","v":0},{"$f":"Timing!EB93","v":0},{"$f":"Timing!EC93","v":0},{"$f":"Timing!ED93","v":0},{"$f":"Timing!EE93","v":0},{"$f":"Timing!EF93","v":0},{"$f":"Timing!EG93","v":0},{"$f":"Timing!EH93","v":0},{"$f":"Timing!EI93","v":0},{"$f":"Timing!EJ93","v":0},{"$f":"Timing!EK93","v":0},{"$f":"Timing!EL93","v":0},{"$f":"Timing!EM93","v":0},{"$f":"Timing!EN93","v":0},{"$f":"Timing!EO93","v":0},{"$f":"Timing!EP93","v":0},{"$f":"Timing!EQ93","v":0},{"$f":"Timing!ER93","v":0},{"$f":"Timing!ES93","v":0},{"$f":"Timing!ET93","v":0},{"$f":"Timing!EU93","v":0},{"$f":"Timing!EV93","v":0},{"$f":"Timing!EW93","v":0},{"$f":"Timing!EX93","v":0},{"$f":"Timing!EY93","v":0},{"$f":"Timing!EZ93","v":0},{"$f":"Timing!FA93","v":0},{"$f":"Timing!FB93","v":0},{"$f":"Timing!FC93","v":0},{"$f":"Timing!FD93","v":0},{"$f":"Timing!FE93","v":0},{"$f":"Timing!FF93","v":0},{"$f":"Timing!FG93","v":0},{"$f":"Timing!FH93","v":0},{"$f":"Timing!FI93","v":0},{"$f":"Timing!FJ93","v":0},{"$f":"Timing!FK93","v":0},{"$f":"Timing!FL93","v":0},{"$f":"Timing!FM93","v":0},{"$f":"Timing!FN93","v":0},{"$f":"Timing!FO93","v":0},{"$f":"Timing!FP93","v":0},{"$f":"Timing!FQ93","v":0},{"$f":"Timing!FR93","v":0},{"$f":"Timing!FS93","v":0},{"$f":"Timing!FT93","v":0},{"$f":"Timing!FU93","v":0},{"$f":"Timing!FV93","v":0},{"$f":"Timing!FW93","v":0},{"$f":"Timing!FX93","v":0},{"$f":"Timing!FY93","v":0},{"$f":"Timing!FZ93","v":0},{"$f":"Timing!GA93","v":0},{"$f":"Timing!GB93","v":0},{"$f":"Timing!GC93","v":0},{"$f":"Timing!GD93","v":0},{"$f":"Timing!GE93","v":0},{"$f":"Timing!GF93","v":0},{"$f":"Timing!GG93","v":0},{"$f":"Timing!GH93","v":0},{"$f":"Timing!GI93","v":0},{"$f":"Timing!GJ93","v":0},{"$f":"Timing!GK93","v":0},{"$f":"Timing!GL93","v":0},{"$f":"Timing!GM93","v":0},{"$f":"Timing!GN93","v":0},{"$f":"Timing!GO93","v":0},{"$f":"Timing!GP93","v":0},{"$f":"Timing!GQ93","v":0},{"$f":"Timing!GR93","v":0},{"$f":"Timing!GS93","v":0},{"$f":"Timing!GT93","v":0},{"$f":"Timing!GU93","v":0},{"$f":"Timing!GV93","v":0},{"$f":"Timing!GW93","v":0},{"$f":"Timing!GX93","v":0},{"$f":"Timing!GY93","v":0},{"$f":"Timing!GZ93","v":0},{"$f":"Timing!HA93","v":0},{"$f":"Timing!HB93","v":0},{"$f":"Timing!HC93","v":0},{"$f":"Timing!HD93","v":0},{"$f":"Timing!HE93","v":0},{"$f":"Timing!HF93","v":0},{"$f":"Timing!HG93","v":0},{"$f":"Timing!HH93","v":0},{"$f":"Timing!HI93","v":0},{"$f":"Timing!HJ93","v":0},{"$f":"Timing!HK93","v":0},{"$f":"Timing!HL93","v":0},{"$f":"Timing!HM93","v":0},{"$f":"Timing!HN93","v":0},{"$f":"Timing!HO93","v":0},{"$f":"Timing!HP93","v":0},{"$f":"Timing!HQ93","v":0},{"$f":"Timing!HR93","v":0},{"$f":"Timing!HS93","v":0},{"$f":"Timing!HT93","v":0},{"$f":"Timing!HU93","v":0},{"$f":"Timing!HV93","v":0},{"$f":"Timing!HW93","v":0},{"$f":"Timing!HX93","v":0},{"$f":"Timing!HY93","v":0},{"$f":"Timing!HZ93","v":0},{"$f":"Timing!IA93","v":0},{"$f":"Timing!IB93","v":0},{"$f":"Timing!IC93","v":0},{"$f":"Timing!ID93","v":0},{"$f":"Timing!IE93","v":0},{"$f":"Timing!IF93","v":0},{"$f":"Timing!IG93","v":0},{"$f":"Timing!IH93","v":0},{"$f":"Timing!II93","v":0},{"$f":"Timing!IJ93","v":0},{"$f":"Timing!IK93","v":0},{"$f":"Timing!IL93","v":0},{"$f":"Timing!IM93","v":0},{"$f":"Timing!IN93","v":0},{"$f":"Timing!IO93","v":0},{"$f":"Timing!IP93","v":0},{"$f":"Timing!IQ93","v":0},{"$f":"Timing!IR93","v":0},{"$f":"Timing!IS93","v":0},{"$f":"Timing!IT93","v":0},{"$f":"Timing!IU93","v":0}]
[null,null,"NHFIC Principal and Interest Flag","[1,0]",{"$f":"SUM(J77:IU77)","v":200},null,null,null,null,{"$f":"Timing!J94","v":0},{"$f":"Timing!K94","v":0},{"$f":"Timing!L94","v":0},{"$f":"Timing!M94","v":0},{"$f":"Timing!N94","v":0},{"$f":"Timing!O94","v":0},{"$f":"Timing!P94","v":0},{"$f":"Timing!Q94","v":0},{"$f":"Timing!R94","v":0},{"$f":"Timing!S94","v":0},{"$f":"Timing!T94","v":0},{"$f":"Timing!U94","v":0},{"$f":"Timing!V94","v":0},{"$f":"Timing!W94","v":0},{"$f":"Timing!X94","v":1},{"$f":"Timing!Y94","v":1},{"$f":"Timing!Z94","v":1},{"$f":"Timing!AA94","v":1},{"$f":"Timing!AB94","v":1},{"$f":"Timing!AC94","v":1},{"$f":"Timing!AD94","v":1},{"$f":"Timing!AE94","v":1},{"$f":"Timing!AF94","v":1},{"$f":"Timing!AG94","v":1},{"$f":"Timing!AH94","v":1},{"$f":"Timing!AI94","v":1},{"$f":"Timing!AJ94","v":1},{"$f":"Timing!AK94","v":1},{"$f":"Timing!AL94","v":1},{"$f":"Timing!AM94","v":1},{"$f":"Timing!AN94","v":1},{"$f":"Timing!AO94","v":1},{"$f":"Timing!AP94","v":1},{"$f":"Timing!AQ94","v":1},{"$f":"Timing!AR94","v":1},{"$f":"Timing!AS94","v":1},{"$f":"Timing!AT94","v":1},{"$f":"Timing!AU94","v":1},{"$f":"Timing!AV94","v":1},{"$f":"Timing!AW94","v":1},{"$f":"Timing!AX94","v":1},{"$f":"Timing!AY94","v":1},{"$f":"Timing!AZ94","v":1},{"$f":"Timing!BA94","v":1},{"$f":"Timing!BB94","v":1},{"$f":"Timing!BC94","v":1},{"$f":"Timing!BD94","v":1},{"$f":"Timing!BE94","v":1},{"$f":"Timing!BF94","v":1},{"$f":"Timing!BG94","v":1},{"$f":"Timing!BH94","v":1},{"$f":"Timing!BI94","v":1},{"$f":"Timing!BJ94","v":1},{"$f":"Timing!BK94","v":1},{"$f":"Timing!BL94","v":1},{"$f":"Timing!BM94","v":1},{"$f":"Timing!BN94","v":1},{"$f":"Timing!BO94","v":1},{"$f":"Timing!BP94","v":1},{"$f":"Timing!BQ94","v":1},{"$f":"Timing!BR94","v":1},{"$f":"Timing!BS94","v":1},{"$f":"Timing!BT94","v":1},{"$f":"Timing!BU94","v":1},{"$f":"Timing!BV94","v":1},{"$f":"Timing!BW94","v":1},{"$f":"Timing!BX94","v":1},{"$f":"Timing!BY94","v":1},{"$f":"Timing!BZ94","v":1},{"$f":"Timing!CA94","v":1},{"$f":"Timing!CB94","v":1},{"$f":"Timing!CC94","v":1},{"$f":"Timing!CD94","v":1},{"$f":"Timing!CE94","v":1},{"$f":"Timing!CF94","v":1},{"$f":"Timing!CG94","v":1},{"$f":"Timing!CH94","v":1},{"$f":"Timing!CI94","v":1},{"$f":"Timing!CJ94","v":1},{"$f":"Timing!CK94","v":1},{"$f":"Timing!CL94","v":1},{"$f":"Timing!CM94","v":1},{"$f":"Timing!CN94","v":1},{"$f":"Timing!CO94","v":1},{"$f":"Timing!CP94","v":1},{"$f":"Timing!CQ94","v":1},{"$f":"Timing!CR94","v":1},{"$f":"Timing!CS94","v":1},{"$f":"Timing!CT94","v":1},{"$f":"Timing!CU94","v":1},{"$f":"Timing!CV94","v":1},{"$f":"Timing!CW94","v":1},{"$f":"Timing!CX94","v":1},{"$f":"Timing!CY94","v":1},{"$f":"Timing!CZ94","v":1},{"$f":"Timing!DA94","v":1},{"$f":"Timing!DB94","v":1},{"$f":"Timing!DC94","v":1},{"$f":"Timing!DD94","v":1},{"$f":"Timing!DE94","v":1},{"$f":"Timing!DF94","v":1},{"$f":"Timing!DG94","v":1},{"$f":"Timing!DH94","v":1},{"$f":"Timing!DI94","v":1},{"$f":"Timing!DJ94","v":1},{"$f":"Timing!DK94","v":1},{"$f":"Timing!DL94","v":1},{"$f":"Timing!DM94","v":1},{"$f":"Timing!DN94","v":1},{"$f":"Timing!DO94","v":1},{"$f":"Timing!DP94","v":1},{"$f":"Timing!DQ94","v":1},{"$f":"Timing!DR94","v":1},{"$f":"Timing!DS94","v":1},{"$f":"Timing!DT94","v":1},{"$f":"Timing!DU94","v":1},{"$f":"Timing!DV94","v":1},{"$f":"Timing!DW94","v":1},{"$f":"Timing!DX94","v":1},{"$f":"Timing!DY94","v":1},{"$f":"Timing!DZ94","v":1},{"$f":"Timing!EA94","v":1},{"$f":"Timing!EB94","v":1},{"$f":"Timing!EC94","v":1},{"$f":"Timing!ED94","v":1},{"$f":"Timing!EE94","v":1},{"$f":"Timing!EF94","v":1},{"$f":"Timing!EG94","v":1},{"$f":"Timing!EH94","v":1},{"$f":"Timing!EI94","v":1},{"$f":"Timing!EJ94","v":1},{"$f":"Timing!EK94","v":1},{"$f":"Timing!EL94","v":1},{"$f":"Timing!EM94","v":1},{"$f":"Timing!EN94","v":1},{"$f":"Timing!EO94","v":1},{"$f":"Timing!EP94","v":1},{"$f":"Timing!EQ94","v":1},{"$f":"Timing!ER94","v":1},{"$f":"Timing!ES94","v":1},{"$f":"Timing!ET94","v":1},{"$f":"Timing!EU94","v":1},{"$f":"Timing!EV94","v":1},{"$f":"Timing!EW94","v":1},{"$f":"Timing!EX94","v":1},{"$f":"Timing!EY94","v":1},{"$f":"Timing!EZ94","v":1},{"$f":"Timing!FA94","v":1},{"$f":"Timing!FB94","v":1},{"$f":"Timing!FC94","v":1},{"$f":"Timing!FD94","v":1},{"$f":"Timing!FE94","v":1},{"$f":"Timing!FF94","v":1},{"$f":"Timing!FG94","v":1},{"$f":"Timing!FH94","v":1},{"$f":"Timing!FI94","v":1},{"$f":"Timing!FJ94","v":1},{"$f":"Timing!FK94","v":1},{"$f":"Timing!FL94","v":1},{"$f":"Timing!FM94","v":1},{"$f":"Timing!FN94","v":1},{"$f":"Timing!FO94","v":1},{"$f":"Timing!FP94","v":1},{"$f":"Timing!FQ94","v":1},{"$f":"Timing!FR94","v":1},{"$f":"Timing!FS94","v":1},{"$f":"Timing!FT94","v":1},{"$f":"Timing!FU94","v":1},{"$f":"Timing!FV94","v":1},{"$f":"Timing!FW94","v":1},{"$f":"Timing!FX94","v":1},{"$f":"Timing!FY94","v":1},{"$f":"Timing!FZ94","v":1},{"$f":"Timing!GA94","v":1},{"$f":"Timing!GB94","v":1},{"$f":"Timing!GC94","v":1},{"$f":"Timing!GD94","v":1},{"$f":"Timing!GE94","v":1},{"$f":"Timing!GF94","v":1},{"$f":"Timing!GG94","v":1},{"$f":"Timing!GH94","v":1},{"$f":"Timing!GI94","v":1},{"$f":"Timing!GJ94","v":1},{"$f":"Timing!GK94","v":1},{"$f":"Timing!GL94","v":1},{"$f":"Timing!GM94","v":1},{"$f":"Timing!GN94","v":1},{"$f":"Timing!GO94","v":1},{"$f":"Timing!GP94","v":1},{"$f":"Timing!GQ94","v":1},{"$f":"Timing!GR94","v":1},{"$f":"Timing!GS94","v":1},{"$f":"Timing!GT94","v":1},{"$f":"Timing!GU94","v":1},{"$f":"Timing!GV94","v":1},{"$f":"Timing!GW94","v":1},{"$f":"Timing!GX94","v":1},{"$f":"Timing!GY94","v":1},{"$f":"Timing!GZ94","v":1},{"$f":"Timing!HA94","v":1},{"$f":"Timing!HB94","v":1},{"$f":"Timing!HC94","v":1},{"$f":"Timing!HD94","v":1},{"$f":"Timing!HE94","v":1},{"$f":"Timing!HF94","v":1},{"$f":"Timing!HG94","v":1},{"$f":"Timing!HH94","v":1},{"$f":"Timing!HI94","v":1},{"$f":"Timing!HJ94","v":1},{"$f":"Timing!HK94","v":1},{"$f":"Timing!HL94","v":1},{"$f":"Timing!HM94","v":1},{"$f":"Timing!HN94","v":1},{"$f":"Timing!HO94","v":1},{"$f":"Timing!HP94","v":0},{"$f":"Timing!HQ94","v":0},{"$f":"Timing!HR94","v":0},{"$f":"Timing!HS94","v":0},{"$f":"Timing!HT94","v":0},{"$f":"Timing!HU94","v":0},{"$f":"Timing!HV94","v":0},{"$f":"Timing!HW94","v":0},{"$f":"Timing!HX94","v":0},{"$f":"Timing!HY94","v":0},{"$f":"Timing!HZ94","v":0},{"$f":"Timing!IA94","v":0},{"$f":"Timing!IB94","v":0},{"$f":"Timing!IC94","v":0},{"$f":"Timing!ID94","v":0},{"$f":"Timing!IE94","v":0},{"$f":"Timing!IF94","v":0},{"$f":"Timing!IG94","v":0},{"$f":"Timing!IH94","v":0},{"$f":"Timing!II94","v":0},{"$f":"Timing!IJ94","v":0},{"$f":"Timing!IK94","v":0},{"$f":"Timing!IL94","v":0},{"$f":"Timing!IM94","v":0},{"$f":"Timing!IN94","v":0},{"$f":"Timing!IO94","v":0},{"$f":"Timing!IP94","v":0},{"$f":"Timing!IQ94","v":0},{"$f":"Timing!IR94","v":0},{"$f":"Timing!IS94","v":0},{"$f":"Timing!IT94","v":0},{"$f":"Timing!IU94","v":0}]
[null,null,"Debt tenor flag","[1,0]",{"$f":"SUM(J78:IU78)","v":200},null,null,null,null,{"$f":"Timing!J95","v":0},{"$f":"Timing!K95","v":0},{"$f":"Timing!L95","v":0},{"$f":"Timing!M95","v":0},{"$f":"Timing!N95","v":0},{"$f":"Timing!O95","v":0},{"$f":"Timing!P95","v":0},{"$f":"Timing!Q95","v":0},{"$f":"Timing!R95","v":0},{"$f":"Timing!S95","v":0},{"$f":"Timing!T95","v":0},{"$f":"Timing!U95","v":0},{"$f":"Timing!V95","v":0},{"$f":"Timing!W95","v":0},{"$f":"Timing!X95","v":1},{"$f":"Timing!Y95","v":1},{"$f":"Timing!Z95","v":1},{"$f":"Timing!AA95","v":1},{"$f":"Timing!AB95","v":1},{"$f":"Timing!AC95","v":1},{"$f":"Timing!AD95","v":1},{"$f":"Timing!AE95","v":1},{"$f":"Timing!AF95","v":1},{"$f":"Timing!AG95","v":1},{"$f":"Timing!AH95","v":1},{"$f":"Timing!AI95","v":1},{"$f":"Timing!AJ95","v":1},{"$f":"Timing!AK95","v":1},{"$f":"Timing!AL95","v":1},{"$f":"Timing!AM95","v":1},{"$f":"Timing!AN95","v":1},{"$f":"Timing!AO95","v":1},{"$f":"Timing!AP95","v":1},{"$f":"Timing!AQ95","v":1},{"$f":"Timing!AR95","v":1},{"$f":"Timing!AS95","v":1},{"$f":"Timing!AT95","v":1},{"$f":"Timing!AU95","v":1},{"$f":"Timing!AV95","v":1},{"$f":"Timing!AW95","v":1},{"$f":"Timing!AX95","v":1},{"$f":"Timing!AY95","v":1},{"$f":"Timing!AZ95","v":1},{"$f":"Timing!BA95","v":1},{"$f":"Timing!BB95","v":1},{"$f":"Timing!BC95","v":1},{"$f":"Timing!BD95","v":1},{"$f":"Timing!BE95","v":1},{"$f":"Timing!BF95","v":1},{"$f":"Timing!BG95","v":1},{"$f":"Timing!BH95","v":1},{"$f":"Timing!BI95","v":1},{"$f":"Timing!BJ95","v":1},{"$f":"Timing!BK95","v":1},{"$f":"Timing!BL95","v":1},{"$f":"Timing!BM95","v":1},{"$f":"Timing!BN95","v":1},{"$f":"Timing!BO95","v":1},{"$f":"Timing!BP95","v":1},{"$f":"Timing!BQ95","v":1},{"$f":"Timing!BR95","v":1},{"$f":"Timing!BS95","v":1},{"$f":"Timing!BT95","v":1},{"$f":"Timing!BU95","v":1},{"$f":"Timing!BV95","v":1},{"$f":"Timing!BW95","v":1},{"$f":"Timing!BX95","v":1},{"$f":"Timing!BY95","v":1},{"$f":"Timing!BZ95","v":1},{"$f":"Timing!CA95","v":1},{"$f":"Timing!CB95","v":1},{"$f":"Timing!CC95","v":1},{"$f":"Timing!CD95","v":1},{"$f":"Timing!CE95","v":1},{"$f":"Timing!CF95","v":1},{"$f":"Timing!CG95","v":1},{"$f":"Timing!CH95","v":1},{"$f":"Timing!CI95","v":1},{"$f":"Timing!CJ95","v":1},{"$f":"Timing!CK95","v":1},{"$f":"Timing!CL95","v":1},{"$f":"Timing!CM95","v":1},{"$f":"Timing!CN95","v":1},{"$f":"Timing!CO95","v":1},{"$f":"Timing!CP95","v":1},{"$f":"Timing!CQ95","v":1},{"$f":"Timing!CR95","v":1},{"$f":"Timing!CS95","v":1},{"$f":"Timing!CT95","v":1},{"$f":"Timing!CU95","v":1},{"$f":"Timing!CV95","v":1},{"$f":"Timing!CW95","v":1},{"$f":"Timing!CX95","v":1},{"$f":"Timing!CY95","v":1},{"$f":"Timing!CZ95","v":1},{"$f":"Timing!DA95","v":1},{"$f":"Timing!DB95","v":1},{"$f":"Timing!DC95","v":1},{"$f":"Timing!DD95","v":1},{"$f":"Timing!DE95","v":1},{"$f":"Timing!DF95","v":1},{"$f":"Timing!DG95","v":1},{"$f":"Timing!DH95","v":1},{"$f":"Timing!DI95","v":1},{"$f":"Timing!DJ95","v":1},{"$f":"Timing!DK95","v":1},{"$f":"Timing!DL95","v":1},{"$f":"Timing!DM95","v":1},{"$f":"Timing!DN95","v":1},{"$f":"Timing!DO95","v":1},{"$f":"Timing!DP95","v":1},{"$f":"Timing!DQ95","v":1},{"$f":"Timing!DR95","v":1},{"$f":"Timing!DS95","v":1},{"$f":"Timing!DT95","v":1},{"$f":"Timing!DU95","v":1},{"$f":"Timing!DV95","v":1},{"$f":"Timing!DW95","v":1},{"$f":"Timing!DX95","v":1},{"$f":"Timing!DY95","v":1},{"$f":"Timing!DZ95","v":1},{"$f":"Timing!EA95","v":1},{"$f":"Timing!EB95","v":1},{"$f":"Timing!EC95","v":1},{"$f":"Timing!ED95","v":1},{"$f":"Timing!EE95","v":1},{"$f":"Timing!EF95","v":1},{"$f":"Timing!EG95","v":1},{"$f":"Timing!EH95","v":1},{"$f":"Timing!EI95","v":1},{"$f":"Timing!EJ95","v":1},{"$f":"Timing!EK95","v":1},{"$f":"Timing!EL95","v":1},{"$f":"Timing!EM95","v":1},{"$f":"Timing!EN95","v":1},{"$f":"Timing!EO95","v":1},{"$f":"Timing!EP95","v":1},{"$f":"Timing!EQ95","v":1},{"$f":"Timing!ER95","v":1},{"$f":"Timing!ES95","v":1},{"$f":"Timing!ET95","v":1},{"$f":"Timing!EU95","v":1},{"$f":"Timing!EV95","v":1},{"$f":"Timing!EW95","v":1},{"$f":"Timing!EX95","v":1},{"$f":"Timing!EY95","v":1},{"$f":"Timing!EZ95","v":1},{"$f":"Timing!FA95","v":1},{"$f":"Timing!FB95","v":1},{"$f":"Timing!FC95","v":1},{"$f":"Timing!FD95","v":1},{"$f":"Timing!FE95","v":1},{"$f":"Timing!FF95","v":1},{"$f":"Timing!FG95","v":1},{"$f":"Timing!FH95","v":1},{"$f":"Timing!FI95","v":1},{"$f":"Timing!FJ95","v":1},{"$f":"Timing!FK95","v":1},{"$f":"Timing!FL95","v":1},{"$f":"Timing!FM95","v":1},{"$f":"Timing!FN95","v":1},{"$f":"Timing!FO95","v":1},{"$f":"Timing!FP95","v":1},{"$f":"Timing!FQ95","v":1},{"$f":"Timing!FR95","v":1},{"$f":"Timing!FS95","v":1},{"$f":"Timing!FT95","v":1},{"$f":"Timing!FU95","v":1},{"$f":"Timing!FV95","v":1},{"$f":"Timing!FW95","v":1},{"$f":"Timing!FX95","v":1},{"$f":"Timing!FY95","v":1},{"$f":"Timing!FZ95","v":1},{"$f":"Timing!GA95","v":1},{"$f":"Timing!GB95","v":1},{"$f":"Timing!GC95","v":1},{"$f":"Timing!GD95","v":1},{"$f":"Timing!GE95","v":1},{"$f":"Timing!GF95","v":1},{"$f":"Timing!GG95","v":1},{"$f":"Timing!GH95","v":1},{"$f":"Timing!GI95","v":1},{"$f":"Timing!GJ95","v":1},{"$f":"Timing!GK95","v":1},{"$f":"Timing!GL95","v":1},{"$f":"Timing!GM95","v":1},{"$f":"Timing!GN95","v":1},{"$f":"Timing!GO95","v":1},{"$f":"Timing!GP95","v":1},{"$f":"Timing!GQ95","v":1},{"$f":"Timing!GR95","v":1},{"$f":"Timing!GS95","v":1},{"$f":"Timing!GT95","v":1},{"$f":"Timing!GU95","v":1},{"$f":"Timing!GV95","v":1},{"$f":"Timing!GW95","v":1},{"$f":"Timing!GX95","v":1},{"$f":"Timing!GY95","v":1},{"$f":"Timing!GZ95","v":1},{"$f":"Timing!HA95","v":1},{"$f":"Timing!HB95","v":1},{"$f":"Timing!HC95","v":1},{"$f":"Timing!HD95","v":1},{"$f":"Timing!HE95","v":1},{"$f":"Timing!HF95","v":1},{"$f":"Timing!HG95","v":1},{"$f":"Timing!HH95","v":1},{"$f":"Timing!HI95","v":1},{"$f":"Timing!HJ95","v":1},{"$f":"Timing!HK95","v":1},{"$f":"Timing!HL95","v":1},{"$f":"Timing!HM95","v":1},{"$f":"Timing!HN95","v":1},{"$f":"Timing!HO95","v":1},{"$f":"Timing!HP95","v":0},{"$f":"Timing!HQ95","v":0},{"$f":"Timing!HR95","v":0},{"$f":"Timing!HS95","v":0},{"$f":"Timing!HT95","v":0},{"$f":"Timing!HU95","v":0},{"$f":"Timing!HV95","v":0},{"$f":"Timing!HW95","v":0},{"$f":"Timing!HX95","v":0},{"$f":"Timing!HY95","v":0},{"$f":"Timing!HZ95","v":0},{"$f":"Timing!IA95","v":0},{"$f":"Timing!IB95","v":0},{"$f":"Timing!IC95","v":0},{"$f":"Timing!ID95","v":0},{"$f":"Timing!IE95","v":0},{"$f":"Timing!IF95","v":0},{"$f":"Timing!IG95","v":0},{"$f":"Timing!IH95","v":0},{"$f":"Timing!II95","v":0},{"$f":"Timing!IJ95","v":0},{"$f":"Timing!IK95","v":0},{"$f":"Timing!IL95","v":0},{"$f":"Timing!IM95","v":0},{"$f":"Timing!IN95","v":0},{"$f":"Timing!IO95","v":0},{"$f":"Timing!IP95","v":0},{"$f":"Timing!IQ95","v":0},{"$f":"Timing!IR95","v":0},{"$f":"Timing!IS95","v":0},{"$f":"Timing!IT95","v":0},{"$f":"Timing!IU95","v":0}]
[]
[null,"Outputs Data"]
[null,null,"Value of NHFIC"]
[null,null,"NHFIC Interest Payments"]
[null,null,"NHFIC interest","AUD M",{"$f":"Discount_Rate","v":7.0000000000000007E-2},null,null,null,{"$f":"SUM(J83:GI83)","v":161.21197421600269},{"$f":"Debt!J497","v":0},{"$f":"Debt!K497","v":0},{"$f":"Debt!L497","v":0},{"$f":"Debt!M497","v":0},{"$f":"Debt!N497","v":0},{"$f":"Debt!O497","v":0},{"$f":"Debt!P497","v":0},{"$f":"Debt!Q497","v":0},{"$f":"Debt!R497","v":0},{"$f":"Debt!S497","v":0},{"$f":"Debt!T497","v":0},{"$f":"Debt!U497","v":0},{"$f":"Debt!V497","v":0},{"$f":"Debt!W497","v":0},{"$f":"Debt!X497","v":0.89063013698630134},{"$f":"Debt!Y497","v":0.89977251224383559},{"$f":"Debt!Z497","v":0.9088694208328767},{"$f":"Debt!AA497","v":0.90805636853917815},{"$f":"Debt!AB497","v":0.89738485753479447},{"$f":"Debt!AC497","v":0.8959536064931507},{"$f":"Debt!AD497","v":0.90435158862904108},{"$f":"Debt!AE497","v":0.90287675064328765},{"$f":"Debt!AF497","v":0.88169244090410959},{"$f":"Debt!AG497","v":0.88995398691452055},{"$f":"Debt!AH497","v":0.89815129672109584},{"$f":"Debt!AI497","v":0.89653793804054793},{"$f":"Debt!AJ497","v":0.87534687930410959},{"$f":"Debt!AK497","v":0.88340473127506847},{"$f":"Debt!AL497","v":0.89138727156164377},{"$f":"Debt!AM497","v":0.88962355670136983},{"$f":"Debt!AN497","v":0.86843314020821927},{"$f":"Debt!AO497","v":0.87626630648219173},{"$f":"Debt!AP497","v":0.88401886281205477},{"$f":"Debt!AQ497","v":0.88210105904219172},{"$f":"Debt!AR497","v":0.8704861450964384},{"$f":"Debt!AS497","v":0.8684837354219177},{"$f":"Debt!AT497","v":0.87599385777534244},{"$f":"Debt!AU497","v":0.87391650256438347},{"$f":"Debt!AV497","v":0.85275444274520551},{"$f":"Debt!AW497","v":0.86010308000054791},{"$f":"Debt!AX497","v":0.86735900661698628},{"$f":"Debt!AY497","v":0.86511686503890406},{"$f":"Debt!AZ497","v":0.84398164683287669},{"$f":"Debt!BA497","v":0.85181571907561648},{"$f":"Debt!BB497","v":0.85957130305315066},{"$f":"Debt!BC497","v":0.85792139093260267},{"$f":"Debt!BD497","v":0.83754118859178084},{"$f":"Debt!BE497","v":0.84516956683561639},{"$f":"Debt!BF497","v":0.8527131857884932},{"$f":"Debt!BG497","v":0.85092097472219175},{"$f":"Debt!BH497","v":0.83977847772000003},{"$f":"Debt!BI497","v":0.83791803597369852},{"$f":"Debt!BJ497","v":0.84523643683068495},{"$f":"Debt!BK497","v":0.84329596355506853},{"$f":"Debt!BL497","v":1.0298179336438356},{"$f":"Debt!BM497","v":1.0399668945917808},{"$f":"Debt!BN497","v":1.0500377548931505},{"$f":"Debt!BO497","v":1.0486302789041093},{"$f":"Debt!BP497","v":1.0243044004931505},{"$f":"Debt!BQ497","v":1.0342185567287672},{"$f":"Debt!BR497","v":1.044047266389041},{"$f":"Debt!BS497","v":1.0424572195506847},{"$f":"Debt!BT497","v":1.018082923890411},{"$f":"Debt!BU497","v":1.0277473662246575},{"$f":"Debt!BV497","v":1.0373187473315066},{"$f":"Debt!BW497","v":1.0355387812383559},{"$f":"Debt!BX497","v":1.0223598630575343},{"$f":"Debt!BY497","v":1.0204751159342464},{"$f":"Debt!BZ497","v":1.0297727324054793},{"$f":"Debt!CA497","v":1.0277951568657533},{"$f":"Debt!CB497","v":1.0033524172602739},{"$f":"Debt!CC497","v":1.0124703216273971},{"$f":"Debt!CD497","v":1.0214790599452053},{"$f":"Debt!CE497","v":1.0192966404821915},{"$f":"Debt!CF497","v":0.99483402526027398},{"$f":"Debt!CG497","v":1.0036547761589041},{"$f":"Debt!CH497","v":1.0123579228493149},{"$f":"Debt!CI497","v":1.009962684449315},{"$f":"Debt!CJ497","v":0.98549049797260269},{"$f":"Debt!CK497","v":0.9939972642849314},{"$f":"Debt!CL497","v":1.0023776489205478},{"$f":"Debt!CM497","v":0.9997615596054793},{"$f":"Debt!CN497","v":0.98612719136438343},{"$f":"Debt!CO497","v":0.98340481641643829},{"$f":"Debt!CP497","v":0.99144350638904089},{"$f":"Debt!CQ497","v":0.98859773667945183},{"$f":"Debt!CR497","v":0.9641402965479452},{"$f":"Debt!CS497","v":0.97196499300273975},{"$f":"Debt!CT497","v":0.97964475844383547},{"$f":"Debt!CU497","v":0.97656121939726015},{"$f":"Debt!CV497","v":0.95212821698630135},{"$f":"Debt!CW497","v":0.95958465541917803},{"$f":"Debt!CX497","v":0.96688633152876702},{"$f":"Debt!CY497","v":0.96355613670136975},{"$f":"Debt!CZ497","v":1.0762937156712329},{"$f":"Debt!DA497","v":1.0852796766767123},{"$f":"Debt!DB497","v":1.0941087092273973},{"$f":"Debt!DC497","v":1.0909190213369864},{"$f":"Debt!DD497","v":1.0756810238520549},{"$f":"Debt!DE497","v":1.0723536622054795},{"$f":"Debt!DF497","v":1.0807519727890413},{"$f":"Debt!DG497","v":1.0772676663671232},{"$f":"Debt!DH497","v":1.0502115499726028},{"$f":"Debt!DI497","v":1.0583372101917807},{"$f":"Debt!DJ497","v":1.0662815874410958},{"$f":"Debt!DK497","v":1.0624913686684931},{"$f":"Debt!DL497","v":1.0354511470684933},{"$f":"Debt!DM497","v":1.0431093761506849},{"$f":"Debt!DN497","v":1.0507691024657535},{"$f":"Debt!DO497","v":1.0470807239123288},{"$f":"Debt!DP497","v":1.0206863376164383},{"$f":"Debt!DQ497","v":1.0283012640273972},{"$f":"Debt!DR497","v":1.0358252906630139},{"$f":"Debt!DS497","v":1.0320399680547945},{"$f":"Debt!DT497","v":1.0170534915013698},{"$f":"Debt!DU497","v":1.0132455159726026},{"$f":"Debt!DV497","v":1.0205054534356166},{"$f":"Debt!DW497","v":1.0166205102027399},{"$f":"Debt!DX497","v":0.99069473367123284},{"$f":"Debt!DY497","v":0.99778050676164387},{"$f":"Debt!DZ497","v":1.0047693116712328},{"$f":"Debt!EA497","v":1.000782267090411},{"$f":"Debt!EB497","v":0.97510027980821923},{"$f":"Debt!EC497","v":0.98191107933972599},{"$f":"Debt!ED497","v":0.98862169625205476},{"$f":"Debt!EE497","v":0.98452987375342471},{"$f":"Debt!EF497","v":0.95909799673972607},{"$f":"Debt!EG497","v":0.96562664380000007},{"$f":"Debt!EH497","v":0.97205177033424661},{"$f":"Debt!EI497","v":0.96785236278356168},{"$f":"Debt!EJ497","v":0.95315134609589047},{"$f":"Debt!EK497","v":0.94892971847397256},{"$f":"Debt!EL497","v":0.95506194935890421},{"$f":"Debt!EM497","v":0.95075208433972613},{"$f":"Debt!EN497","v":1.0473786872876714},{"$f":"Debt!EO497","v":1.0542740128219179},{"$f":"Debt!EP497","v":1.0610469462356165},{"$f":"Debt!EQ497","v":1.0562155448109589},{"$f":"Debt!ER497","v":1.028493071260274},{"$f":"Debt!ES497","v":1.0350392515726028},{"$f":"Debt!ET497","v":1.0414584272219178},{"$f":"Debt!EU497","v":1.0364831619945205},{"$f":"Debt!EV497","v":1.0090479055068493},{"$f":"Debt!EW497","v":1.0152345595671235},{"$f":"Debt!EX497","v":1.0212895787616436},{"$f":"Debt!EY497","v":1.0161662401643836},{"$f":"Debt!EZ497","v":1.0000159035616438},{"$f":"Debt!FA497","v":0.99485818362191791},{"$f":"Debt!FB497","v":1.0005382591452054},{"$f":"Debt!FC497","v":0.99526226835068488},{"$f":"Debt!FD497","v":0.96842669054794517},{"$f":"Debt!FE497","v":0.97386220338630147},{"$f":"Debt!FF497","v":0.97915616912876713},{"$f":"Debt!FG497","v":0.97372309501369858},{"$f":"Debt!FH497","v":0.94720100794520545},{"$f":"Debt!FI497","v":0.9522442082328767},{"$f":"Debt!FJ497","v":0.95714072389041094},{"$f":"Debt!FK497","v":0.95154591377534226},{"$f":"Debt!FL497","v":0.92534656339726018},{"$f":"Debt!FM497","v":0.92998578973424662},{"$f":"Debt!FN497","v":0.93447301730410948},{"$f":"Debt!FO497","v":0.92871174465753414},{"$f":"Debt!FP497","v":0.91287632525753426},{"$f":"Debt!FQ497","v":0.90708066564931511},{"$f":"Debt!FR497","v":0.91114640268493141},{"$f":"Debt!FS497","v":0.90521342401095883},{"$f":"Debt!FT497","v":0.87968802821917813},{"$f":"Debt!FU497","v":0.88348318015616445},{"$f":"Debt!FV497","v":0.88711501790684921},{"$f":"Debt!FW497","v":0.88100545896986293},{"$f":"Debt!FX497","v":0.85583228128767119},{"$f":"Debt!FY497","v":0.85918661271780827},{"$f":"Debt!FZ497","v":0.86237177317260261},{"$f":"Debt!GA497","v":0.85608039047671225},{"$f":"Debt!GB497","v":0.8511295808219177},{"$f":"Debt!GC497","v":0.85412208575342463},{"$f":"Debt!GD497","v":0.85693485698630134},{"$f":"Debt!GE497","v":0.85032295561643823},{"$f":"Debt!GF497","v":0.83449084273972596},{"$f":"Debt!GG497","v":0.82784160986301369},{"$f":"Debt!GH497","v":0.83016618410958898},{"$f":"Debt!GI497","v":0.82335253808219178},{"$f":"Debt!GJ497","v":0.79873767123287664},{"$f":"Debt!GK497","v":0.80075260520547942},{"$f":"Debt!GL497","v":0.80257435068493144},{"$f":"Debt!GM497","v":0.79555306191780817},{"$f":"Debt!GN497","v":0.77133784931506832},{"$f":"Debt!GO497","v":0.77284175835616442},{"$f":"Debt!GP497","v":0.77414536767123288},{"$f":"Debt!GQ497","v":0.76691008438356167},{"$f":"Debt!GR497","v":0.74310664931506831},{"$f":"Debt!GS497","v":0.74408408794520553},{"$f":"Debt!GT497","v":0.74485390356164383},{"$f":"Debt!GU497","v":0.73739819835616438},{"$f":"Debt!GV497","v":0.7219525389041096},{"$f":"Debt!GW497","v":0.71445992301369865},{"$f":"Debt!GX497","v":0.71467954191780814},{"$f":"Debt!GY497","v":0.70699630684931503},{"$f":"Debt!GZ497","v":0.68405380273972594},{"$f":"Debt!HA497","v":0.68392969726027397},{"$f":"Debt!HB497","v":0.68358258410958894},{"$f":"Debt!HC497","v":0.67566524054794519},{"$f":"Debt!HD497","v":0.65317305205479437},{"$f":"Debt!HE497","v":0.65247314136986301},{"$f":"Debt!HF497","v":0.65154215999999998},{"$f":"Debt!HG497","v":0.64338359999999994},{"$f":"Debt!HH497","v":0.62135543835616436},{"$f":"Debt!HI497","v":0.62006228219178083},{"$f":"Debt!HJ497","v":0.61852968657534246},{"$f":"Debt!HK497","v":0.61012257534246572},{"$f":"Debt!HL497","v":0.59511217643835623},{"$f":"Debt!HM497","v":0.58666914657534242},{"$f":"Debt!HN497","v":0.58451642958904104},{"$f":"Debt!HO497","v":0.57585282739726018},{"$f":"Debt!HP497","v":0},{"$f":"Debt!HQ497","v":0},{"$f":"Debt!HR497","v":0},{"$f":"Debt!HS497","v":0},{"$f":"Debt!HT497","v":0},{"$f":"Debt!HU497","v":0},{"$f":"Debt!HV497","v":0},{"$f":"Debt!HW497","v":0},{"$f":"Debt!HX497","v":0},{"$f":"Debt!HY497","v":0},{"$f":"Debt!HZ497","v":0},{"$f":"Debt!IA497","v":0},{"$f":"Debt!IB497","v":0},{"$f":"Debt!IC497","v":0},{"$f":"Debt!ID497","v":0},{"$f":"Debt!IE497","v":0},{"$f":"Debt!IF497","v":0},{"$f":"Debt!IG497","v":0},{"$f":"Debt!IH497","v":0},{"$f":"Debt!II497","v":0},{"$f":"Debt!IJ497","v":0},{"$f":"Debt!IK497","v":0},{"$f":"Debt!IL497","v":0},{"$f":"Debt!IM497","v":0},{"$f":"Debt!IN497","v":0},{"$f":"Debt!IO497","v":0},{"$f":"Debt!IP497","v":0},{"$f":"Debt!IQ497","v":0},{"$f":"Debt!IR497","v":0},{"$f":"Debt!IS497","v":0},{"$f":"Debt!IT497","v":0},{"$f":"Debt!IU497","v":0}]
[]
[null,null,"NPV of NHFIC interest","AUD M",{"$f":"XNPV(E83,J83:IU83,$J$6:$IU$6)","v":42.40478706656183}]
[]
[null,null,"Comparable Debt Payments"]
[null,null,"Debt counter","Num",{"$f":"MAX(J88:IU88)","v":200},null,null,null,null,{"$f":"SUM($J78:J78)*J78","v":0},{"$f":"SUM($J78:K78)*K78","v":0},{"$f":"SUM($J78:L78)*L78","v":0},{"$f":"SUM($J78:M78)*M78","v":0},{"$f":"SUM($J78:N78)*N78","v":0},{"$f":"SUM($J78:O78)*O78","v":0},{"$f":"SUM($J78:P78)*P78","v":0},{"$f":"SUM($J78:Q78)*Q78","v":0},{"$f":"SUM($J78:R78)*R78","v":0},{"$f":"SUM($J78:S78)*S78","v":0},{"$f":"SUM($J78:T78)*T78","v":0},{"$f":"SUM($J78:U78)*U78","v":0},{"$f":"SUM($J78:V78)*V78","v":0},{"$f":"SUM($J78:W78)*W78","v":0},{"$f":"SUM($J78:X78)*X78","v":1},{"$f":"SUM($J78:Y78)*Y78","v":2},{"$f":"SUM($J78:Z78)*Z78","v":3},{"$f":"SUM($J78:AA78)*AA78","v":4},{"$f":"SUM($J78:AB78)*AB78","v":5},{"$f":"SUM($J78:AC78)*AC78","v":6},{"$f":"SUM($J78:AD78)*AD78","v":7},{"$f":"SUM($J78:AE78)*AE78","v":8},{"$f":"SUM($J78:AF78)*AF78","v":9},{"$f":"SUM($J78:AG78)*AG78","v":10},{"$f":"SUM($J78:AH78)*AH78","v":11},{"$f":"SUM($J78:AI78)*AI78","v":12},{"$f":"SUM($J78:AJ78)*AJ78","v":13},{"$f":"SUM($J78:AK78)*AK78","v":14},{"$f":"SUM($J78:AL78)*AL78","v":15},{"$f":"SUM($J78:AM78)*AM78","v":16},{"$f":"SUM($J78:AN78)*AN78","v":17},{"$f":"SUM($J78:AO78)*AO78","v":18},{"$f":"SUM($J78:AP78)*AP78","v":19},{"$f":"SUM($J78:AQ78)*AQ78","v":20},{"$f":"SUM($J78:AR78)*AR78","v":21},{"$f":"SUM($J78:AS78)*AS78","v":22},{"$f":"SUM($J78:AT78)*AT78","v":23},{"$f":"SUM($J78:AU78)*AU78","v":24},{"$f":"SUM($J78:AV78)*AV78","v":25},{"$f":"SUM($J78:AW78)*AW78","v":26},{"$f":"SUM($J78:AX78)*AX78","v":27},{"$f":"SUM($J78:AY78)*AY78","v":28},{"$f":"SUM($J78:AZ78)*AZ78","v":29},{"$f":"SUM($J78:BA78)*BA78","v":30},{"$f":"SUM($J78:BB78)*BB78","v":31},{"$f":"SUM($J78:BC78)*BC78","v":32},{"$f":"SUM($J78:BD78)*BD78","v":33},{"$f":"SUM($J78:BE78)*BE78","v":34},{"$f":"SUM($J78:BF78)*BF78","v":35},{"$f":"SUM($J78:BG78)*BG78","v":36},{"$f":"SUM($J78:BH78)*BH78","v":37},{"$f":"SUM($J78:BI78)*BI78","v":38},{"$f":"SUM($J78:BJ78)*BJ78","v":39},{"$f":"SUM($J78:BK78)*BK78","v":40},{"$f":"SUM($J78:BL78)*BL78","v":41},{"$f":"SUM($J78:BM78)*BM78","v":42},{"$f":"SUM($J78:BN78)*BN78","v":43},{"$f":"SUM($J78:BO78)*BO78","v":44},{"$f":"SUM($J78:BP78)*BP78","v":45},{"$f":"SUM($J78:BQ78)*BQ78","v":46},{"$f":"SUM($J78:BR78)*BR78","v":47},{"$f":"SUM($J78:BS78)*BS78","v":48},{"$f":"SUM($J78:BT78)*BT78","v":49},{"$f":"SUM($J78:BU78)*BU78","v":50},{"$f":"SUM($J78:BV78)*BV78","v":51},{"$f":"SUM($J78:BW78)*BW78","v":52},{"$f":"SUM($J78:BX78)*BX78","v":53},{"$f":"SUM($J78:BY78)*BY78","v":54},{"$f":"SUM($J78:BZ78)*BZ78","v":55},{"$f":"SUM($J78:CA78)*CA78","v":56},{"$f":"SUM($J78:CB78)*CB78","v":57},{"$f":"SUM($J78:CC78)*CC78","v":58},{"$f":"SUM($J78:CD78)*CD78","v":59},{"$f":"SUM($J78:CE78)*CE78","v":60},{"$f":"SUM($J78:CF78)*CF78","v":61},{"$f":"SUM($J78:CG78)*CG78","v":62},{"$f":"SUM($J78:CH78)*CH78","v":63},{"$f":"SUM($J78:CI78)*CI78","v":64},{"$f":"SUM($J78:CJ78)*CJ78","v":65},{"$f":"SUM($J78:CK78)*CK78","v":66},{"$f":"SUM($J78:CL78)*CL78","v":67},{"$f":"SUM($J78:CM78)*CM78","v":68},{"$f":"SUM($J78:CN78)*CN78","v":69},{"$f":"SUM($J78:CO78)*CO78","v":70},{"$f":"SUM($J78:CP78)*CP78","v":71},{"$f":"SUM($J78:CQ78)*CQ78","v":72},{"$f":"SUM($J78:CR78)*CR78","v":73},{"$f":"SUM($J78:CS78)*CS78","v":74},{"$f":"SUM($J78:CT78)*CT78","v":75},{"$f":"SUM($J78:CU78)*CU78","v":76},{"$f":"SUM($J78:CV78)*CV78","v":77},{"$f":"SUM($J78:CW78)*CW78","v":78},{"$f":"SUM($J78:CX78)*CX78","v":79},{"$f":"SUM($J78:CY78)*CY78","v":80},{"$f":"SUM($J78:CZ78)*CZ78","v":81},{"$f":"SUM($J78:DA78)*DA78","v":82},{"$f":"SUM($J78:DB78)*DB78","v":83},{"$f":"SUM($J78:DC78)*DC78","v":84},{"$f":"SUM($J78:DD78)*DD78","v":85},{"$f":"SUM($J78:DE78)*DE78","v":86},{"$f":"SUM($J78:DF78)*DF78","v":87},{"$f":"SUM($J78:DG78)*DG78","v":88},{"$f":"SUM($J78:DH78)*DH78","v":89},{"$f":"SUM($J78:DI78)*DI78","v":90},{"$f":"SUM($J78:DJ78)*DJ78","v":91},{"$f":"SUM($J78:DK78)*DK78","v":92},{"$f":"SUM($J78:DL78)*DL78","v":93},{"$f":"SUM($J78:DM78)*DM78","v":94},{"$f":"SUM($J78:DN78)*DN78","v":95},{"$f":"SUM($J78:DO78)*DO78","v":96},{"$f":"SUM($J78:DP78)*DP78","v":97},{"$f":"SUM($J78:DQ78)*DQ78","v":98},{"$f":"SUM($J78:DR78)*DR78","v":99},{"$f":"SUM($J78:DS78)*DS78","v":100},{"$f":"SUM($J78:DT78)*DT78","v":101},{"$f":"SUM($J78:DU78)*DU78","v":102},{"$f":"SUM($J78:DV78)*DV78","v":103},{"$f":"SUM($J78:DW78)*DW78","v":104},{"$f":"SUM($J78:DX78)*DX78","v":105},{"$f":"SUM($J78:DY78)*DY78","v":106},{"$f":"SUM($J78:DZ78)*DZ78","v":107},{"$f":"SUM($J78:EA78)*EA78","v":108},{"$f":"SUM($J78:EB78)*EB78","v":109},{"$f":"SUM($J78:EC78)*EC78","v":110},{"$f":"SUM($J78:ED78)*ED78","v":111},{"$f":"SUM($J78:EE78)*EE78","v":112},{"$f":"SUM($J78:EF78)*EF78","v":113},{"$f":"SUM($J78:EG78)*EG78","v":114},{"$f":"SUM($J78:EH78)*EH78","v":115},{"$f":"SUM($J78:EI78)*EI78","v":116},{"$f":"SUM($J78:EJ78)*EJ78","v":117},{"$f":"SUM($J78:EK78)*EK78","v":118},{"$f":"SUM($J78:EL78)*EL78","v":119},{"$f":"SUM($J78:EM78)*EM78","v":120},{"$f":"SUM($J78:EN78)*EN78","v":121},{"$f":"SUM($J78:EO78)*EO78","v":122},{"$f":"SUM($J78:EP78)*EP78","v":123},{"$f":"SUM($J78:EQ78)*EQ78","v":124},{"$f":"SUM($J78:ER78)*ER78","v":125},{"$f":"SUM($J78:ES78)*ES78","v":126},{"$f":"SUM($J78:ET78)*ET78","v":127},{"$f":"SUM($J78:EU78)*EU78","v":128},{"$f":"SUM($J78:EV78)*EV78","v":129},{"$f":"SUM($J78:EW78)*EW78","v":130},{"$f":"SUM($J78:EX78)*EX78","v":131},{"$f":"SUM($J78:EY78)*EY78","v":132},{"$f":"SUM($J78:EZ78)*EZ78","v":133},{"$f":"SUM($J78:FA78)*FA78","v":134},{"$f":"SUM($J78:FB78)*FB78","v":135},{"$f":"SUM($J78:FC78)*FC78","v":136},{"$f":"SUM($J78:FD78)*FD78","v":137},{"$f":"SUM($J78:FE78)*FE78","v":138},{"$f":"SUM($J78:FF78)*FF78","v":139},{"$f":"SUM($J78:FG78)*FG78","v":140},{"$f":"SUM($J78:FH78)*FH78","v":141},{"$f":"SUM($J78:FI78)*FI78","v":142},{"$f":"SUM($J78:FJ78)*FJ78","v":143},{"$f":"SUM($J78:FK78)*FK78","v":144},{"$f":"SUM($J78:FL78)*FL78","v":145},{"$f":"SUM($J78:FM78)*FM78","v":146},{"$f":"SUM($J78:FN78)*FN78","v":147},{"$f":"SUM($J78:FO78)*FO78","v":148},{"$f":"SUM($J78:FP78)*FP78","v":149},{"$f":"SUM($J78:FQ78)*FQ78","v":150},{"$f":"SUM($J78:FR78)*FR78","v":151},{"$f":"SUM($J78:FS78)*FS78","v":152},{"$f":"SUM($J78:FT78)*FT78","v":153},{"$f":"SUM($J78:FU78)*FU78","v":154},{"$f":"SUM($J78:FV78)*FV78","v":155},{"$f":"SUM($J78:FW78)*FW78","v":156},{"$f":"SUM($J78:FX78)*FX78","v":157},{"$f":"SUM($J78:FY78)*FY78","v":158},{"$f":"SUM($J78:FZ78)*FZ78","v":159},{"$f":"SUM($J78:GA78)*GA78","v":160},{"$f":"SUM($J78:GB78)*GB78","v":161},{"$f":"SUM($J78:GC78)*GC78","v":162},{"$f":"SUM($J78:GD78)*GD78","v":163},{"$f":"SUM($J78:GE78)*GE78","v":164},{"$f":"SUM($J78:GF78)*GF78","v":165},{"$f":"SUM($J78:GG78)*GG78","v":166},{"$f":"SUM($J78:GH78)*GH78","v":167},{"$f":"SUM($J78:GI78)*GI78","v":168},{"$f":"SUM($J78:GJ78)*GJ78","v":169},{"$f":"SUM($J78:GK78)*GK78","v":170},{"$f":"SUM($J78:GL78)*GL78","v":171},{"$f":"SUM($J78:GM78)*GM78","v":172},{"$f":"SUM($J78:GN78)*GN78","v":173},{"$f":"SUM($J78:GO78)*GO78","v":174},{"$f":"SUM($J78:GP78)*GP78","v":175},{"$f":"SUM($J78:GQ78)*GQ78","v":176},{"$f":"SUM($J78:GR78)*GR78","v":177},{"$f":"SUM($J78:GS78)*GS78","v":178},{"$f":"SUM($J78:GT78)*GT78","v":179},{"$f":"SUM($J78:GU78)*GU78","v":180},{"$f":"SUM($J78:GV78)*GV78","v":181},{"$f":"SUM($J78:GW78)*GW78","v":182},{"$f":"SUM($J78:GX78)*GX78","v":183},{"$f":"SUM($J78:GY78)*GY78","v":184},{"$f":"SUM($J78:GZ78)*GZ78","v":185},{"$f":"SUM($J78:HA78)*HA78","v":186},{"$f":"SUM($J78:HB78)*HB78","v":187},{"$f":"SUM($J78:HC78)*HC78","v":188},{"$f":"SUM($J78:HD78)*HD78","v":189},{"$f":"SUM($J78:HE78)*HE78","v":190},{"$f":"SUM($J78:HF78)*HF78","v":191},{"$f":"SUM($J78:HG78)*HG78","v":192},{"$f":"SUM($J78:HH78)*HH78","v":193},{"$f":"SUM($J78:HI78)*HI78","v":194},{"$f":"SUM($J78:HJ78)*HJ78","v":195},{"$f":"SUM($J78:HK78)*HK78","v":196},{"$f":"SUM($J78:HL78)*HL78","v":197},{"$f":"SUM($J78:HM78)*HM78","v":198},{"$f":"SUM($J78:HN78)*HN78","v":199},{"$f":"SUM($J78:HO78)*HO78","v":200},{"$f":"SUM($J78:HP78)*HP78","v":0},{"$f":"SUM($J78:HQ78)*HQ78","v":0},{"$f":"SUM($J78:HR78)*HR78","v":0},{"$f":"SUM($J78:HS78)*HS78","v":0},{"$f":"SUM($J78:HT78)*HT78","v":0},{"$f":"SUM($J78:HU78)*HU78","v":0},{"$f":"SUM($J78:HV78)*HV78","v":0},{"$f":"SUM($J78:HW78)*HW78","v":0},{"$f":"SUM($J78:HX78)*HX78","v":0},{"$f":"SUM($J78:HY78)*HY78","v":0},{"$f":"SUM($J78:HZ78)*HZ78","v":0},{"$f":"SUM($J78:IA78)*IA78","v":0},{"$f":"SUM($J78:IB78)*IB78","v":0},{"$f":"SUM($J78:IC78)*IC78","v":0},{"$f":"SUM($J78:ID78)*ID78","v":0},{"$f":"SUM($J78:IE78)*IE78","v":0},{"$f":"SUM($J78:IF78)*IF78","v":0},{"$f":"SUM($J78:IG78)*IG78","v":0},{"$f":"SUM($J78:IH78)*IH78","v":0},{"$f":"SUM($J78:II78)*II78","v":0},{"$f":"SUM($J78:IJ78)*IJ78","v":0},{"$f":"SUM($J78:IK78)*IK78","v":0},{"$f":"SUM($J78:IL78)*IL78","v":0},{"$f":"SUM($J78:IM78)*IM78","v":0},{"$f":"SUM($J78:IN78)*IN78","v":0},{"$f":"SUM($J78:IO78)*IO78","v":0},{"$f":"SUM($J78:IP78)*IP78","v":0},{"$f":"SUM($J78:IQ78)*IQ78","v":0},{"$f":"SUM($J78:IR78)*IR78","v":0},{"$f":"SUM($J78:IS78)*IS78","v":0},{"$f":"SUM($J78:IT78)*IT78","v":0},{"$f":"SUM($J78:IU78)*IU78","v":0}]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"Debt!J611","v":1.2602739726027398E-3},{"$f":"Debt!K611","v":1.2602739726027398E-3},{"$f":"Debt!L611","v":1.2465753424657534E-3},{"$f":"Debt!M611","v":1.2465753424657534E-3},{"$f":"Debt!N611","v":1.2602739726027398E-3},{"$f":"Debt!O611","v":1.2602739726027398E-3},{"$f":"Debt!P611","v":1.2328767123287671E-3},{"$f":"Debt!Q611","v":1.2465753424657534E-3},{"$f":"Debt!R611","v":7.5616438356164387E-3},{"$f":"Debt!S611","v":7.5616438356164387E-3},{"$f":"Debt!T611","v":7.3972602739726034E-3},{"$f":"Debt!U611","v":7.4794520547945215E-3},{"$f":"Debt!V611","v":8.1917808219178091E-3},{"$f":"Debt!W611","v":8.1917808219178091E-3},{"$f":"Debt!X611","v":8.0136986301369874E-3},{"$f":"Debt!Y611","v":8.1027397260273974E-3},{"$f":"Debt!Z611","v":7.5616438356164387E-3},{"$f":"Debt!AA611","v":7.5616438356164387E-3},{"$f":"Debt!AB611","v":7.4794520547945215E-3},{"$f":"Debt!AC611","v":7.4794520547945215E-3},{"$f":"Debt!AD611","v":6.9315068493150675E-3},{"$f":"Debt!AE611","v":6.9315068493150675E-3},{"$f":"Debt!AF611","v":6.7808219178082194E-3},{"$f":"Debt!AG611","v":6.8561643835616439E-3},{"$f":"Debt!AH611","v":6.3013698630136989E-3},{"$f":"Debt!AI611","v":6.3013698630136989E-3},{"$f":"Debt!AJ611","v":6.1643835616438354E-3},{"$f":"Debt!AK611","v":6.2328767123287672E-3},{"$f":"Debt!AL611","v":6.3013698630136989E-3},{"$f":"Debt!AM611","v":6.3013698630136989E-3},{"$f":"Debt!AN611","v":6.1643835616438354E-3},{"$f":"Debt!AO611","v":6.2328767123287672E-3},{"$f":"Debt!AP611","v":6.3013698630136989E-3},{"$f":"Debt!AQ611","v":6.3013698630136989E-3},{"$f":"Debt!AR611","v":6.2328767123287672E-3},{"$f":"Debt!AS611","v":6.2328767123287672E-3},{"$f":"Debt!AT611","v":6.3013698630136989E-3},{"$f":"Debt!AU611","v":6.3013698630136989E-3},{"$f":"Debt!AV611","v":6.1643835616438354E-3},{"$f":"Debt!AW611","v":6.2328767123287672E-3},{"$f":"Debt!AX611","v":6.3013698630136989E-3},{"$f":"Debt!AY611","v":6.3013698630136989E-3},{"$f":"Debt!AZ611","v":6.1643835616438354E-3},{"$f":"Debt!BA611","v":6.2328767123287672E-3},{"$f":"Debt!BB611","v":6.3013698630136989E-3},{"$f":"Debt!BC611","v":6.3013698630136989E-3},{"$f":"Debt!BD611","v":6.1643835616438354E-3},{"$f":"Debt!BE611","v":6.2328767123287672E-3},{"$f":"Debt!BF611","v":6.3013698630136989E-3},{"$f":"Debt!BG611","v":6.3013698630136989E-3},{"$f":"Debt!BH611","v":6.2328767123287672E-3},{"$f":"Debt!BI611","v":6.2328767123287672E-3},{"$f":"Debt!BJ611","v":6.3013698630136989E-3},{"$f":"Debt!BK611","v":6.3013698630136989E-3},{"$f":"Debt!BL611","v":6.1643835616438354E-3},{"$f":"Debt!BM611","v":6.2328767123287672E-3},{"$f":"Debt!BN611","v":6.3013698630136989E-3},{"$f":"Debt!BO611","v":6.3013698630136989E-3},{"$f":"Debt!BP611","v":6.1643835616438354E-3},{"$f":"Debt!BQ611","v":6.2328767123287672E-3},{"$f":"Debt!BR611","v":6.3013698630136989E-3},{"$f":"Debt!BS611","v":6.3013698630136989E-3},{"$f":"Debt!BT611","v":6.1643835616438354E-3},{"$f":"Debt!BU611","v":6.2328767123287672E-3},{"$f":"Debt!BV611","v":6.3013698630136989E-3},{"$f":"Debt!BW611","v":6.3013698630136989E-3},{"$f":"Debt!BX611","v":6.2328767123287672E-3},{"$f":"Debt!BY611","v":6.2328767123287672E-3},{"$f":"Debt!BZ611","v":6.3013698630136989E-3},{"$f":"Debt!CA611","v":6.3013698630136989E-3},{"$f":"Debt!CB611","v":6.1643835616438354E-3},{"$f":"Debt!CC611","v":6.2328767123287672E-3},{"$f":"Debt!CD611","v":6.3013698630136989E-3},{"$f":"Debt!CE611","v":6.3013698630136989E-3},{"$f":"Debt!CF611","v":6.1643835616438354E-3},{"$f":"Debt!CG611","v":6.2328767123287672E-3},{"$f":"Debt!CH611","v":6.3013698630136989E-3},{"$f":"Debt!CI611","v":6.3013698630136989E-3},{"$f":"Debt!CJ611","v":6.1643835616438354E-3},{"$f":"Debt!CK611","v":6.2328767123287672E-3},{"$f":"Debt!CL611","v":6.3013698630136989E-3},{"$f":"Debt!CM611","v":6.3013698630136989E-3},{"$f":"Debt!CN611","v":6.2328767123287672E-3},{"$f":"Debt!CO611","v":6.2328767123287672E-3},{"$f":"Debt!CP611","v":6.3013698630136989E-3},{"$f":"Debt!CQ611","v":6.3013698630136989E-3},{"$f":"Debt!CR611","v":6.1643835616438354E-3},{"$f":"Debt!CS611","v":6.2328767123287672E-3},{"$f":"Debt!CT611","v":6.3013698630136989E-3},{"$f":"Debt!CU611","v":6.3013698630136989E-3},{"$f":"Debt!CV611","v":6.1643835616438354E-3},{"$f":"Debt!CW611","v":6.2328767123287672E-3},{"$f":"Debt!CX611","v":6.3013698630136989E-3},{"$f":"Debt!CY611","v":6.3013698630136989E-3},{"$f":"Debt!CZ611","v":6.1643835616438354E-3},{"$f":"Debt!DA611","v":6.2328767123287672E-3},{"$f":"Debt!DB611","v":6.3013698630136989E-3},{"$f":"Debt!DC611","v":6.3013698630136989E-3},{"$f":"Debt!DD611","v":6.2328767123287672E-3},{"$f":"Debt!DE611","v":6.2328767123287672E-3},{"$f":"Debt!DF611","v":6.3013698630136989E-3},{"$f":"Debt!DG611","v":6.3013698630136989E-3},{"$f":"Debt!DH611","v":6.1643835616438354E-3},{"$f":"Debt!DI611","v":6.2328767123287672E-3},{"$f":"Debt!DJ611","v":6.3013698630136989E-3},{"$f":"Debt!DK611","v":6.3013698630136989E-3},{"$f":"Debt!DL611","v":6.1643835616438354E-3},{"$f":"Debt!DM611","v":6.2328767123287672E-3},{"$f":"Debt!DN611","v":6.3013698630136989E-3},{"$f":"Debt!DO611","v":6.3013698630136989E-3},{"$f":"Debt!DP611","v":6.1643835616438354E-3},{"$f":"Debt!DQ611","v":6.2328767123287672E-3},{"$f":"Debt!DR611","v":6.3013698630136989E-3},{"$f":"Debt!DS611","v":6.3013698630136989E-3},{"$f":"Debt!DT611","v":6.2328767123287672E-3},{"$f":"Debt!DU611","v":6.2328767123287672E-3},{"$f":"Debt!DV611","v":6.3013698630136989E-3},{"$f":"Debt!DW611","v":6.3013698630136989E-3},{"$f":"Debt!DX611","v":6.1643835616438354E-3},{"$f":"Debt!DY611","v":6.2328767123287672E-3},{"$f":"Debt!DZ611","v":6.3013698630136989E-3},{"$f":"Debt!EA611","v":6.3013698630136989E-3},{"$f":"Debt!EB611","v":6.1643835616438354E-3},{"$f":"Debt!EC611","v":6.2328767123287672E-3},{"$f":"Debt!ED611","v":6.3013698630136989E-3},{"$f":"Debt!EE611","v":6.3013698630136989E-3},{"$f":"Debt!EF611","v":6.1643835616438354E-3},{"$f":"Debt!EG611","v":6.2328767123287672E-3},{"$f":"Debt!EH611","v":6.3013698630136989E-3},{"$f":"Debt!EI611","v":6.3013698630136989E-3},{"$f":"Debt!EJ611","v":6.2328767123287672E-3},{"$f":"Debt!EK611","v":6.2328767123287672E-3},{"$f":"Debt!EL611","v":6.3013698630136989E-3},{"$f":"Debt!EM611","v":6.3013698630136989E-3},{"$f":"Debt!EN611","v":6.1643835616438354E-3},{"$f":"Debt!EO611","v":6.2328767123287672E-3},{"$f":"Debt!EP611","v":6.3013698630136989E-3},{"$f":"Debt!EQ611","v":6.3013698630136989E-3},{"$f":"Debt!ER611","v":6.1643835616438354E-3},{"$f":"Debt!ES611","v":6.2328767123287672E-3},{"$f":"Debt!ET611","v":6.3013698630136989E-3},{"$f":"Debt!EU611","v":6.3013698630136989E-3},{"$f":"Debt!EV611","v":6.1643835616438354E-3},{"$f":"Debt!EW611","v":6.2328767123287672E-3},{"$f":"Debt!EX611","v":6.3013698630136989E-3},{"$f":"Debt!EY611","v":6.3013698630136989E-3},{"$f":"Debt!EZ611","v":6.2328767123287672E-3},{"$f":"Debt!FA611","v":6.2328767123287672E-3},{"$f":"Debt!FB611","v":6.3013698630136989E-3},{"$f":"Debt!FC611","v":6.3013698630136989E-3},{"$f":"Debt!FD611","v":6.1643835616438354E-3},{"$f":"Debt!FE611","v":6.2328767123287672E-3},{"$f":"Debt!FF611","v":6.3013698630136989E-3},{"$f":"Debt!FG611","v":6.3013698630136989E-3},{"$f":"Debt!FH611","v":6.1643835616438354E-3},{"$f":"Debt!FI611","v":6.2328767123287672E-3},{"$f":"Debt!FJ611","v":6.3013698630136989E-3},{"$f":"Debt!FK611","v":6.3013698630136989E-3},{"$f":"Debt!FL611","v":6.1643835616438354E-3},{"$f":"Debt!FM611","v":6.2328767123287672E-3},{"$f":"Debt!FN611","v":6.3013698630136989E-3},{"$f":"Debt!FO611","v":6.3013698630136989E-3},{"$f":"Debt!FP611","v":6.2328767123287672E-3},{"$f":"Debt!FQ611","v":6.2328767123287672E-3},{"$f":"Debt!FR611","v":6.3013698630136989E-3},{"$f":"Debt!FS611","v":6.3013698630136989E-3},{"$f":"Debt!FT611","v":6.1643835616438354E-3},{"$f":"Debt!FU611","v":6.2328767123287672E-3},{"$f":"Debt!FV611","v":6.3013698630136989E-3},{"$f":"Debt!FW611","v":6.3013698630136989E-3},{"$f":"Debt!FX611","v":6.1643835616438354E-3},{"$f":"Debt!FY611","v":6.2328767123287672E-3},{"$f":"Debt!FZ611","v":6.3013698630136989E-3},{"$f":"Debt!GA611","v":6.3013698630136989E-3},{"$f":"Debt!GB611","v":6.1643835616438354E-3},{"$f":"Debt!GC611","v":6.2328767123287672E-3},{"$f":"Debt!GD611","v":6.3013698630136989E-3},{"$f":"Debt!GE611","v":6.3013698630136989E-3},{"$f":"Debt!GF611","v":6.2328767123287672E-3},{"$f":"Debt!GG611","v":6.2328767123287672E-3},{"$f":"Debt!GH611","v":6.3013698630136989E-3},{"$f":"Debt!GI611","v":6.3013698630136989E-3},{"$f":"Debt!GJ611","v":6.1643835616438354E-3},{"$f":"Debt!GK611","v":6.2328767123287672E-3},{"$f":"Debt!GL611","v":6.3013698630136989E-3},{"$f":"Debt!GM611","v":6.3013698630136989E-3},{"$f":"Debt!GN611","v":6.1643835616438354E-3},{"$f":"Debt!GO611","v":6.2328767123287672E-3},{"$f":"Debt!GP611","v":6.3013698630136989E-3},{"$f":"Debt!GQ611","v":6.3013698630136989E-3},{"$f":"Debt!GR611","v":6.1643835616438354E-3},{"$f":"Debt!GS611","v":6.2328767123287672E-3},{"$f":"Debt!GT611","v":6.3013698630136989E-3},{"$f":"Debt!GU611","v":6.3013698630136989E-3},{"$f":"Debt!GV611","v":6.2328767123287672E-3},{"$f":"Debt!GW611","v":6.2328767123287672E-3},{"$f":"Debt!GX611","v":6.3013698630136989E-3},{"$f":"Debt!GY611","v":6.3013698630136989E-3},{"$f":"Debt!GZ611","v":6.1643835616438354E-3},{"$f":"Debt!HA611","v":6.2328767123287672E-3},{"$f":"Debt!HB611","v":6.3013698630136989E-3},{"$f":"Debt!HC611","v":6.3013698630136989E-3},{"$f":"Debt!HD611","v":6.1643835616438354E-3},{"$f":"Debt!HE611","v":6.2328767123287672E-3},{"$f":"Debt!HF611","v":6.3013698630136989E-3},{"$f":"Debt!HG611","v":6.3013698630136989E-3},{"$f":"Debt!HH611","v":6.1643835616438354E-3},{"$f":"Debt!HI611","v":6.2328767123287672E-3},{"$f":"Debt!HJ611","v":6.3013698630136989E-3},{"$f":"Debt!HK611","v":6.3013698630136989E-3},{"$f":"Debt!HL611","v":6.2328767123287672E-3},{"$f":"Debt!HM611","v":6.2328767123287672E-3},{"$f":"Debt!HN611","v":6.3013698630136989E-3},{"$f":"Debt!HO611","v":6.3013698630136989E-3},{"$f":"Debt!HP611","v":6.1643835616438354E-3},{"$f":"Debt!HQ611","v":6.2328767123287672E-3},{"$f":"Debt!HR611","v":6.3013698630136989E-3},{"$f":"Debt!HS611","v":6.3013698630136989E-3},{"$f":"Debt!HT611","v":6.1643835616438354E-3},{"$f":"Debt!HU611","v":6.2328767123287672E-3},{"$f":"Debt!HV611","v":6.3013698630136989E-3},{"$f":"Debt!HW611","v":6.3013698630136989E-3},{"$f":"Debt!HX611","v":6.1643835616438354E-3},{"$f":"Debt!HY611","v":6.2328767123287672E-3},{"$f":"Debt!HZ611","v":6.3013698630136989E-3},{"$f":"Debt!IA611","v":6.3013698630136989E-3},{"$f":"Debt!IB611","v":6.2328767123287672E-3},{"$f":"Debt!IC611","v":6.2328767123287672E-3},{"$f":"Debt!ID611","v":6.3013698630136989E-3},{"$f":"Debt!IE611","v":6.3013698630136989E-3},{"$f":"Debt!IF611","v":6.1643835616438354E-3},{"$f":"Debt!IG611","v":6.2328767123287672E-3},{"$f":"Debt!IH611","v":6.3013698630136989E-3},{"$f":"Debt!II611","v":6.3013698630136989E-3},{"$f":"Debt!IJ611","v":6.1643835616438354E-3},{"$f":"Debt!IK611","v":6.2328767123287672E-3},{"$f":"Debt!IL611","v":6.3013698630136989E-3},{"$f":"Debt!IM611","v":6.3013698630136989E-3},{"$f":"Debt!IN611","v":6.1643835616438354E-3},{"$f":"Debt!IO611","v":6.2328767123287672E-3},{"$f":"Debt!IP611","v":6.3013698630136989E-3},{"$f":"Debt!IQ611","v":6.3013698630136989E-3},{"$f":"Debt!IR611","v":6.2328767123287672E-3},{"$f":"Debt!IS611","v":6.2328767123287672E-3},{"$f":"Debt!IT611","v":6.3013698630136989E-3},{"$f":"Debt!IU611","v":6.3013698630136989E-3}]
[]
[null,null,"Senior debt interest payments","AUD M",{"$f":"Cons!$I$270","v":-200},null,null,null,{"$f":"SUM(J91:GI91)","v":147.89067319369701},{"$f":"IF(J78=0,0,IPMT(J89,J88,$E88,$E91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6027397260273974,1.6172839542218638,1.5057909445702433,1.5024849092276944,1.4827282949051312,1.4793760082672562,1.3666219249573075,1.3632619879928847,1.3298554141512795,1.341466900106616,1.2277543263925232,1.2243885948146371,1.1938565915002639,1.2040306291057439,1.2141636123457031,1.2107122406519053,1.1801971984212125,1.1902333759998547,{"$f":"IF(AP78=0,0,IPMT(AP89,AP88,$E88,$E91))","v":1.200227086311398},1.1966878954124529,1.1796580499839249,1.1760889071629974,1.1859359491985322,1.1823067045588758,1.1518501502583636,1.1615884847135884,1.1712811780255723,1.1675595882524972,1.137145365122074,1.1467231508762767,1.1562535202236983,1.1524372356206392,1.12207462978552,1.1314837224481951,1.1408434877950162,1.1369300988780227,1.1198029971120336,1.1158607851259461,1.1250413513221309,1.121028387298596,1.0907986530300056,1.0998446876898271,1.1088371338252927,1.1047220610339694,1.0745745116141046,1.0834255360416956,1.0922206044632417,1.0880008247745685,1.0579466085828353,1.0665931870927954,{"$f":"IF(BV78=0,0,IPMT(BV89,BV88,$E88,$E91))","v":1.0751812720737708},1.0708541212494926,1.0536915191751046,1.0493372424977665,1.0577083785499317,1.0532711245609829,1.0234390748039404,1.0316470422309656,1.0397908920476975,1.0352407333492823,1.0055385912372978,1.0135116580011352,1.0214175000207992,1.0167515637835847,0.9871926278159463,0.99491988650034524,1.0025766020783349,0.99779194237463353,0.98066965543438023,0.97586024248304148,0.98325630266063979,0.97834989860444332,0.94911963982232161,0.95632095167092546,0.96344440352880034,0.95841315736848542,0.92936960783569278,0.93628994347928118,0.94312839606306265,0.93796913122556613,0.90912806726231832,0.91575484356025461,{"$f":"IF(DB78=0,0,IPMT(DB89,DB88,$E88,$E91))","v":0.9222954533652773},0.91700491245050753,0.90001508907820438,0.89470296615848144,0.90093242216039382,0.89550726488460675,0.86712122829055638,0.87312130627434026,0.87902581449188877,0.87346261557873839,0.84533054526120244,0.85099653162998856,0.85656179920588849,0.85085704622381275,0.82299756904329957,0.82831497443322044,0.83352619321860622,0.82767628436318608,0.81093000221709177,0.80506262293405639,0.80990445256158294,0.80390569438147463,0.77665041812635494,0.78122511276884932,0.78568166319907473,0.77953026826407945,0.75260823595635928,0.75678771808656198,0.76084253161179327,0.75453461612159023,0.72796772873105975,0.73173534245173033,{"$f":"IF(EH78=0,0,IPMT(EH89,EH88,$E88,$E91))","v":0.73537137514105055},0.72890295647308667,0.71253318403812571,0.7060525095184953,0.70925211208721428,0.70261910628219892,0.67683180775490592,0.67972335346994217,0.68246825155622037,0.67566647073964003,0.65030549269095872,0.6527316092168387,0.65500288304773324,0.64802803278575682,0.62311903127193324,0.62506060234972027,0.62683866577837855,0.61968634236648557,0.60385131405421844,0.5966932388381132,0.59795781773331058,0.59062350541592801,0.56669954566503156,0.56761199447053301,0.56834210443919764,0.56082117255859221,0.53743242731876339,0.53779890402873509,0.53797282745154118,0.53026052752416408,0.50743695369761621,0.50723555018952693,{"$f":"IF(FN78=0,0,IPMT(FN89,FN88,$E88,$E91))","v":0.50683081254905538},0.49892227526749827,0.48380933422398198,0.47590305214729084,0.47489639762765901,0.46678662978632302,0.44518798476574178,0.44378205395018466,0.44214942028643006,0.43383330162897132,0.41289687255398017,0.41085271254281602,0.40856920509769146,0.40004148508424886,0.37980214853346828,0.3770946855080044,0.37413455055318523,0.36538984504535266,0.35121981470525587,0.34248711850005759,0.33882371567809694,{"$f":"IF(GI78=0,0,IPMT(GI89,GI88,$E88,$E91))","v":0.32985650353954465},{"$f":"IF(GJ78=0,0,IPMT(GJ89,GJ88,$E88,$E91))","v":0.31112137111412491},{"$f":"IF(GK78=0,0,IPMT(GK89,GK88,$E88,$E91))","v":0.30700863236179893},0.30261440630447695,0.29341902591507718,0.27549381408798052,0.27063730991738716,0.26548376099539339,0.25605440667664875,0.23897961291791908,0.23335068243277107,0.22740833661092827,0.21773905496044593,0.20477120805058155,0.19512571573541243,0.18836409350690508,0.17844877963960282,0.16320246724201642,0.15593879598470509,0.14832638035700124,0.13815877405067223,0.12389373079072656,0.11576571508429727,0.10726991858866443,9.6843600331466412E-2,8.3606738632660521E-2,7.4581655727307933E-2,6.5168786423003902E-2,5.4477173360378404E-2,4.30148756576096E-2,3.2361176065196604E-2,2.1996402508582147E-2,1.1032744287043865E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of senior debt interest","AUD M",{"$f":"XNPV(E83,J91:IU91,$J$6:$IU$6)","v":48.370808603771593}]

{"sheet":"Timing","index":9,"n_rows":117,"n_cols":255,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"I6+1","v":"2019-07-01"},{"$f":"J6+1","v":"2019-10-01"},{"$f":"K6+1","v":"2020-01-01"},"2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01",{"$f":"BW6+1","v":"2036-01-01"},"2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01",{"$f":"EI6+1","v":"2052-01-01"},"2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01",{"$f":"GI6+1","v":"2065-01-01"},{"$f":"GJ6+1","v":"2065-04-01"},{"$f":"GK6+1","v":"2065-07-01"},{"$f":"GL6+1","v":"2065-10-01"},{"$f":"GM6+1","v":"2066-01-01"},{"$f":"GN6+1","v":"2066-04-01"},{"$f":"GO6+1","v":"2066-07-01"},{"$f":"GP6+1","v":"2066-10-01"},{"$f":"GQ6+1","v":"2067-01-01"},{"$f":"GR6+1","v":"2067-04-01"},{"$f":"GS6+1","v":"2067-07-01"},{"$f":"GT6+1","v":"2067-10-01"},{"$f":"GU6+1","v":"2068-01-01"},{"$f":"GV6+1","v":"2068-04-01"},{"$f":"GW6+1","v":"2068-07-01"},{"$f":"GX6+1","v":"2068-10-01"},{"$f":"GY6+1","v":"2069-01-01"},{"$f":"GZ6+1","v":"2069-04-01"},{"$f":"HA6+1","v":"2069-07-01"},{"$f":"HB6+1","v":"2069-10-01"},{"$f":"HC6+1","v":"2070-01-01"},{"$f":"HD6+1","v":"2070-04-01"},{"$f":"HE6+1","v":"2070-07-01"},{"$f":"HF6+1","v":"2070-10-01"},{"$f":"HG6+1","v":"2071-01-01"},{"$f":"HH6+1","v":"2071-04-01"},{"$f":"HI6+1","v":"2071-07-01"},{"$f":"HJ6+1","v":"2071-10-01"},{"$f":"HK6+1","v":"2072-01-01"},{"$f":"HL6+1","v":"2072-04-01"},{"$f":"HM6+1","v":"2072-07-01"},{"$f":"HN6+1","v":"2072-10-01"},{"$f":"HO6+1","v":"2073-01-01"},{"$f":"HP6+1","v":"2073-04-01"},{"$f":"HQ6+1","v":"2073-07-01"},{"$f":"HR6+1","v":"2073-10-01"},{"$f":"HS6+1","v":"2074-01-01"},{"$f":"HT6+1","v":"2074-04-01"},{"$f":"HU6+1","v":"2074-07-01"},{"$f":"HV6+1","v":"2074-10-01"},{"$f":"HW6+1","v":"2075-01-01"},{"$f":"HX6+1","v":"2075-04-01"},{"$f":"HY6+1","v":"2075-07-01"},{"$f":"HZ6+1","v":"2075-10-01"},{"$f":"IA6+1","v":"2076-01-01"},{"$f":"IB6+1","v":"2076-04-01"},{"$f":"IC6+1","v":"2076-07-01"},{"$f":"ID6+1","v":"2076-10-01"},{"$f":"IE6+1","v":"2077-01-01"},{"$f":"IF6+1","v":"2077-04-01"},{"$f":"IG6+1","v":"2077-07-01"},{"$f":"IH6+1","v":"2077-10-01"},{"$f":"II6+1","v":"2078-01-01"},{"$f":"IJ6+1","v":"2078-04-01"},{"$f":"IK6+1","v":"2078-07-01"},{"$f":"IL6+1","v":"2078-10-01"},{"$f":"IM6+1","v":"2079-01-01"},{"$f":"IN6+1","v":"2079-04-01"},{"$f":"IO6+1","v":"2079-07-01"},{"$f":"IP6+1","v":"2079-10-01"},{"$f":"IQ6+1","v":"2080-01-01"},{"$f":"IR6+1","v":"2080-04-01"},{"$f":"IS6+1","v":"2080-07-01"},"2080-10-01"]
[null,null,"Period End","Date",null,null,null,null,{"$f":"Model_Start_Min","v":"2019-06-30"},{"$f":"EOMONTH(J5,Months_Qtr-1)","v":"2019-09-30"},"2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30",{"$f":"EOMONTH(AP5,Months_Qtr-1)","v":"2027-09-30"},"2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30",{"$f":"EOMONTH(BV5,Months_Qtr-1)","v":"2035-09-30"},"2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30",{"$f":"EOMONTH(DB5,Months_Qtr-1)","v":"2043-09-30"},"2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30",{"$f":"EOMONTH(EH5,Months_Qtr-1)","v":"2051-09-30"},"2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30",{"$f":"EOMONTH(FN5,Months_Qtr-1)","v":"2059-09-30"},"2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30","2063-12-31","2064-03-31","2064-06-30","2064-09-30","2064-12-31",{"$f":"EOMONTH(GJ5,Months_Qtr-1)","v":"2065-03-31"},"2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30",{"$f":"EOMONTH(HF5,Months_Qtr-1)","v":"2070-09-30"},"2070-12-31","2071-03-31","2071-06-30","2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31","2076-03-31","2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30","2079-12-31","2080-03-31","2080-06-30","2080-09-30",{"$f":"EOMONTH(IU5,Months_Qtr-1)","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"IF(AND(J$5>=Model_Start,J$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AP$5>=Model_Start,AP$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BV$5>=Model_Start,BV$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(DB$5>=Model_Start,DB$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EH$5>=Model_Start,EH$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(FN$5>=Model_Start,FN$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HZ$5>=Model_Start,HZ$6<=Ops_end),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"IF(AND(J$5>=Cons_Start,J$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$5>=Cons_Start,AP$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$5>=Cons_Start,BV$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$5>=Cons_Start,DB$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$5>=Cons_Start,EH$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$5>=Cons_Start,FN$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HZ$5>=Cons_Start,HZ$6<=Cons_End),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"IF(AND(J$5>=Ops_start,J$6<=Ops_end),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AP$5>=Ops_start,AP$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BV$5>=Ops_start,BV$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(DB$5>=Ops_start,DB$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EH$5>=Ops_start,EH$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(FN$5>=Ops_start,FN$6<=Ops_end),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HZ$5>=Ops_start,HZ$6<=Ops_end),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"J6-J5+1","v":92},{"$f":"K6-K5+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"BW6-BW5+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"EI6-EI5+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,{"$f":"GJ6-GJ5+1","v":90},91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"HF6-HF5+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,{"$f":"IU6-IU5+1","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"J12/Days_Wk","v":13.142857142857142},13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,{"$f":"BV12/Days_Wk","v":13.142857142857142},13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,{"$f":"EH12/Days_Wk","v":13.142857142857142},13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,{"$f":"GJ12/Days_Wk","v":12.857142857142858},13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,{"$f":"HF12/Days_Wk","v":13.142857142857142},13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,12.857142857142858,13,13.142857142857142,13.142857142857142,13,13,13.142857142857142,{"$f":"IU12/Days_Wk","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"MONTH(J6)","v":9},{"$f":"MONTH(K6)","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,{"$f":"MONTH(BW6)","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,{"$f":"MONTH(EI6)","v":12},3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,{"$f":"MONTH(GJ6)","v":3},6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(HF6)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,{"$f":"MONTH(IU6)","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"YEAR(J6)","v":2019},{"$f":"YEAR(K6)","v":2019},2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,{"$f":"YEAR(BW6)","v":2035},2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,{"$f":"YEAR(EI6)","v":2051},2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,{"$f":"YEAR(GJ6)","v":2065},2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,{"$f":"YEAR(HF6)","v":2070},2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077,2078,2078,2078,2078,2079,2079,2079,2079,2080,2080,2080,{"$f":"YEAR(IU6)","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"IF(J14>FY_Month,J15+1,J15)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"IF(BV14>FY_Month,BV15+1,BV15)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"IF(EH14>FY_Month,EH15+1,EH15)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,{"$f":"IF(GJ14>FY_Month,GJ15+1,GJ15)","v":2065},2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,2070,{"$f":"IF(HF14>FY_Month,HF15+1,HF15)","v":2071},2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077,2078,2078,2078,2078,2079,2079,2079,2079,2080,2080,2080,2080,2081,{"$f":"IF(IU14>FY_Month,IU15+1,IU15)","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Flag","Num",null,null,null,null,null,{"$f":"IF(J$16=I$16,0,1)*J8","v":0},{"$f":"IF(K$16=J$16,0,1)*K8","v":0},0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW$16=BV$16,0,1)*BW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI$16=EH$16,0,1)*EI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$16=GI$16,0,1)*GJ8","v":0},{"$f":"IF(GK$16=GJ$16,0,1)*GK8","v":0},{"$f":"IF(GL$16=GK$16,0,1)*GL8","v":0},{"$f":"IF(GM$16=GL$16,0,1)*GM8","v":0},{"$f":"IF(GN$16=GM$16,0,1)*GN8","v":0},{"$f":"IF(GO$16=GN$16,0,1)*GO8","v":0},{"$f":"IF(GP$16=GO$16,0,1)*GP8","v":0},{"$f":"IF(GQ$16=GP$16,0,1)*GQ8","v":0},{"$f":"IF(GR$16=GQ$16,0,1)*GR8","v":0},{"$f":"IF(GS$16=GR$16,0,1)*GS8","v":0},{"$f":"IF(GT$16=GS$16,0,1)*GT8","v":0},{"$f":"IF(GU$16=GT$16,0,1)*GU8","v":0},{"$f":"IF(GV$16=GU$16,0,1)*GV8","v":0},{"$f":"IF(GW$16=GV$16,0,1)*GW8","v":0},{"$f":"IF(GX$16=GW$16,0,1)*GX8","v":0},{"$f":"IF(GY$16=GX$16,0,1)*GY8","v":0},{"$f":"IF(GZ$16=GY$16,0,1)*GZ8","v":0},{"$f":"IF(HA$16=GZ$16,0,1)*HA8","v":0},{"$f":"IF(HB$16=HA$16,0,1)*HB8","v":0},{"$f":"IF(HC$16=HB$16,0,1)*HC8","v":0},{"$f":"IF(HD$16=HC$16,0,1)*HD8","v":0},{"$f":"IF(HE$16=HD$16,0,1)*HE8","v":0},{"$f":"IF(HF$16=HE$16,0,1)*HF8","v":0},{"$f":"IF(HG$16=HF$16,0,1)*HG8","v":0},{"$f":"IF(HH$16=HG$16,0,1)*HH8","v":0},{"$f":"IF(HI$16=HH$16,0,1)*HI8","v":0},{"$f":"IF(HJ$16=HI$16,0,1)*HJ8","v":0},{"$f":"IF(HK$16=HJ$16,0,1)*HK8","v":0},{"$f":"IF(HL$16=HK$16,0,1)*HL8","v":0},{"$f":"IF(HM$16=HL$16,0,1)*HM8","v":0},{"$f":"IF(HN$16=HM$16,0,1)*HN8","v":0},{"$f":"IF(HO$16=HN$16,0,1)*HO8","v":0},{"$f":"IF(HP$16=HO$16,0,1)*HP8","v":0},{"$f":"IF(HQ$16=HP$16,0,1)*HQ8","v":0},{"$f":"IF(HR$16=HQ$16,0,1)*HR8","v":0},{"$f":"IF(HS$16=HR$16,0,1)*HS8","v":0},{"$f":"IF(HT$16=HS$16,0,1)*HT8","v":0},{"$f":"IF(HU$16=HT$16,0,1)*HU8","v":0},{"$f":"IF(HV$16=HU$16,0,1)*HV8","v":0},{"$f":"IF(HW$16=HV$16,0,1)*HW8","v":0},{"$f":"IF(HX$16=HW$16,0,1)*HX8","v":0},{"$f":"IF(HY$16=HX$16,0,1)*HY8","v":0},{"$f":"IF(HZ$16=HY$16,0,1)*HZ8","v":0},{"$f":"IF(IA$16=HZ$16,0,1)*IA8","v":0},{"$f":"IF(IB$16=IA$16,0,1)*IB8","v":0},{"$f":"IF(IC$16=IB$16,0,1)*IC8","v":0},{"$f":"IF(ID$16=IC$16,0,1)*ID8","v":0},{"$f":"IF(IE$16=ID$16,0,1)*IE8","v":0},{"$f":"IF(IF$16=IE$16,0,1)*IF8","v":0},{"$f":"IF(IG$16=IF$16,0,1)*IG8","v":0},{"$f":"IF(IH$16=IG$16,0,1)*IH8","v":0},{"$f":"IF(II$16=IH$16,0,1)*II8","v":0},{"$f":"IF(IJ$16=II$16,0,1)*IJ8","v":0},{"$f":"IF(IK$16=IJ$16,0,1)*IK8","v":0},{"$f":"IF(IL$16=IK$16,0,1)*IL8","v":0},{"$f":"IF(IM$16=IL$16,0,1)*IM8","v":0},{"$f":"IF(IN$16=IM$16,0,1)*IN8","v":0},{"$f":"IF(IO$16=IN$16,0,1)*IO8","v":0},{"$f":"IF(IP$16=IO$16,0,1)*IP8","v":0},{"$f":"IF(IQ$16=IP$16,0,1)*IQ8","v":0},{"$f":"IF(IR$16=IQ$16,0,1)*IR8","v":0},{"$f":"IF(IS$16=IR$16,0,1)*IS8","v":0},{"$f":"IF(IT$16=IS$16,0,1)*IT8","v":0},0]
[null,null,"Operations Year Flag","Num",null,null,null,null,null,{"$f":"IF(J$16=I$16,0,1)*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$16=Y$16,0,1)*Z9","v":1},0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,{"$f":"IF(BV$16=BU$16,0,1)*BV9","v":1},0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,{"$f":"IF(EH$16=EG$16,0,1)*EH9","v":1},0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"SUM($J8:J8)*J$8","v":0},{"$f":"SUM($J8:K8)*K$8","v":0},{"$f":"SUM($J8:L8)*L$8","v":0},{"$f":"SUM($J8:M8)*M$8","v":0},{"$f":"SUM($J8:N8)*N$8","v":0},{"$f":"SUM($J8:O8)*O$8","v":0},{"$f":"SUM($J8:P8)*P$8","v":0},{"$f":"SUM($J8:Q8)*Q$8","v":0},{"$f":"SUM($J8:R8)*R$8","v":1},{"$f":"SUM($J8:S8)*S$8","v":2},{"$f":"SUM($J8:T8)*T$8","v":3},{"$f":"SUM($J8:U8)*U$8","v":4},{"$f":"SUM($J8:V8)*V$8","v":5},{"$f":"SUM($J8:W8)*W$8","v":6},{"$f":"SUM($J8:X8)*X$8","v":0},{"$f":"SUM($J8:Y8)*Y$8","v":0},{"$f":"SUM($J8:Z8)*Z$8","v":0},{"$f":"SUM($J8:AA8)*AA$8","v":0},{"$f":"SUM($J8:AB8)*AB$8","v":0},{"$f":"SUM($J8:AC8)*AC$8","v":0},{"$f":"SUM($J8:AD8)*AD$8","v":0},{"$f":"SUM($J8:AE8)*AE$8","v":0},{"$f":"SUM($J8:AF8)*AF$8","v":0},{"$f":"SUM($J8:AG8)*AG$8","v":0},{"$f":"SUM($J8:AH8)*AH$8","v":0},{"$f":"SUM($J8:AI8)*AI$8","v":0},{"$f":"SUM($J8:AJ8)*AJ$8","v":0},{"$f":"SUM($J8:AK8)*AK$8","v":0},{"$f":"SUM($J8:AL8)*AL$8","v":0},{"$f":"SUM($J8:AM8)*AM$8","v":0},{"$f":"SUM($J8:AN8)*AN$8","v":0},{"$f":"SUM($J8:AO8)*AO$8","v":0},{"$f":"SUM($J8:AP8)*AP$8","v":0},{"$f":"SUM($J8:AQ8)*AQ$8","v":0},{"$f":"SUM($J8:AR8)*AR$8","v":0},{"$f":"SUM($J8:AS8)*AS$8","v":0},{"$f":"SUM($J8:AT8)*AT$8","v":0},{"$f":"SUM($J8:AU8)*AU$8","v":0},{"$f":"SUM($J8:AV8)*AV$8","v":0},{"$f":"SUM($J8:AW8)*AW$8","v":0},{"$f":"SUM($J8:AX8)*AX$8","v":0},{"$f":"SUM($J8:AY8)*AY$8","v":0},{"$f":"SUM($J8:AZ8)*AZ$8","v":0},{"$f":"SUM($J8:BA8)*BA$8","v":0},{"$f":"SUM($J8:BB8)*BB$8","v":0},{"$f":"SUM($J8:BC8)*BC$8","v":0},{"$f":"SUM($J8:BD8)*BD$8","v":0},{"$f":"SUM($J8:BE8)*BE$8","v":0},{"$f":"SUM($J8:BF8)*BF$8","v":0},{"$f":"SUM($J8:BG8)*BG$8","v":0},{"$f":"SUM($J8:BH8)*BH$8","v":0},{"$f":"SUM($J8:BI8)*BI$8","v":0},{"$f":"SUM($J8:BJ8)*BJ$8","v":0},{"$f":"SUM($J8:BK8)*BK$8","v":0},{"$f":"SUM($J8:BL8)*BL$8","v":0},{"$f":"SUM($J8:BM8)*BM$8","v":0},{"$f":"SUM($J8:BN8)*BN$8","v":0},{"$f":"SUM($J8:BO8)*BO$8","v":0},{"$f":"SUM($J8:BP8)*BP$8","v":0},{"$f":"SUM($J8:BQ8)*BQ$8","v":0},{"$f":"SUM($J8:BR8)*BR$8","v":0},{"$f":"SUM($J8:BS8)*BS$8","v":0},{"$f":"SUM($J8:BT8)*BT$8","v":0},{"$f":"SUM($J8:BU8)*BU$8","v":0},{"$f":"SUM($J8:BV8)*BV$8","v":0},{"$f":"SUM($J8:BW8)*BW$8","v":0},{"$f":"SUM($J8:BX8)*BX$8","v":0},{"$f":"SUM($J8:BY8)*BY$8","v":0},{"$f":"SUM($J8:BZ8)*BZ$8","v":0},{"$f":"SUM($J8:CA8)*CA$8","v":0},{"$f":"SUM($J8:CB8)*CB$8","v":0},{"$f":"SUM($J8:CC8)*CC$8","v":0},{"$f":"SUM($J8:CD8)*CD$8","v":0},{"$f":"SUM($J8:CE8)*CE$8","v":0},{"$f":"SUM($J8:CF8)*CF$8","v":0},{"$f":"SUM($J8:CG8)*CG$8","v":0},{"$f":"SUM($J8:CH8)*CH$8","v":0},{"$f":"SUM($J8:CI8)*CI$8","v":0},{"$f":"SUM($J8:CJ8)*CJ$8","v":0},{"$f":"SUM($J8:CK8)*CK$8","v":0},{"$f":"SUM($J8:CL8)*CL$8","v":0},{"$f":"SUM($J8:CM8)*CM$8","v":0},{"$f":"SUM($J8:CN8)*CN$8","v":0},{"$f":"SUM($J8:CO8)*CO$8","v":0},{"$f":"SUM($J8:CP8)*CP$8","v":0},{"$f":"SUM($J8:CQ8)*CQ$8","v":0},{"$f":"SUM($J8:CR8)*CR$8","v":0},{"$f":"SUM($J8:CS8)*CS$8","v":0},{"$f":"SUM($J8:CT8)*CT$8","v":0},{"$f":"SUM($J8:CU8)*CU$8","v":0},{"$f":"SUM($J8:CV8)*CV$8","v":0},{"$f":"SUM($J8:CW8)*CW$8","v":0},{"$f":"SUM($J8:CX8)*CX$8","v":0},{"$f":"SUM($J8:CY8)*CY$8","v":0},{"$f":"SUM($J8:CZ8)*CZ$8","v":0},{"$f":"SUM($J8:DA8)*DA$8","v":0},{"$f":"SUM($J8:DB8)*DB$8","v":0},{"$f":"SUM($J8:DC8)*DC$8","v":0},{"$f":"SUM($J8:DD8)*DD$8","v":0},{"$f":"SUM($J8:DE8)*DE$8","v":0},{"$f":"SUM($J8:DF8)*DF$8","v":0},{"$f":"SUM($J8:DG8)*DG$8","v":0},{"$f":"SUM($J8:DH8)*DH$8","v":0},{"$f":"SUM($J8:DI8)*DI$8","v":0},{"$f":"SUM($J8:DJ8)*DJ$8","v":0},{"$f":"SUM($J8:DK8)*DK$8","v":0},{"$f":"SUM($J8:DL8)*DL$8","v":0},{"$f":"SUM($J8:DM8)*DM$8","v":0},{"$f":"SUM($J8:DN8)*DN$8","v":0},{"$f":"SUM($J8:DO8)*DO$8","v":0},{"$f":"SUM($J8:DP8)*DP$8","v":0},{"$f":"SUM($J8:DQ8)*DQ$8","v":0},{"$f":"SUM($J8:DR8)*DR$8","v":0},{"$f":"SUM($J8:DS8)*DS$8","v":0},{"$f":"SUM($J8:DT8)*DT$8","v":0},{"$f":"SUM($J8:DU8)*DU$8","v":0},{"$f":"SUM($J8:DV8)*DV$8","v":0},{"$f":"SUM($J8:DW8)*DW$8","v":0},{"$f":"SUM($J8:DX8)*DX$8","v":0},{"$f":"SUM($J8:DY8)*DY$8","v":0},{"$f":"SUM($J8:DZ8)*DZ$8","v":0},{"$f":"SUM($J8:EA8)*EA$8","v":0},{"$f":"SUM($J8:EB8)*EB$8","v":0},{"$f":"SUM($J8:EC8)*EC$8","v":0},{"$f":"SUM($J8:ED8)*ED$8","v":0},{"$f":"SUM($J8:EE8)*EE$8","v":0},{"$f":"SUM($J8:EF8)*EF$8","v":0},{"$f":"SUM($J8:EG8)*EG$8","v":0},{"$f":"SUM($J8:EH8)*EH$8","v":0},{"$f":"SUM($J8:EI8)*EI$8","v":0},{"$f":"SUM($J8:EJ8)*EJ$8","v":0},{"$f":"SUM($J8:EK8)*EK$8","v":0},{"$f":"SUM($J8:EL8)*EL$8","v":0},{"$f":"SUM($J8:EM8)*EM$8","v":0},{"$f":"SUM($J8:EN8)*EN$8","v":0},{"$f":"SUM($J8:EO8)*EO$8","v":0},{"$f":"SUM($J8:EP8)*EP$8","v":0},{"$f":"SUM($J8:EQ8)*EQ$8","v":0},{"$f":"SUM($J8:ER8)*ER$8","v":0},{"$f":"SUM($J8:ES8)*ES$8","v":0},{"$f":"SUM($J8:ET8)*ET$8","v":0},{"$f":"SUM($J8:EU8)*EU$8","v":0},{"$f":"SUM($J8:EV8)*EV$8","v":0},{"$f":"SUM($J8:EW8)*EW$8","v":0},{"$f":"SUM($J8:EX8)*EX$8","v":0},{"$f":"SUM($J8:EY8)*EY$8","v":0},{"$f":"SUM($J8:EZ8)*EZ$8","v":0},{"$f":"SUM($J8:FA8)*FA$8","v":0},{"$f":"SUM($J8:FB8)*FB$8","v":0},{"$f":"SUM($J8:FC8)*FC$8","v":0},{"$f":"SUM($J8:FD8)*FD$8","v":0},{"$f":"SUM($J8:FE8)*FE$8","v":0},{"$f":"SUM($J8:FF8)*FF$8","v":0},{"$f":"SUM($J8:FG8)*FG$8","v":0},{"$f":"SUM($J8:FH8)*FH$8","v":0},{"$f":"SUM($J8:FI8)*FI$8","v":0},{"$f":"SUM($J8:FJ8)*FJ$8","v":0},{"$f":"SUM($J8:FK8)*FK$8","v":0},{"$f":"SUM($J8:FL8)*FL$8","v":0},{"$f":"SUM($J8:FM8)*FM$8","v":0},{"$f":"SUM($J8:FN8)*FN$8","v":0},{"$f":"SUM($J8:FO8)*FO$8","v":0},{"$f":"SUM($J8:FP8)*FP$8","v":0},{"$f":"SUM($J8:FQ8)*FQ$8","v":0},{"$f":"SUM($J8:FR8)*FR$8","v":0},{"$f":"SUM($J8:FS8)*FS$8","v":0},{"$f":"SUM($J8:FT8)*FT$8","v":0},{"$f":"SUM($J8:FU8)*FU$8","v":0},{"$f":"SUM($J8:FV8)*FV$8","v":0},{"$f":"SUM($J8:FW8)*FW$8","v":0},{"$f":"SUM($J8:FX8)*FX$8","v":0},{"$f":"SUM($J8:FY8)*FY$8","v":0},{"$f":"SUM($J8:FZ8)*FZ$8","v":0},{"$f":"SUM($J8:GA8)*GA$8","v":0},{"$f":"SUM($J8:GB8)*GB$8","v":0},{"$f":"SUM($J8:GC8)*GC$8","v":0},{"$f":"SUM($J8:GD8)*GD$8","v":0},{"$f":"SUM($J8:GE8)*GE$8","v":0},{"$f":"SUM($J8:GF8)*GF$8","v":0},{"$f":"SUM($J8:GG8)*GG$8","v":0},{"$f":"SUM($J8:GH8)*GH$8","v":0},{"$f":"SUM($J8:GI8)*GI$8","v":0},{"$f":"SUM($J8:GJ8)*GJ$8","v":0},{"$f":"SUM($J8:GK8)*GK$8","v":0},{"$f":"SUM($J8:GL8)*GL$8","v":0},{"$f":"SUM($J8:GM8)*GM$8","v":0},{"$f":"SUM($J8:GN8)*GN$8","v":0},{"$f":"SUM($J8:GO8)*GO$8","v":0},{"$f":"SUM($J8:GP8)*GP$8","v":0},{"$f":"SUM($J8:GQ8)*GQ$8","v":0},{"$f":"SUM($J8:GR8)*GR$8","v":0},{"$f":"SUM($J8:GS8)*GS$8","v":0},{"$f":"SUM($J8:GT8)*GT$8","v":0},{"$f":"SUM($J8:GU8)*GU$8","v":0},{"$f":"SUM($J8:GV8)*GV$8","v":0},{"$f":"SUM($J8:GW8)*GW$8","v":0},{"$f":"SUM($J8:GX8)*GX$8","v":0},{"$f":"SUM($J8:GY8)*GY$8","v":0},{"$f":"SUM($J8:GZ8)*GZ$8","v":0},{"$f":"SUM($J8:HA8)*HA$8","v":0},{"$f":"SUM($J8:HB8)*HB$8","v":0},{"$f":"SUM($J8:HC8)*HC$8","v":0},{"$f":"SUM($J8:HD8)*HD$8","v":0},{"$f":"SUM($J8:HE8)*HE$8","v":0},{"$f":"SUM($J8:HF8)*HF$8","v":0},{"$f":"SUM($J8:HG8)*HG$8","v":0},{"$f":"SUM($J8:HH8)*HH$8","v":0},{"$f":"SUM($J8:HI8)*HI$8","v":0},{"$f":"SUM($J8:HJ8)*HJ$8","v":0},{"$f":"SUM($J8:HK8)*HK$8","v":0},{"$f":"SUM($J8:HL8)*HL$8","v":0},{"$f":"SUM($J8:HM8)*HM$8","v":0},{"$f":"SUM($J8:HN8)*HN$8","v":0},{"$f":"SUM($J8:HO8)*HO$8","v":0},{"$f":"SUM($J8:HP8)*HP$8","v":0},{"$f":"SUM($J8:HQ8)*HQ$8","v":0},{"$f":"SUM($J8:HR8)*HR$8","v":0},{"$f":"SUM($J8:HS8)*HS$8","v":0},{"$f":"SUM($J8:HT8)*HT$8","v":0},{"$f":"SUM($J8:HU8)*HU$8","v":0},{"$f":"SUM($J8:HV8)*HV$8","v":0},{"$f":"SUM($J8:HW8)*HW$8","v":0},{"$f":"SUM($J8:HX8)*HX$8","v":0},{"$f":"SUM($J8:HY8)*HY$8","v":0},{"$f":"SUM($J8:HZ8)*HZ$8","v":0},{"$f":"SUM($J8:IA8)*IA$8","v":0},{"$f":"SUM($J8:IB8)*IB$8","v":0},{"$f":"SUM($J8:IC8)*IC$8","v":0},{"$f":"SUM($J8:ID8)*ID$8","v":0},{"$f":"SUM($J8:IE8)*IE$8","v":0},{"$f":"SUM($J8:IF8)*IF$8","v":0},{"$f":"SUM($J8:IG8)*IG$8","v":0},{"$f":"SUM($J8:IH8)*IH$8","v":0},{"$f":"SUM($J8:II8)*II$8","v":0},{"$f":"SUM($J8:IJ8)*IJ$8","v":0},{"$f":"SUM($J8:IK8)*IK$8","v":0},{"$f":"SUM($J8:IL8)*IL$8","v":0},{"$f":"SUM($J8:IM8)*IM$8","v":0},{"$f":"SUM($J8:IN8)*IN$8","v":0},{"$f":"SUM($J8:IO8)*IO$8","v":0},{"$f":"SUM($J8:IP8)*IP$8","v":0},{"$f":"SUM($J8:IQ8)*IQ$8","v":0},{"$f":"SUM($J8:IR8)*IR$8","v":0},{"$f":"SUM($J8:IS8)*IS$8","v":0},{"$f":"SUM($J8:IT8)*IT$8","v":0},{"$f":"SUM($J8:IU8)*IU$8","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"ROUNDUP(SUM($J8:J8)/Qtrs_Yr,0)*J8","v":0},{"$f":"ROUNDUP(SUM($J8:K8)/Qtrs_Yr,0)*K8","v":0},{"$f":"ROUNDUP(SUM($J8:L8)/Qtrs_Yr,0)*L8","v":0},{"$f":"ROUNDUP(SUM($J8:M8)/Qtrs_Yr,0)*M8","v":0},{"$f":"ROUNDUP(SUM($J8:N8)/Qtrs_Yr,0)*N8","v":0},{"$f":"ROUNDUP(SUM($J8:O8)/Qtrs_Yr,0)*O8","v":0},{"$f":"ROUNDUP(SUM($J8:P8)/Qtrs_Yr,0)*P8","v":0},{"$f":"ROUNDUP(SUM($J8:Q8)/Qtrs_Yr,0)*Q8","v":0},{"$f":"ROUNDUP(SUM($J8:R8)/Qtrs_Yr,0)*R8","v":1},{"$f":"ROUNDUP(SUM($J8:S8)/Qtrs_Yr,0)*S8","v":1},{"$f":"ROUNDUP(SUM($J8:T8)/Qtrs_Yr,0)*T8","v":1},{"$f":"ROUNDUP(SUM($J8:U8)/Qtrs_Yr,0)*U8","v":1},{"$f":"ROUNDUP(SUM($J8:V8)/Qtrs_Yr,0)*V8","v":2},{"$f":"ROUNDUP(SUM($J8:W8)/Qtrs_Yr,0)*W8","v":2},{"$f":"ROUNDUP(SUM($J8:X8)/Qtrs_Yr,0)*X8","v":0},{"$f":"ROUNDUP(SUM($J8:Y8)/Qtrs_Yr,0)*Y8","v":0},{"$f":"ROUNDUP(SUM($J8:Z8)/Qtrs_Yr,0)*Z8","v":0},{"$f":"ROUNDUP(SUM($J8:AA8)/Qtrs_Yr,0)*AA8","v":0},{"$f":"ROUNDUP(SUM($J8:AB8)/Qtrs_Yr,0)*AB8","v":0},{"$f":"ROUNDUP(SUM($J8:AC8)/Qtrs_Yr,0)*AC8","v":0},{"$f":"ROUNDUP(SUM($J8:AD8)/Qtrs_Yr,0)*AD8","v":0},{"$f":"ROUNDUP(SUM($J8:AE8)/Qtrs_Yr,0)*AE8","v":0},{"$f":"ROUNDUP(SUM($J8:AF8)/Qtrs_Yr,0)*AF8","v":0},{"$f":"ROUNDUP(SUM($J8:AG8)/Qtrs_Yr,0)*AG8","v":0},{"$f":"ROUNDUP(SUM($J8:AH8)/Qtrs_Yr,0)*AH8","v":0},{"$f":"ROUNDUP(SUM($J8:AI8)/Qtrs_Yr,0)*AI8","v":0},{"$f":"ROUNDUP(SUM($J8:AJ8)/Qtrs_Yr,0)*AJ8","v":0},{"$f":"ROUNDUP(SUM($J8:AK8)/Qtrs_Yr,0)*AK8","v":0},{"$f":"ROUNDUP(SUM($J8:AL8)/Qtrs_Yr,0)*AL8","v":0},{"$f":"ROUNDUP(SUM($J8:AM8)/Qtrs_Yr,0)*AM8","v":0},{"$f":"ROUNDUP(SUM($J8:AN8)/Qtrs_Yr,0)*AN8","v":0},{"$f":"ROUNDUP(SUM($J8:AO8)/Qtrs_Yr,0)*AO8","v":0},{"$f":"ROUNDUP(SUM($J8:AP8)/Qtrs_Yr,0)*AP8","v":0},{"$f":"ROUNDUP(SUM($J8:AQ8)/Qtrs_Yr,0)*AQ8","v":0},{"$f":"ROUNDUP(SUM($J8:AR8)/Qtrs_Yr,0)*AR8","v":0},{"$f":"ROUNDUP(SUM($J8:AS8)/Qtrs_Yr,0)*AS8","v":0},{"$f":"ROUNDUP(SUM($J8:AT8)/Qtrs_Yr,0)*AT8","v":0},{"$f":"ROUNDUP(SUM($J8:AU8)/Qtrs_Yr,0)*AU8","v":0},{"$f":"ROUNDUP(SUM($J8:AV8)/Qtrs_Yr,0)*AV8","v":0},{"$f":"ROUNDUP(SUM($J8:AW8)/Qtrs_Yr,0)*AW8","v":0},{"$f":"ROUNDUP(SUM($J8:AX8)/Qtrs_Yr,0)*AX8","v":0},{"$f":"ROUNDUP(SUM($J8:AY8)/Qtrs_Yr,0)*AY8","v":0},{"$f":"ROUNDUP(SUM($J8:AZ8)/Qtrs_Yr,0)*AZ8","v":0},{"$f":"ROUNDUP(SUM($J8:BA8)/Qtrs_Yr,0)*BA8","v":0},{"$f":"ROUNDUP(SUM($J8:BB8)/Qtrs_Yr,0)*BB8","v":0},{"$f":"ROUNDUP(SUM($J8:BC8)/Qtrs_Yr,0)*BC8","v":0},{"$f":"ROUNDUP(SUM($J8:BD8)/Qtrs_Yr,0)*BD8","v":0},{"$f":"ROUNDUP(SUM($J8:BE8)/Qtrs_Yr,0)*BE8","v":0},{"$f":"ROUNDUP(SUM($J8:BF8)/Qtrs_Yr,0)*BF8","v":0},{"$f":"ROUNDUP(SUM($J8:BG8)/Qtrs_Yr,0)*BG8","v":0},{"$f":"ROUNDUP(SUM($J8:BH8)/Qtrs_Yr,0)*BH8","v":0},{"$f":"ROUNDUP(SUM($J8:BI8)/Qtrs_Yr,0)*BI8","v":0},{"$f":"ROUNDUP(SUM($J8:BJ8)/Qtrs_Yr,0)*BJ8","v":0},{"$f":"ROUNDUP(SUM($J8:BK8)/Qtrs_Yr,0)*BK8","v":0},{"$f":"ROUNDUP(SUM($J8:BL8)/Qtrs_Yr,0)*BL8","v":0},{"$f":"ROUNDUP(SUM($J8:BM8)/Qtrs_Yr,0)*BM8","v":0},{"$f":"ROUNDUP(SUM($J8:BN8)/Qtrs_Yr,0)*BN8","v":0},{"$f":"ROUNDUP(SUM($J8:BO8)/Qtrs_Yr,0)*BO8","v":0},{"$f":"ROUNDUP(SUM($J8:BP8)/Qtrs_Yr,0)*BP8","v":0},{"$f":"ROUNDUP(SUM($J8:BQ8)/Qtrs_Yr,0)*BQ8","v":0},{"$f":"ROUNDUP(SUM($J8:BR8)/Qtrs_Yr,0)*BR8","v":0},{"$f":"ROUNDUP(SUM($J8:BS8)/Qtrs_Yr,0)*BS8","v":0},{"$f":"ROUNDUP(SUM($J8:BT8)/Qtrs_Yr,0)*BT8","v":0},{"$f":"ROUNDUP(SUM($J8:BU8)/Qtrs_Yr,0)*BU8","v":0},{"$f":"ROUNDUP(SUM($J8:BV8)/Qtrs_Yr,0)*BV8","v":0},{"$f":"ROUNDUP(SUM($J8:BW8)/Qtrs_Yr,0)*BW8","v":0},{"$f":"ROUNDUP(SUM($J8:BX8)/Qtrs_Yr,0)*BX8","v":0},{"$f":"ROUNDUP(SUM($J8:BY8)/Qtrs_Yr,0)*BY8","v":0},{"$f":"ROUNDUP(SUM($J8:BZ8)/Qtrs_Yr,0)*BZ8","v":0},{"$f":"ROUNDUP(SUM($J8:CA8)/Qtrs_Yr,0)*CA8","v":0},{"$f":"ROUNDUP(SUM($J8:CB8)/Qtrs_Yr,0)*CB8","v":0},{"$f":"ROUNDUP(SUM($J8:CC8)/Qtrs_Yr,0)*CC8","v":0},{"$f":"ROUNDUP(SUM($J8:CD8)/Qtrs_Yr,0)*CD8","v":0},{"$f":"ROUNDUP(SUM($J8:CE8)/Qtrs_Yr,0)*CE8","v":0},{"$f":"ROUNDUP(SUM($J8:CF8)/Qtrs_Yr,0)*CF8","v":0},{"$f":"ROUNDUP(SUM($J8:CG8)/Qtrs_Yr,0)*CG8","v":0},{"$f":"ROUNDUP(SUM($J8:CH8)/Qtrs_Yr,0)*CH8","v":0},{"$f":"ROUNDUP(SUM($J8:CI8)/Qtrs_Yr,0)*CI8","v":0},{"$f":"ROUNDUP(SUM($J8:CJ8)/Qtrs_Yr,0)*CJ8","v":0},{"$f":"ROUNDUP(SUM($J8:CK8)/Qtrs_Yr,0)*CK8","v":0},{"$f":"ROUNDUP(SUM($J8:CL8)/Qtrs_Yr,0)*CL8","v":0},{"$f":"ROUNDUP(SUM($J8:CM8)/Qtrs_Yr,0)*CM8","v":0},{"$f":"ROUNDUP(SUM($J8:CN8)/Qtrs_Yr,0)*CN8","v":0},{"$f":"ROUNDUP(SUM($J8:CO8)/Qtrs_Yr,0)*CO8","v":0},{"$f":"ROUNDUP(SUM($J8:CP8)/Qtrs_Yr,0)*CP8","v":0},{"$f":"ROUNDUP(SUM($J8:CQ8)/Qtrs_Yr,0)*CQ8","v":0},{"$f":"ROUNDUP(SUM($J8:CR8)/Qtrs_Yr,0)*CR8","v":0},{"$f":"ROUNDUP(SUM($J8:CS8)/Qtrs_Yr,0)*CS8","v":0},{"$f":"ROUNDUP(SUM($J8:CT8)/Qtrs_Yr,0)*CT8","v":0},{"$f":"ROUNDUP(SUM($J8:CU8)/Qtrs_Yr,0)*CU8","v":0},{"$f":"ROUNDUP(SUM($J8:CV8)/Qtrs_Yr,0)*CV8","v":0},{"$f":"ROUNDUP(SUM($J8:CW8)/Qtrs_Yr,0)*CW8","v":0},{"$f":"ROUNDUP(SUM($J8:CX8)/Qtrs_Yr,0)*CX8","v":0},{"$f":"ROUNDUP(SUM($J8:CY8)/Qtrs_Yr,0)*CY8","v":0},{"$f":"ROUNDUP(SUM($J8:CZ8)/Qtrs_Yr,0)*CZ8","v":0},{"$f":"ROUNDUP(SUM($J8:DA8)/Qtrs_Yr,0)*DA8","v":0},{"$f":"ROUNDUP(SUM($J8:DB8)/Qtrs_Yr,0)*DB8","v":0},{"$f":"ROUNDUP(SUM($J8:DC8)/Qtrs_Yr,0)*DC8","v":0},{"$f":"ROUNDUP(SUM($J8:DD8)/Qtrs_Yr,0)*DD8","v":0},{"$f":"ROUNDUP(SUM($J8:DE8)/Qtrs_Yr,0)*DE8","v":0},{"$f":"ROUNDUP(SUM($J8:DF8)/Qtrs_Yr,0)*DF8","v":0},{"$f":"ROUNDUP(SUM($J8:DG8)/Qtrs_Yr,0)*DG8","v":0},{"$f":"ROUNDUP(SUM($J8:DH8)/Qtrs_Yr,0)*DH8","v":0},{"$f":"ROUNDUP(SUM($J8:DI8)/Qtrs_Yr,0)*DI8","v":0},{"$f":"ROUNDUP(SUM($J8:DJ8)/Qtrs_Yr,0)*DJ8","v":0},{"$f":"ROUNDUP(SUM($J8:DK8)/Qtrs_Yr,0)*DK8","v":0},{"$f":"ROUNDUP(SUM($J8:DL8)/Qtrs_Yr,0)*DL8","v":0},{"$f":"ROUNDUP(SUM($J8:DM8)/Qtrs_Yr,0)*DM8","v":0},{"$f":"ROUNDUP(SUM($J8:DN8)/Qtrs_Yr,0)*DN8","v":0},{"$f":"ROUNDUP(SUM($J8:DO8)/Qtrs_Yr,0)*DO8","v":0},{"$f":"ROUNDUP(SUM($J8:DP8)/Qtrs_Yr,0)*DP8","v":0},{"$f":"ROUNDUP(SUM($J8:DQ8)/Qtrs_Yr,0)*DQ8","v":0},{"$f":"ROUNDUP(SUM($J8:DR8)/Qtrs_Yr,0)*DR8","v":0},{"$f":"ROUNDUP(SUM($J8:DS8)/Qtrs_Yr,0)*DS8","v":0},{"$f":"ROUNDUP(SUM($J8:DT8)/Qtrs_Yr,0)*DT8","v":0},{"$f":"ROUNDUP(SUM($J8:DU8)/Qtrs_Yr,0)*DU8","v":0},{"$f":"ROUNDUP(SUM($J8:DV8)/Qtrs_Yr,0)*DV8","v":0},{"$f":"ROUNDUP(SUM($J8:DW8)/Qtrs_Yr,0)*DW8","v":0},{"$f":"ROUNDUP(SUM($J8:DX8)/Qtrs_Yr,0)*DX8","v":0},{"$f":"ROUNDUP(SUM($J8:DY8)/Qtrs_Yr,0)*DY8","v":0},{"$f":"ROUNDUP(SUM($J8:DZ8)/Qtrs_Yr,0)*DZ8","v":0},{"$f":"ROUNDUP(SUM($J8:EA8)/Qtrs_Yr,0)*EA8","v":0},{"$f":"ROUNDUP(SUM($J8:EB8)/Qtrs_Yr,0)*EB8","v":0},{"$f":"ROUNDUP(SUM($J8:EC8)/Qtrs_Yr,0)*EC8","v":0},{"$f":"ROUNDUP(SUM($J8:ED8)/Qtrs_Yr,0)*ED8","v":0},{"$f":"ROUNDUP(SUM($J8:EE8)/Qtrs_Yr,0)*EE8","v":0},{"$f":"ROUNDUP(SUM($J8:EF8)/Qtrs_Yr,0)*EF8","v":0},{"$f":"ROUNDUP(SUM($J8:EG8)/Qtrs_Yr,0)*EG8","v":0},{"$f":"ROUNDUP(SUM($J8:EH8)/Qtrs_Yr,0)*EH8","v":0},{"$f":"ROUNDUP(SUM($J8:EI8)/Qtrs_Yr,0)*EI8","v":0},{"$f":"ROUNDUP(SUM($J8:EJ8)/Qtrs_Yr,0)*EJ8","v":0},{"$f":"ROUNDUP(SUM($J8:EK8)/Qtrs_Yr,0)*EK8","v":0},{"$f":"ROUNDUP(SUM($J8:EL8)/Qtrs_Yr,0)*EL8","v":0},{"$f":"ROUNDUP(SUM($J8:EM8)/Qtrs_Yr,0)*EM8","v":0},{"$f":"ROUNDUP(SUM($J8:EN8)/Qtrs_Yr,0)*EN8","v":0},{"$f":"ROUNDUP(SUM($J8:EO8)/Qtrs_Yr,0)*EO8","v":0},{"$f":"ROUNDUP(SUM($J8:EP8)/Qtrs_Yr,0)*EP8","v":0},{"$f":"ROUNDUP(SUM($J8:EQ8)/Qtrs_Yr,0)*EQ8","v":0},{"$f":"ROUNDUP(SUM($J8:ER8)/Qtrs_Yr,0)*ER8","v":0},{"$f":"ROUNDUP(SUM($J8:ES8)/Qtrs_Yr,0)*ES8","v":0},{"$f":"ROUNDUP(SUM($J8:ET8)/Qtrs_Yr,0)*ET8","v":0},{"$f":"ROUNDUP(SUM($J8:EU8)/Qtrs_Yr,0)*EU8","v":0},{"$f":"ROUNDUP(SUM($J8:EV8)/Qtrs_Yr,0)*EV8","v":0},{"$f":"ROUNDUP(SUM($J8:EW8)/Qtrs_Yr,0)*EW8","v":0},{"$f":"ROUNDUP(SUM($J8:EX8)/Qtrs_Yr,0)*EX8","v":0},{"$f":"ROUNDUP(SUM($J8:EY8)/Qtrs_Yr,0)*EY8","v":0},{"$f":"ROUNDUP(SUM($J8:EZ8)/Qtrs_Yr,0)*EZ8","v":0},{"$f":"ROUNDUP(SUM($J8:FA8)/Qtrs_Yr,0)*FA8","v":0},{"$f":"ROUNDUP(SUM($J8:FB8)/Qtrs_Yr,0)*FB8","v":0},{"$f":"ROUNDUP(SUM($J8:FC8)/Qtrs_Yr,0)*FC8","v":0},{"$f":"ROUNDUP(SUM($J8:FD8)/Qtrs_Yr,0)*FD8","v":0},{"$f":"ROUNDUP(SUM($J8:FE8)/Qtrs_Yr,0)*FE8","v":0},{"$f":"ROUNDUP(SUM($J8:FF8)/Qtrs_Yr,0)*FF8","v":0},{"$f":"ROUNDUP(SUM($J8:FG8)/Qtrs_Yr,0)*FG8","v":0},{"$f":"ROUNDUP(SUM($J8:FH8)/Qtrs_Yr,0)*FH8","v":0},{"$f":"ROUNDUP(SUM($J8:FI8)/Qtrs_Yr,0)*FI8","v":0},{"$f":"ROUNDUP(SUM($J8:FJ8)/Qtrs_Yr,0)*FJ8","v":0},{"$f":"ROUNDUP(SUM($J8:FK8)/Qtrs_Yr,0)*FK8","v":0},{"$f":"ROUNDUP(SUM($J8:FL8)/Qtrs_Yr,0)*FL8","v":0},{"$f":"ROUNDUP(SUM($J8:FM8)/Qtrs_Yr,0)*FM8","v":0},{"$f":"ROUNDUP(SUM($J8:FN8)/Qtrs_Yr,0)*FN8","v":0},{"$f":"ROUNDUP(SUM($J8:FO8)/Qtrs_Yr,0)*FO8","v":0},{"$f":"ROUNDUP(SUM($J8:FP8)/Qtrs_Yr,0)*FP8","v":0},{"$f":"ROUNDUP(SUM($J8:FQ8)/Qtrs_Yr,0)*FQ8","v":0},{"$f":"ROUNDUP(SUM($J8:FR8)/Qtrs_Yr,0)*FR8","v":0},{"$f":"ROUNDUP(SUM($J8:FS8)/Qtrs_Yr,0)*FS8","v":0},{"$f":"ROUNDUP(SUM($J8:FT8)/Qtrs_Yr,0)*FT8","v":0},{"$f":"ROUNDUP(SUM($J8:FU8)/Qtrs_Yr,0)*FU8","v":0},{"$f":"ROUNDUP(SUM($J8:FV8)/Qtrs_Yr,0)*FV8","v":0},{"$f":"ROUNDUP(SUM($J8:FW8)/Qtrs_Yr,0)*FW8","v":0},{"$f":"ROUNDUP(SUM($J8:FX8)/Qtrs_Yr,0)*FX8","v":0},{"$f":"ROUNDUP(SUM($J8:FY8)/Qtrs_Yr,0)*FY8","v":0},{"$f":"ROUNDUP(SUM($J8:FZ8)/Qtrs_Yr,0)*FZ8","v":0},{"$f":"ROUNDUP(SUM($J8:GA8)/Qtrs_Yr,0)*GA8","v":0},{"$f":"ROUNDUP(SUM($J8:GB8)/Qtrs_Yr,0)*GB8","v":0},{"$f":"ROUNDUP(SUM($J8:GC8)/Qtrs_Yr,0)*GC8","v":0},{"$f":"ROUNDUP(SUM($J8:GD8)/Qtrs_Yr,0)*GD8","v":0},{"$f":"ROUNDUP(SUM($J8:GE8)/Qtrs_Yr,0)*GE8","v":0},{"$f":"ROUNDUP(SUM($J8:GF8)/Qtrs_Yr,0)*GF8","v":0},{"$f":"ROUNDUP(SUM($J8:GG8)/Qtrs_Yr,0)*GG8","v":0},{"$f":"ROUNDUP(SUM($J8:GH8)/Qtrs_Yr,0)*GH8","v":0},{"$f":"ROUNDUP(SUM($J8:GI8)/Qtrs_Yr,0)*GI8","v":0},{"$f":"ROUNDUP(SUM($J8:GJ8)/Qtrs_Yr,0)*GJ8","v":0},{"$f":"ROUNDUP(SUM($J8:GK8)/Qtrs_Yr,0)*GK8","v":0},{"$f":"ROUNDUP(SUM($J8:GL8)/Qtrs_Yr,0)*GL8","v":0},{"$f":"ROUNDUP(SUM($J8:GM8)/Qtrs_Yr,0)*GM8","v":0},{"$f":"ROUNDUP(SUM($J8:GN8)/Qtrs_Yr,0)*GN8","v":0},{"$f":"ROUNDUP(SUM($J8:GO8)/Qtrs_Yr,0)*GO8","v":0},{"$f":"ROUNDUP(SUM($J8:GP8)/Qtrs_Yr,0)*GP8","v":0},{"$f":"ROUNDUP(SUM($J8:GQ8)/Qtrs_Yr,0)*GQ8","v":0},{"$f":"ROUNDUP(SUM($J8:GR8)/Qtrs_Yr,0)*GR8","v":0},{"$f":"ROUNDUP(SUM($J8:GS8)/Qtrs_Yr,0)*GS8","v":0},{"$f":"ROUNDUP(SUM($J8:GT8)/Qtrs_Yr,0)*GT8","v":0},{"$f":"ROUNDUP(SUM($J8:GU8)/Qtrs_Yr,0)*GU8","v":0},{"$f":"ROUNDUP(SUM($J8:GV8)/Qtrs_Yr,0)*GV8","v":0},{"$f":"ROUNDUP(SUM($J8:GW8)/Qtrs_Yr,0)*GW8","v":0},{"$f":"ROUNDUP(SUM($J8:GX8)/Qtrs_Yr,0)*GX8","v":0},{"$f":"ROUNDUP(SUM($J8:GY8)/Qtrs_Yr,0)*GY8","v":0},{"$f":"ROUNDUP(SUM($J8:GZ8)/Qtrs_Yr,0)*GZ8","v":0},{"$f":"ROUNDUP(SUM($J8:HA8)/Qtrs_Yr,0)*HA8","v":0},{"$f":"ROUNDUP(SUM($J8:HB8)/Qtrs_Yr,0)*HB8","v":0},{"$f":"ROUNDUP(SUM($J8:HC8)/Qtrs_Yr,0)*HC8","v":0},{"$f":"ROUNDUP(SUM($J8:HD8)/Qtrs_Yr,0)*HD8","v":0},{"$f":"ROUNDUP(SUM($J8:HE8)/Qtrs_Yr,0)*HE8","v":0},{"$f":"ROUNDUP(SUM($J8:HF8)/Qtrs_Yr,0)*HF8","v":0},{"$f":"ROUNDUP(SUM($J8:HG8)/Qtrs_Yr,0)*HG8","v":0},{"$f":"ROUNDUP(SUM($J8:HH8)/Qtrs_Yr,0)*HH8","v":0},{"$f":"ROUNDUP(SUM($J8:HI8)/Qtrs_Yr,0)*HI8","v":0},{"$f":"ROUNDUP(SUM($J8:HJ8)/Qtrs_Yr,0)*HJ8","v":0},{"$f":"ROUNDUP(SUM($J8:HK8)/Qtrs_Yr,0)*HK8","v":0},{"$f":"ROUNDUP(SUM($J8:HL8)/Qtrs_Yr,0)*HL8","v":0},{"$f":"ROUNDUP(SUM($J8:HM8)/Qtrs_Yr,0)*HM8","v":0},{"$f":"ROUNDUP(SUM($J8:HN8)/Qtrs_Yr,0)*HN8","v":0},{"$f":"ROUNDUP(SUM($J8:HO8)/Qtrs_Yr,0)*HO8","v":0},{"$f":"ROUNDUP(SUM($J8:HP8)/Qtrs_Yr,0)*HP8","v":0},{"$f":"ROUNDUP(SUM($J8:HQ8)/Qtrs_Yr,0)*HQ8","v":0},{"$f":"ROUNDUP(SUM($J8:HR8)/Qtrs_Yr,0)*HR8","v":0},{"$f":"ROUNDUP(SUM($J8:HS8)/Qtrs_Yr,0)*HS8","v":0},{"$f":"ROUNDUP(SUM($J8:HT8)/Qtrs_Yr,0)*HT8","v":0},{"$f":"ROUNDUP(SUM($J8:HU8)/Qtrs_Yr,0)*HU8","v":0},{"$f":"ROUNDUP(SUM($J8:HV8)/Qtrs_Yr,0)*HV8","v":0},{"$f":"ROUNDUP(SUM($J8:HW8)/Qtrs_Yr,0)*HW8","v":0},{"$f":"ROUNDUP(SUM($J8:HX8)/Qtrs_Yr,0)*HX8","v":0},{"$f":"ROUNDUP(SUM($J8:HY8)/Qtrs_Yr,0)*HY8","v":0},{"$f":"ROUNDUP(SUM($J8:HZ8)/Qtrs_Yr,0)*HZ8","v":0},{"$f":"ROUNDUP(SUM($J8:IA8)/Qtrs_Yr,0)*IA8","v":0},{"$f":"ROUNDUP(SUM($J8:IB8)/Qtrs_Yr,0)*IB8","v":0},{"$f":"ROUNDUP(SUM($J8:IC8)/Qtrs_Yr,0)*IC8","v":0},{"$f":"ROUNDUP(SUM($J8:ID8)/Qtrs_Yr,0)*ID8","v":0},{"$f":"ROUNDUP(SUM($J8:IE8)/Qtrs_Yr,0)*IE8","v":0},{"$f":"ROUNDUP(SUM($J8:IF8)/Qtrs_Yr,0)*IF8","v":0},{"$f":"ROUNDUP(SUM($J8:IG8)/Qtrs_Yr,0)*IG8","v":0},{"$f":"ROUNDUP(SUM($J8:IH8)/Qtrs_Yr,0)*IH8","v":0},{"$f":"ROUNDUP(SUM($J8:II8)/Qtrs_Yr,0)*II8","v":0},{"$f":"ROUNDUP(SUM($J8:IJ8)/Qtrs_Yr,0)*IJ8","v":0},{"$f":"ROUNDUP(SUM($J8:IK8)/Qtrs_Yr,0)*IK8","v":0},{"$f":"ROUNDUP(SUM($J8:IL8)/Qtrs_Yr,0)*IL8","v":0},{"$f":"ROUNDUP(SUM($J8:IM8)/Qtrs_Yr,0)*IM8","v":0},{"$f":"ROUNDUP(SUM($J8:IN8)/Qtrs_Yr,0)*IN8","v":0},{"$f":"ROUNDUP(SUM($J8:IO8)/Qtrs_Yr,0)*IO8","v":0},{"$f":"ROUNDUP(SUM($J8:IP8)/Qtrs_Yr,0)*IP8","v":0},{"$f":"ROUNDUP(SUM($J8:IQ8)/Qtrs_Yr,0)*IQ8","v":0},{"$f":"ROUNDUP(SUM($J8:IR8)/Qtrs_Yr,0)*IR8","v":0},{"$f":"ROUNDUP(SUM($J8:IS8)/Qtrs_Yr,0)*IS8","v":0},{"$f":"ROUNDUP(SUM($J8:IT8)/Qtrs_Yr,0)*IT8","v":0},{"$f":"ROUNDUP(SUM($J8:IU8)/Qtrs_Yr,0)*IU8","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"SUM($J9:J9)*J$9","v":0},{"$f":"SUM($J9:K9)*K$9","v":0},{"$f":"SUM($J9:L9)*L$9","v":0},{"$f":"SUM($J9:M9)*M$9","v":0},{"$f":"SUM($J9:N9)*N$9","v":0},{"$f":"SUM($J9:O9)*O$9","v":0},{"$f":"SUM($J9:P9)*P$9","v":0},{"$f":"SUM($J9:Q9)*Q$9","v":0},{"$f":"SUM($J9:R9)*R$9","v":0},{"$f":"SUM($J9:S9)*S$9","v":0},{"$f":"SUM($J9:T9)*T$9","v":0},{"$f":"SUM($J9:U9)*U$9","v":0},{"$f":"SUM($J9:V9)*V$9","v":0},{"$f":"SUM($J9:W9)*W$9","v":0},{"$f":"SUM($J9:X9)*X$9","v":1},{"$f":"SUM($J9:Y9)*Y$9","v":2},{"$f":"SUM($J9:Z9)*Z$9","v":3},{"$f":"SUM($J9:AA9)*AA$9","v":4},{"$f":"SUM($J9:AB9)*AB$9","v":5},{"$f":"SUM($J9:AC9)*AC$9","v":6},{"$f":"SUM($J9:AD9)*AD$9","v":7},{"$f":"SUM($J9:AE9)*AE$9","v":8},{"$f":"SUM($J9:AF9)*AF$9","v":9},{"$f":"SUM($J9:AG9)*AG$9","v":10},{"$f":"SUM($J9:AH9)*AH$9","v":11},{"$f":"SUM($J9:AI9)*AI$9","v":12},{"$f":"SUM($J9:AJ9)*AJ$9","v":13},{"$f":"SUM($J9:AK9)*AK$9","v":14},{"$f":"SUM($J9:AL9)*AL$9","v":15},{"$f":"SUM($J9:AM9)*AM$9","v":16},{"$f":"SUM($J9:AN9)*AN$9","v":17},{"$f":"SUM($J9:AO9)*AO$9","v":18},{"$f":"SUM($J9:AP9)*AP$9","v":19},{"$f":"SUM($J9:AQ9)*AQ$9","v":20},{"$f":"SUM($J9:AR9)*AR$9","v":21},{"$f":"SUM($J9:AS9)*AS$9","v":22},{"$f":"SUM($J9:AT9)*AT$9","v":23},{"$f":"SUM($J9:AU9)*AU$9","v":24},{"$f":"SUM($J9:AV9)*AV$9","v":25},{"$f":"SUM($J9:AW9)*AW$9","v":26},{"$f":"SUM($J9:AX9)*AX$9","v":27},{"$f":"SUM($J9:AY9)*AY$9","v":28},{"$f":"SUM($J9:AZ9)*AZ$9","v":29},{"$f":"SUM($J9:BA9)*BA$9","v":30},{"$f":"SUM($J9:BB9)*BB$9","v":31},{"$f":"SUM($J9:BC9)*BC$9","v":32},{"$f":"SUM($J9:BD9)*BD$9","v":33},{"$f":"SUM($J9:BE9)*BE$9","v":34},{"$f":"SUM($J9:BF9)*BF$9","v":35},{"$f":"SUM($J9:BG9)*BG$9","v":36},{"$f":"SUM($J9:BH9)*BH$9","v":37},{"$f":"SUM($J9:BI9)*BI$9","v":38},{"$f":"SUM($J9:BJ9)*BJ$9","v":39},{"$f":"SUM($J9:BK9)*BK$9","v":40},{"$f":"SUM($J9:BL9)*BL$9","v":41},{"$f":"SUM($J9:BM9)*BM$9","v":42},{"$f":"SUM($J9:BN9)*BN$9","v":43},{"$f":"SUM($J9:BO9)*BO$9","v":44},{"$f":"SUM($J9:BP9)*BP$9","v":45},{"$f":"SUM($J9:BQ9)*BQ$9","v":46},{"$f":"SUM($J9:BR9)*BR$9","v":47},{"$f":"SUM($J9:BS9)*BS$9","v":48},{"$f":"SUM($J9:BT9)*BT$9","v":49},{"$f":"SUM($J9:BU9)*BU$9","v":50},{"$f":"SUM($J9:BV9)*BV$9","v":51},{"$f":"SUM($J9:BW9)*BW$9","v":52},{"$f":"SUM($J9:BX9)*BX$9","v":53},{"$f":"SUM($J9:BY9)*BY$9","v":54},{"$f":"SUM($J9:BZ9)*BZ$9","v":55},{"$f":"SUM($J9:CA9)*CA$9","v":56},{"$f":"SUM($J9:CB9)*CB$9","v":57},{"$f":"SUM($J9:CC9)*CC$9","v":58},{"$f":"SUM($J9:CD9)*CD$9","v":59},{"$f":"SUM($J9:CE9)*CE$9","v":60},{"$f":"SUM($J9:CF9)*CF$9","v":61},{"$f":"SUM($J9:CG9)*CG$9","v":62},{"$f":"SUM($J9:CH9)*CH$9","v":63},{"$f":"SUM($J9:CI9)*CI$9","v":64},{"$f":"SUM($J9:CJ9)*CJ$9","v":65},{"$f":"SUM($J9:CK9)*CK$9","v":66},{"$f":"SUM($J9:CL9)*CL$9","v":67},{"$f":"SUM($J9:CM9)*CM$9","v":68},{"$f":"SUM($J9:CN9)*CN$9","v":69},{"$f":"SUM($J9:CO9)*CO$9","v":70},{"$f":"SUM($J9:CP9)*CP$9","v":71},{"$f":"SUM($J9:CQ9)*CQ$9","v":72},{"$f":"SUM($J9:CR9)*CR$9","v":73},{"$f":"SUM($J9:CS9)*CS$9","v":74},{"$f":"SUM($J9:CT9)*CT$9","v":75},{"$f":"SUM($J9:CU9)*CU$9","v":76},{"$f":"SUM($J9:CV9)*CV$9","v":77},{"$f":"SUM($J9:CW9)*CW$9","v":78},{"$f":"SUM($J9:CX9)*CX$9","v":79},{"$f":"SUM($J9:CY9)*CY$9","v":80},{"$f":"SUM($J9:CZ9)*CZ$9","v":81},{"$f":"SUM($J9:DA9)*DA$9","v":82},{"$f":"SUM($J9:DB9)*DB$9","v":83},{"$f":"SUM($J9:DC9)*DC$9","v":84},{"$f":"SUM($J9:DD9)*DD$9","v":85},{"$f":"SUM($J9:DE9)*DE$9","v":86},{"$f":"SUM($J9:DF9)*DF$9","v":87},{"$f":"SUM($J9:DG9)*DG$9","v":88},{"$f":"SUM($J9:DH9)*DH$9","v":89},{"$f":"SUM($J9:DI9)*DI$9","v":90},{"$f":"SUM($J9:DJ9)*DJ$9","v":91},{"$f":"SUM($J9:DK9)*DK$9","v":92},{"$f":"SUM($J9:DL9)*DL$9","v":93},{"$f":"SUM($J9:DM9)*DM$9","v":94},{"$f":"SUM($J9:DN9)*DN$9","v":95},{"$f":"SUM($J9:DO9)*DO$9","v":96},{"$f":"SUM($J9:DP9)*DP$9","v":97},{"$f":"SUM($J9:DQ9)*DQ$9","v":98},{"$f":"SUM($J9:DR9)*DR$9","v":99},{"$f":"SUM($J9:DS9)*DS$9","v":100},{"$f":"SUM($J9:DT9)*DT$9","v":101},{"$f":"SUM($J9:DU9)*DU$9","v":102},{"$f":"SUM($J9:DV9)*DV$9","v":103},{"$f":"SUM($J9:DW9)*DW$9","v":104},{"$f":"SUM($J9:DX9)*DX$9","v":105},{"$f":"SUM($J9:DY9)*DY$9","v":106},{"$f":"SUM($J9:DZ9)*DZ$9","v":107},{"$f":"SUM($J9:EA9)*EA$9","v":108},{"$f":"SUM($J9:EB9)*EB$9","v":109},{"$f":"SUM($J9:EC9)*EC$9","v":110},{"$f":"SUM($J9:ED9)*ED$9","v":111},{"$f":"SUM($J9:EE9)*EE$9","v":112},{"$f":"SUM($J9:EF9)*EF$9","v":113},{"$f":"SUM($J9:EG9)*EG$9","v":114},{"$f":"SUM($J9:EH9)*EH$9","v":115},{"$f":"SUM($J9:EI9)*EI$9","v":116},{"$f":"SUM($J9:EJ9)*EJ$9","v":117},{"$f":"SUM($J9:EK9)*EK$9","v":118},{"$f":"SUM($J9:EL9)*EL$9","v":119},{"$f":"SUM($J9:EM9)*EM$9","v":120},{"$f":"SUM($J9:EN9)*EN$9","v":121},{"$f":"SUM($J9:EO9)*EO$9","v":122},{"$f":"SUM($J9:EP9)*EP$9","v":123},{"$f":"SUM($J9:EQ9)*EQ$9","v":124},{"$f":"SUM($J9:ER9)*ER$9","v":125},{"$f":"SUM($J9:ES9)*ES$9","v":126},{"$f":"SUM($J9:ET9)*ET$9","v":127},{"$f":"SUM($J9:EU9)*EU$9","v":128},{"$f":"SUM($J9:EV9)*EV$9","v":129},{"$f":"SUM($J9:EW9)*EW$9","v":130},{"$f":"SUM($J9:EX9)*EX$9","v":131},{"$f":"SUM($J9:EY9)*EY$9","v":132},{"$f":"SUM($J9:EZ9)*EZ$9","v":133},{"$f":"SUM($J9:FA9)*FA$9","v":134},{"$f":"SUM($J9:FB9)*FB$9","v":135},{"$f":"SUM($J9:FC9)*FC$9","v":136},{"$f":"SUM($J9:FD9)*FD$9","v":137},{"$f":"SUM($J9:FE9)*FE$9","v":138},{"$f":"SUM($J9:FF9)*FF$9","v":139},{"$f":"SUM($J9:FG9)*FG$9","v":140},{"$f":"SUM($J9:FH9)*FH$9","v":141},{"$f":"SUM($J9:FI9)*FI$9","v":142},{"$f":"SUM($J9:FJ9)*FJ$9","v":143},{"$f":"SUM($J9:FK9)*FK$9","v":144},{"$f":"SUM($J9:FL9)*FL$9","v":145},{"$f":"SUM($J9:FM9)*FM$9","v":146},{"$f":"SUM($J9:FN9)*FN$9","v":147},{"$f":"SUM($J9:FO9)*FO$9","v":148},{"$f":"SUM($J9:FP9)*FP$9","v":149},{"$f":"SUM($J9:FQ9)*FQ$9","v":150},{"$f":"SUM($J9:FR9)*FR$9","v":151},{"$f":"SUM($J9:FS9)*FS$9","v":152},{"$f":"SUM($J9:FT9)*FT$9","v":153},{"$f":"SUM($J9:FU9)*FU$9","v":154},{"$f":"SUM($J9:FV9)*FV$9","v":155},{"$f":"SUM($J9:FW9)*FW$9","v":156},{"$f":"SUM($J9:FX9)*FX$9","v":157},{"$f":"SUM($J9:FY9)*FY$9","v":158},{"$f":"SUM($J9:FZ9)*FZ$9","v":159},{"$f":"SUM($J9:GA9)*GA$9","v":160},{"$f":"SUM($J9:GB9)*GB$9","v":161},{"$f":"SUM($J9:GC9)*GC$9","v":162},{"$f":"SUM($J9:GD9)*GD$9","v":163},{"$f":"SUM($J9:GE9)*GE$9","v":164},{"$f":"SUM($J9:GF9)*GF$9","v":165},{"$f":"SUM($J9:GG9)*GG$9","v":166},{"$f":"SUM($J9:GH9)*GH$9","v":167},{"$f":"SUM($J9:GI9)*GI$9","v":168},{"$f":"SUM($J9:GJ9)*GJ$9","v":169},{"$f":"SUM($J9:GK9)*GK$9","v":170},{"$f":"SUM($J9:GL9)*GL$9","v":171},{"$f":"SUM($J9:GM9)*GM$9","v":172},{"$f":"SUM($J9:GN9)*GN$9","v":173},{"$f":"SUM($J9:GO9)*GO$9","v":174},{"$f":"SUM($J9:GP9)*GP$9","v":175},{"$f":"SUM($J9:GQ9)*GQ$9","v":176},{"$f":"SUM($J9:GR9)*GR$9","v":177},{"$f":"SUM($J9:GS9)*GS$9","v":178},{"$f":"SUM($J9:GT9)*GT$9","v":179},{"$f":"SUM($J9:GU9)*GU$9","v":180},{"$f":"SUM($J9:GV9)*GV$9","v":181},{"$f":"SUM($J9:GW9)*GW$9","v":182},{"$f":"SUM($J9:GX9)*GX$9","v":183},{"$f":"SUM($J9:GY9)*GY$9","v":184},{"$f":"SUM($J9:GZ9)*GZ$9","v":185},{"$f":"SUM($J9:HA9)*HA$9","v":186},{"$f":"SUM($J9:HB9)*HB$9","v":187},{"$f":"SUM($J9:HC9)*HC$9","v":188},{"$f":"SUM($J9:HD9)*HD$9","v":189},{"$f":"SUM($J9:HE9)*HE$9","v":190},{"$f":"SUM($J9:HF9)*HF$9","v":191},{"$f":"SUM($J9:HG9)*HG$9","v":192},{"$f":"SUM($J9:HH9)*HH$9","v":193},{"$f":"SUM($J9:HI9)*HI$9","v":194},{"$f":"SUM($J9:HJ9)*HJ$9","v":195},{"$f":"SUM($J9:HK9)*HK$9","v":196},{"$f":"SUM($J9:HL9)*HL$9","v":197},{"$f":"SUM($J9:HM9)*HM$9","v":198},{"$f":"SUM($J9:HN9)*HN$9","v":199},{"$f":"SUM($J9:HO9)*HO$9","v":200},{"$f":"SUM($J9:HP9)*HP$9","v":0},{"$f":"SUM($J9:HQ9)*HQ$9","v":0},{"$f":"SUM($J9:HR9)*HR$9","v":0},{"$f":"SUM($J9:HS9)*HS$9","v":0},{"$f":"SUM($J9:HT9)*HT$9","v":0},{"$f":"SUM($J9:HU9)*HU$9","v":0},{"$f":"SUM($J9:HV9)*HV$9","v":0},{"$f":"SUM($J9:HW9)*HW$9","v":0},{"$f":"SUM($J9:HX9)*HX$9","v":0},{"$f":"SUM($J9:HY9)*HY$9","v":0},{"$f":"SUM($J9:HZ9)*HZ$9","v":0},{"$f":"SUM($J9:IA9)*IA$9","v":0},{"$f":"SUM($J9:IB9)*IB$9","v":0},{"$f":"SUM($J9:IC9)*IC$9","v":0},{"$f":"SUM($J9:ID9)*ID$9","v":0},{"$f":"SUM($J9:IE9)*IE$9","v":0},{"$f":"SUM($J9:IF9)*IF$9","v":0},{"$f":"SUM($J9:IG9)*IG$9","v":0},{"$f":"SUM($J9:IH9)*IH$9","v":0},{"$f":"SUM($J9:II9)*II$9","v":0},{"$f":"SUM($J9:IJ9)*IJ$9","v":0},{"$f":"SUM($J9:IK9)*IK$9","v":0},{"$f":"SUM($J9:IL9)*IL$9","v":0},{"$f":"SUM($J9:IM9)*IM$9","v":0},{"$f":"SUM($J9:IN9)*IN$9","v":0},{"$f":"SUM($J9:IO9)*IO$9","v":0},{"$f":"SUM($J9:IP9)*IP$9","v":0},{"$f":"SUM($J9:IQ9)*IQ$9","v":0},{"$f":"SUM($J9:IR9)*IR$9","v":0},{"$f":"SUM($J9:IS9)*IS$9","v":0},{"$f":"SUM($J9:IT9)*IT$9","v":0},{"$f":"SUM($J9:IU9)*IU$9","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"ROUNDUP(SUM($J9:J9)/Qtrs_Yr,0)*J9","v":0},{"$f":"ROUNDUP(SUM($J9:K9)/Qtrs_Yr,0)*K9","v":0},{"$f":"ROUNDUP(SUM($J9:L9)/Qtrs_Yr,0)*L9","v":0},{"$f":"ROUNDUP(SUM($J9:M9)/Qtrs_Yr,0)*M9","v":0},{"$f":"ROUNDUP(SUM($J9:N9)/Qtrs_Yr,0)*N9","v":0},{"$f":"ROUNDUP(SUM($J9:O9)/Qtrs_Yr,0)*O9","v":0},{"$f":"ROUNDUP(SUM($J9:P9)/Qtrs_Yr,0)*P9","v":0},{"$f":"ROUNDUP(SUM($J9:Q9)/Qtrs_Yr,0)*Q9","v":0},{"$f":"ROUNDUP(SUM($J9:R9)/Qtrs_Yr,0)*R9","v":0},{"$f":"ROUNDUP(SUM($J9:S9)/Qtrs_Yr,0)*S9","v":0},{"$f":"ROUNDUP(SUM($J9:T9)/Qtrs_Yr,0)*T9","v":0},{"$f":"ROUNDUP(SUM($J9:U9)/Qtrs_Yr,0)*U9","v":0},{"$f":"ROUNDUP(SUM($J9:V9)/Qtrs_Yr,0)*V9","v":0},{"$f":"ROUNDUP(SUM($J9:W9)/Qtrs_Yr,0)*W9","v":0},{"$f":"ROUNDUP(SUM($J9:X9)/Qtrs_Yr,0)*X9","v":1},{"$f":"ROUNDUP(SUM($J9:Y9)/Qtrs_Yr,0)*Y9","v":1},{"$f":"ROUNDUP(SUM($J9:Z9)/Qtrs_Yr,0)*Z9","v":1},{"$f":"ROUNDUP(SUM($J9:AA9)/Qtrs_Yr,0)*AA9","v":1},{"$f":"ROUNDUP(SUM($J9:AB9)/Qtrs_Yr,0)*AB9","v":2},{"$f":"ROUNDUP(SUM($J9:AC9)/Qtrs_Yr,0)*AC9","v":2},{"$f":"ROUNDUP(SUM($J9:AD9)/Qtrs_Yr,0)*AD9","v":2},{"$f":"ROUNDUP(SUM($J9:AE9)/Qtrs_Yr,0)*AE9","v":2},{"$f":"ROUNDUP(SUM($J9:AF9)/Qtrs_Yr,0)*AF9","v":3},{"$f":"ROUNDUP(SUM($J9:AG9)/Qtrs_Yr,0)*AG9","v":3},{"$f":"ROUNDUP(SUM($J9:AH9)/Qtrs_Yr,0)*AH9","v":3},{"$f":"ROUNDUP(SUM($J9:AI9)/Qtrs_Yr,0)*AI9","v":3},{"$f":"ROUNDUP(SUM($J9:AJ9)/Qtrs_Yr,0)*AJ9","v":4},{"$f":"ROUNDUP(SUM($J9:AK9)/Qtrs_Yr,0)*AK9","v":4},{"$f":"ROUNDUP(SUM($J9:AL9)/Qtrs_Yr,0)*AL9","v":4},{"$f":"ROUNDUP(SUM($J9:AM9)/Qtrs_Yr,0)*AM9","v":4},{"$f":"ROUNDUP(SUM($J9:AN9)/Qtrs_Yr,0)*AN9","v":5},{"$f":"ROUNDUP(SUM($J9:AO9)/Qtrs_Yr,0)*AO9","v":5},{"$f":"ROUNDUP(SUM($J9:AP9)/Qtrs_Yr,0)*AP9","v":5},{"$f":"ROUNDUP(SUM($J9:AQ9)/Qtrs_Yr,0)*AQ9","v":5},{"$f":"ROUNDUP(SUM($J9:AR9)/Qtrs_Yr,0)*AR9","v":6},{"$f":"ROUNDUP(SUM($J9:AS9)/Qtrs_Yr,0)*AS9","v":6},{"$f":"ROUNDUP(SUM($J9:AT9)/Qtrs_Yr,0)*AT9","v":6},{"$f":"ROUNDUP(SUM($J9:AU9)/Qtrs_Yr,0)*AU9","v":6},{"$f":"ROUNDUP(SUM($J9:AV9)/Qtrs_Yr,0)*AV9","v":7},{"$f":"ROUNDUP(SUM($J9:AW9)/Qtrs_Yr,0)*AW9","v":7},{"$f":"ROUNDUP(SUM($J9:AX9)/Qtrs_Yr,0)*AX9","v":7},{"$f":"ROUNDUP(SUM($J9:AY9)/Qtrs_Yr,0)*AY9","v":7},{"$f":"ROUNDUP(SUM($J9:AZ9)/Qtrs_Yr,0)*AZ9","v":8},{"$f":"ROUNDUP(SUM($J9:BA9)/Qtrs_Yr,0)*BA9","v":8},{"$f":"ROUNDUP(SUM($J9:BB9)/Qtrs_Yr,0)*BB9","v":8},{"$f":"ROUNDUP(SUM($J9:BC9)/Qtrs_Yr,0)*BC9","v":8},{"$f":"ROUNDUP(SUM($J9:BD9)/Qtrs_Yr,0)*BD9","v":9},{"$f":"ROUNDUP(SUM($J9:BE9)/Qtrs_Yr,0)*BE9","v":9},{"$f":"ROUNDUP(SUM($J9:BF9)/Qtrs_Yr,0)*BF9","v":9},{"$f":"ROUNDUP(SUM($J9:BG9)/Qtrs_Yr,0)*BG9","v":9},{"$f":"ROUNDUP(SUM($J9:BH9)/Qtrs_Yr,0)*BH9","v":10},{"$f":"ROUNDUP(SUM($J9:BI9)/Qtrs_Yr,0)*BI9","v":10},{"$f":"ROUNDUP(SUM($J9:BJ9)/Qtrs_Yr,0)*BJ9","v":10},{"$f":"ROUNDUP(SUM($J9:BK9)/Qtrs_Yr,0)*BK9","v":10},{"$f":"ROUNDUP(SUM($J9:BL9)/Qtrs_Yr,0)*BL9","v":11},{"$f":"ROUNDUP(SUM($J9:BM9)/Qtrs_Yr,0)*BM9","v":11},{"$f":"ROUNDUP(SUM($J9:BN9)/Qtrs_Yr,0)*BN9","v":11},{"$f":"ROUNDUP(SUM($J9:BO9)/Qtrs_Yr,0)*BO9","v":11},{"$f":"ROUNDUP(SUM($J9:BP9)/Qtrs_Yr,0)*BP9","v":12},{"$f":"ROUNDUP(SUM($J9:BQ9)/Qtrs_Yr,0)*BQ9","v":12},{"$f":"ROUNDUP(SUM($J9:BR9)/Qtrs_Yr,0)*BR9","v":12},{"$f":"ROUNDUP(SUM($J9:BS9)/Qtrs_Yr,0)*BS9","v":12},{"$f":"ROUNDUP(SUM($J9:BT9)/Qtrs_Yr,0)*BT9","v":13},{"$f":"ROUNDUP(SUM($J9:BU9)/Qtrs_Yr,0)*BU9","v":13},{"$f":"ROUNDUP(SUM($J9:BV9)/Qtrs_Yr,0)*BV9","v":13},{"$f":"ROUNDUP(SUM($J9:BW9)/Qtrs_Yr,0)*BW9","v":13},{"$f":"ROUNDUP(SUM($J9:BX9)/Qtrs_Yr,0)*BX9","v":14},{"$f":"ROUNDUP(SUM($J9:BY9)/Qtrs_Yr,0)*BY9","v":14},{"$f":"ROUNDUP(SUM($J9:BZ9)/Qtrs_Yr,0)*BZ9","v":14},{"$f":"ROUNDUP(SUM($J9:CA9)/Qtrs_Yr,0)*CA9","v":14},{"$f":"ROUNDUP(SUM($J9:CB9)/Qtrs_Yr,0)*CB9","v":15},{"$f":"ROUNDUP(SUM($J9:CC9)/Qtrs_Yr,0)*CC9","v":15},{"$f":"ROUNDUP(SUM($J9:CD9)/Qtrs_Yr,0)*CD9","v":15},{"$f":"ROUNDUP(SUM($J9:CE9)/Qtrs_Yr,0)*CE9","v":15},{"$f":"ROUNDUP(SUM($J9:CF9)/Qtrs_Yr,0)*CF9","v":16},{"$f":"ROUNDUP(SUM($J9:CG9)/Qtrs_Yr,0)*CG9","v":16},{"$f":"ROUNDUP(SUM($J9:CH9)/Qtrs_Yr,0)*CH9","v":16},{"$f":"ROUNDUP(SUM($J9:CI9)/Qtrs_Yr,0)*CI9","v":16},{"$f":"ROUNDUP(SUM($J9:CJ9)/Qtrs_Yr,0)*CJ9","v":17},{"$f":"ROUNDUP(SUM($J9:CK9)/Qtrs_Yr,0)*CK9","v":17},{"$f":"ROUNDUP(SUM($J9:CL9)/Qtrs_Yr,0)*CL9","v":17},{"$f":"ROUNDUP(SUM($J9:CM9)/Qtrs_Yr,0)*CM9","v":17},{"$f":"ROUNDUP(SUM($J9:CN9)/Qtrs_Yr,0)*CN9","v":18},{"$f":"ROUNDUP(SUM($J9:CO9)/Qtrs_Yr,0)*CO9","v":18},{"$f":"ROUNDUP(SUM($J9:CP9)/Qtrs_Yr,0)*CP9","v":18},{"$f":"ROUNDUP(SUM($J9:CQ9)/Qtrs_Yr,0)*CQ9","v":18},{"$f":"ROUNDUP(SUM($J9:CR9)/Qtrs_Yr,0)*CR9","v":19},{"$f":"ROUNDUP(SUM($J9:CS9)/Qtrs_Yr,0)*CS9","v":19},{"$f":"ROUNDUP(SUM($J9:CT9)/Qtrs_Yr,0)*CT9","v":19},{"$f":"ROUNDUP(SUM($J9:CU9)/Qtrs_Yr,0)*CU9","v":19},{"$f":"ROUNDUP(SUM($J9:CV9)/Qtrs_Yr,0)*CV9","v":20},{"$f":"ROUNDUP(SUM($J9:CW9)/Qtrs_Yr,0)*CW9","v":20},{"$f":"ROUNDUP(SUM($J9:CX9)/Qtrs_Yr,0)*CX9","v":20},{"$f":"ROUNDUP(SUM($J9:CY9)/Qtrs_Yr,0)*CY9","v":20},{"$f":"ROUNDUP(SUM($J9:CZ9)/Qtrs_Yr,0)*CZ9","v":21},{"$f":"ROUNDUP(SUM($J9:DA9)/Qtrs_Yr,0)*DA9","v":21},{"$f":"ROUNDUP(SUM($J9:DB9)/Qtrs_Yr,0)*DB9","v":21},{"$f":"ROUNDUP(SUM($J9:DC9)/Qtrs_Yr,0)*DC9","v":21},{"$f":"ROUNDUP(SUM($J9:DD9)/Qtrs_Yr,0)*DD9","v":22},{"$f":"ROUNDUP(SUM($J9:DE9)/Qtrs_Yr,0)*DE9","v":22},{"$f":"ROUNDUP(SUM($J9:DF9)/Qtrs_Yr,0)*DF9","v":22},{"$f":"ROUNDUP(SUM($J9:DG9)/Qtrs_Yr,0)*DG9","v":22},{"$f":"ROUNDUP(SUM($J9:DH9)/Qtrs_Yr,0)*DH9","v":23},{"$f":"ROUNDUP(SUM($J9:DI9)/Qtrs_Yr,0)*DI9","v":23},{"$f":"ROUNDUP(SUM($J9:DJ9)/Qtrs_Yr,0)*DJ9","v":23},{"$f":"ROUNDUP(SUM($J9:DK9)/Qtrs_Yr,0)*DK9","v":23},{"$f":"ROUNDUP(SUM($J9:DL9)/Qtrs_Yr,0)*DL9","v":24},{"$f":"ROUNDUP(SUM($J9:DM9)/Qtrs_Yr,0)*DM9","v":24},{"$f":"ROUNDUP(SUM($J9:DN9)/Qtrs_Yr,0)*DN9","v":24},{"$f":"ROUNDUP(SUM($J9:DO9)/Qtrs_Yr,0)*DO9","v":24},{"$f":"ROUNDUP(SUM($J9:DP9)/Qtrs_Yr,0)*DP9","v":25},{"$f":"ROUNDUP(SUM($J9:DQ9)/Qtrs_Yr,0)*DQ9","v":25},{"$f":"ROUNDUP(SUM($J9:DR9)/Qtrs_Yr,0)*DR9","v":25},{"$f":"ROUNDUP(SUM($J9:DS9)/Qtrs_Yr,0)*DS9","v":25},{"$f":"ROUNDUP(SUM($J9:DT9)/Qtrs_Yr,0)*DT9","v":26},{"$f":"ROUNDUP(SUM($J9:DU9)/Qtrs_Yr,0)*DU9","v":26},{"$f":"ROUNDUP(SUM($J9:DV9)/Qtrs_Yr,0)*DV9","v":26},{"$f":"ROUNDUP(SUM($J9:DW9)/Qtrs_Yr,0)*DW9","v":26},{"$f":"ROUNDUP(SUM($J9:DX9)/Qtrs_Yr,0)*DX9","v":27},{"$f":"ROUNDUP(SUM($J9:DY9)/Qtrs_Yr,0)*DY9","v":27},{"$f":"ROUNDUP(SUM($J9:DZ9)/Qtrs_Yr,0)*DZ9","v":27},{"$f":"ROUNDUP(SUM($J9:EA9)/Qtrs_Yr,0)*EA9","v":27},{"$f":"ROUNDUP(SUM($J9:EB9)/Qtrs_Yr,0)*EB9","v":28},{"$f":"ROUNDUP(SUM($J9:EC9)/Qtrs_Yr,0)*EC9","v":28},{"$f":"ROUNDUP(SUM($J9:ED9)/Qtrs_Yr,0)*ED9","v":28},{"$f":"ROUNDUP(SUM($J9:EE9)/Qtrs_Yr,0)*EE9","v":28},{"$f":"ROUNDUP(SUM($J9:EF9)/Qtrs_Yr,0)*EF9","v":29},{"$f":"ROUNDUP(SUM($J9:EG9)/Qtrs_Yr,0)*EG9","v":29},{"$f":"ROUNDUP(SUM($J9:EH9)/Qtrs_Yr,0)*EH9","v":29},{"$f":"ROUNDUP(SUM($J9:EI9)/Qtrs_Yr,0)*EI9","v":29},{"$f":"ROUNDUP(SUM($J9:EJ9)/Qtrs_Yr,0)*EJ9","v":30},{"$f":"ROUNDUP(SUM($J9:EK9)/Qtrs_Yr,0)*EK9","v":30},{"$f":"ROUNDUP(SUM($J9:EL9)/Qtrs_Yr,0)*EL9","v":30},{"$f":"ROUNDUP(SUM($J9:EM9)/Qtrs_Yr,0)*EM9","v":30},{"$f":"ROUNDUP(SUM($J9:EN9)/Qtrs_Yr,0)*EN9","v":31},{"$f":"ROUNDUP(SUM($J9:EO9)/Qtrs_Yr,0)*EO9","v":31},{"$f":"ROUNDUP(SUM($J9:EP9)/Qtrs_Yr,0)*EP9","v":31},{"$f":"ROUNDUP(SUM($J9:EQ9)/Qtrs_Yr,0)*EQ9","v":31},{"$f":"ROUNDUP(SUM($J9:ER9)/Qtrs_Yr,0)*ER9","v":32},{"$f":"ROUNDUP(SUM($J9:ES9)/Qtrs_Yr,0)*ES9","v":32},{"$f":"ROUNDUP(SUM($J9:ET9)/Qtrs_Yr,0)*ET9","v":32},{"$f":"ROUNDUP(SUM($J9:EU9)/Qtrs_Yr,0)*EU9","v":32},{"$f":"ROUNDUP(SUM($J9:EV9)/Qtrs_Yr,0)*EV9","v":33},{"$f":"ROUNDUP(SUM($J9:EW9)/Qtrs_Yr,0)*EW9","v":33},{"$f":"ROUNDUP(SUM($J9:EX9)/Qtrs_Yr,0)*EX9","v":33},{"$f":"ROUNDUP(SUM($J9:EY9)/Qtrs_Yr,0)*EY9","v":33},{"$f":"ROUNDUP(SUM($J9:EZ9)/Qtrs_Yr,0)*EZ9","v":34},{"$f":"ROUNDUP(SUM($J9:FA9)/Qtrs_Yr,0)*FA9","v":34},{"$f":"ROUNDUP(SUM($J9:FB9)/Qtrs_Yr,0)*FB9","v":34},{"$f":"ROUNDUP(SUM($J9:FC9)/Qtrs_Yr,0)*FC9","v":34},{"$f":"ROUNDUP(SUM($J9:FD9)/Qtrs_Yr,0)*FD9","v":35},{"$f":"ROUNDUP(SUM($J9:FE9)/Qtrs_Yr,0)*FE9","v":35},{"$f":"ROUNDUP(SUM($J9:FF9)/Qtrs_Yr,0)*FF9","v":35},{"$f":"ROUNDUP(SUM($J9:FG9)/Qtrs_Yr,0)*FG9","v":35},{"$f":"ROUNDUP(SUM($J9:FH9)/Qtrs_Yr,0)*FH9","v":36},{"$f":"ROUNDUP(SUM($J9:FI9)/Qtrs_Yr,0)*FI9","v":36},{"$f":"ROUNDUP(SUM($J9:FJ9)/Qtrs_Yr,0)*FJ9","v":36},{"$f":"ROUNDUP(SUM($J9:FK9)/Qtrs_Yr,0)*FK9","v":36},{"$f":"ROUNDUP(SUM($J9:FL9)/Qtrs_Yr,0)*FL9","v":37},{"$f":"ROUNDUP(SUM($J9:FM9)/Qtrs_Yr,0)*FM9","v":37},{"$f":"ROUNDUP(SUM($J9:FN9)/Qtrs_Yr,0)*FN9","v":37},{"$f":"ROUNDUP(SUM($J9:FO9)/Qtrs_Yr,0)*FO9","v":37},{"$f":"ROUNDUP(SUM($J9:FP9)/Qtrs_Yr,0)*FP9","v":38},{"$f":"ROUNDUP(SUM($J9:FQ9)/Qtrs_Yr,0)*FQ9","v":38},{"$f":"ROUNDUP(SUM($J9:FR9)/Qtrs_Yr,0)*FR9","v":38},{"$f":"ROUNDUP(SUM($J9:FS9)/Qtrs_Yr,0)*FS9","v":38},{"$f":"ROUNDUP(SUM($J9:FT9)/Qtrs_Yr,0)*FT9","v":39},{"$f":"ROUNDUP(SUM($J9:FU9)/Qtrs_Yr,0)*FU9","v":39},{"$f":"ROUNDUP(SUM($J9:FV9)/Qtrs_Yr,0)*FV9","v":39},{"$f":"ROUNDUP(SUM($J9:FW9)/Qtrs_Yr,0)*FW9","v":39},{"$f":"ROUNDUP(SUM($J9:FX9)/Qtrs_Yr,0)*FX9","v":40},{"$f":"ROUNDUP(SUM($J9:FY9)/Qtrs_Yr,0)*FY9","v":40},{"$f":"ROUNDUP(SUM($J9:FZ9)/Qtrs_Yr,0)*FZ9","v":40},{"$f":"ROUNDUP(SUM($J9:GA9)/Qtrs_Yr,0)*GA9","v":40},{"$f":"ROUNDUP(SUM($J9:GB9)/Qtrs_Yr,0)*GB9","v":41},{"$f":"ROUNDUP(SUM($J9:GC9)/Qtrs_Yr,0)*GC9","v":41},{"$f":"ROUNDUP(SUM($J9:GD9)/Qtrs_Yr,0)*GD9","v":41},{"$f":"ROUNDUP(SUM($J9:GE9)/Qtrs_Yr,0)*GE9","v":41},{"$f":"ROUNDUP(SUM($J9:GF9)/Qtrs_Yr,0)*GF9","v":42},{"$f":"ROUNDUP(SUM($J9:GG9)/Qtrs_Yr,0)*GG9","v":42},{"$f":"ROUNDUP(SUM($J9:GH9)/Qtrs_Yr,0)*GH9","v":42},{"$f":"ROUNDUP(SUM($J9:GI9)/Qtrs_Yr,0)*GI9","v":42},{"$f":"ROUNDUP(SUM($J9:GJ9)/Qtrs_Yr,0)*GJ9","v":43},{"$f":"ROUNDUP(SUM($J9:GK9)/Qtrs_Yr,0)*GK9","v":43},{"$f":"ROUNDUP(SUM($J9:GL9)/Qtrs_Yr,0)*GL9","v":43},{"$f":"ROUNDUP(SUM($J9:GM9)/Qtrs_Yr,0)*GM9","v":43},{"$f":"ROUNDUP(SUM($J9:GN9)/Qtrs_Yr,0)*GN9","v":44},{"$f":"ROUNDUP(SUM($J9:GO9)/Qtrs_Yr,0)*GO9","v":44},{"$f":"ROUNDUP(SUM($J9:GP9)/Qtrs_Yr,0)*GP9","v":44},{"$f":"ROUNDUP(SUM($J9:GQ9)/Qtrs_Yr,0)*GQ9","v":44},{"$f":"ROUNDUP(SUM($J9:GR9)/Qtrs_Yr,0)*GR9","v":45},{"$f":"ROUNDUP(SUM($J9:GS9)/Qtrs_Yr,0)*GS9","v":45},{"$f":"ROUNDUP(SUM($J9:GT9)/Qtrs_Yr,0)*GT9","v":45},{"$f":"ROUNDUP(SUM($J9:GU9)/Qtrs_Yr,0)*GU9","v":45},{"$f":"ROUNDUP(SUM($J9:GV9)/Qtrs_Yr,0)*GV9","v":46},{"$f":"ROUNDUP(SUM($J9:GW9)/Qtrs_Yr,0)*GW9","v":46},{"$f":"ROUNDUP(SUM($J9:GX9)/Qtrs_Yr,0)*GX9","v":46},{"$f":"ROUNDUP(SUM($J9:GY9)/Qtrs_Yr,0)*GY9","v":46},{"$f":"ROUNDUP(SUM($J9:GZ9)/Qtrs_Yr,0)*GZ9","v":47},{"$f":"ROUNDUP(SUM($J9:HA9)/Qtrs_Yr,0)*HA9","v":47},{"$f":"ROUNDUP(SUM($J9:HB9)/Qtrs_Yr,0)*HB9","v":47},{"$f":"ROUNDUP(SUM($J9:HC9)/Qtrs_Yr,0)*HC9","v":47},{"$f":"ROUNDUP(SUM($J9:HD9)/Qtrs_Yr,0)*HD9","v":48},{"$f":"ROUNDUP(SUM($J9:HE9)/Qtrs_Yr,0)*HE9","v":48},{"$f":"ROUNDUP(SUM($J9:HF9)/Qtrs_Yr,0)*HF9","v":48},{"$f":"ROUNDUP(SUM($J9:HG9)/Qtrs_Yr,0)*HG9","v":48},{"$f":"ROUNDUP(SUM($J9:HH9)/Qtrs_Yr,0)*HH9","v":49},{"$f":"ROUNDUP(SUM($J9:HI9)/Qtrs_Yr,0)*HI9","v":49},{"$f":"ROUNDUP(SUM($J9:HJ9)/Qtrs_Yr,0)*HJ9","v":49},{"$f":"ROUNDUP(SUM($J9:HK9)/Qtrs_Yr,0)*HK9","v":49},{"$f":"ROUNDUP(SUM($J9:HL9)/Qtrs_Yr,0)*HL9","v":50},{"$f":"ROUNDUP(SUM($J9:HM9)/Qtrs_Yr,0)*HM9","v":50},{"$f":"ROUNDUP(SUM($J9:HN9)/Qtrs_Yr,0)*HN9","v":50},{"$f":"ROUNDUP(SUM($J9:HO9)/Qtrs_Yr,0)*HO9","v":50},{"$f":"ROUNDUP(SUM($J9:HP9)/Qtrs_Yr,0)*HP9","v":0},{"$f":"ROUNDUP(SUM($J9:HQ9)/Qtrs_Yr,0)*HQ9","v":0},{"$f":"ROUNDUP(SUM($J9:HR9)/Qtrs_Yr,0)*HR9","v":0},{"$f":"ROUNDUP(SUM($J9:HS9)/Qtrs_Yr,0)*HS9","v":0},{"$f":"ROUNDUP(SUM($J9:HT9)/Qtrs_Yr,0)*HT9","v":0},{"$f":"ROUNDUP(SUM($J9:HU9)/Qtrs_Yr,0)*HU9","v":0},{"$f":"ROUNDUP(SUM($J9:HV9)/Qtrs_Yr,0)*HV9","v":0},{"$f":"ROUNDUP(SUM($J9:HW9)/Qtrs_Yr,0)*HW9","v":0},{"$f":"ROUNDUP(SUM($J9:HX9)/Qtrs_Yr,0)*HX9","v":0},{"$f":"ROUNDUP(SUM($J9:HY9)/Qtrs_Yr,0)*HY9","v":0},{"$f":"ROUNDUP(SUM($J9:HZ9)/Qtrs_Yr,0)*HZ9","v":0},{"$f":"ROUNDUP(SUM($J9:IA9)/Qtrs_Yr,0)*IA9","v":0},{"$f":"ROUNDUP(SUM($J9:IB9)/Qtrs_Yr,0)*IB9","v":0},{"$f":"ROUNDUP(SUM($J9:IC9)/Qtrs_Yr,0)*IC9","v":0},{"$f":"ROUNDUP(SUM($J9:ID9)/Qtrs_Yr,0)*ID9","v":0},{"$f":"ROUNDUP(SUM($J9:IE9)/Qtrs_Yr,0)*IE9","v":0},{"$f":"ROUNDUP(SUM($J9:IF9)/Qtrs_Yr,0)*IF9","v":0},{"$f":"ROUNDUP(SUM($J9:IG9)/Qtrs_Yr,0)*IG9","v":0},{"$f":"ROUNDUP(SUM($J9:IH9)/Qtrs_Yr,0)*IH9","v":0},{"$f":"ROUNDUP(SUM($J9:II9)/Qtrs_Yr,0)*II9","v":0},{"$f":"ROUNDUP(SUM($J9:IJ9)/Qtrs_Yr,0)*IJ9","v":0},{"$f":"ROUNDUP(SUM($J9:IK9)/Qtrs_Yr,0)*IK9","v":0},{"$f":"ROUNDUP(SUM($J9:IL9)/Qtrs_Yr,0)*IL9","v":0},{"$f":"ROUNDUP(SUM($J9:IM9)/Qtrs_Yr,0)*IM9","v":0},{"$f":"ROUNDUP(SUM($J9:IN9)/Qtrs_Yr,0)*IN9","v":0},{"$f":"ROUNDUP(SUM($J9:IO9)/Qtrs_Yr,0)*IO9","v":0},{"$f":"ROUNDUP(SUM($J9:IP9)/Qtrs_Yr,0)*IP9","v":0},{"$f":"ROUNDUP(SUM($J9:IQ9)/Qtrs_Yr,0)*IQ9","v":0},{"$f":"ROUNDUP(SUM($J9:IR9)/Qtrs_Yr,0)*IR9","v":0},{"$f":"ROUNDUP(SUM($J9:IS9)/Qtrs_Yr,0)*IS9","v":0},{"$f":"ROUNDUP(SUM($J9:IT9)/Qtrs_Yr,0)*IT9","v":0},{"$f":"ROUNDUP(SUM($J9:IU9)/Qtrs_Yr,0)*IU9","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags",null,"Frequency","% p.a."]
[null,null,{"$f":"Inputs!C43","v":"Social Housing"},"[1,0]",{"$f":"Inputs!H43","v":12},{"$f":"Inputs!I43","v":0.02},null,null,null,{"$f":"IF(MOD(J$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(T$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(AD$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(AN$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(AX$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(BH$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(BR$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(CB$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(CL$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(CV$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(DF$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(DP$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(DZ$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(EJ$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(ET$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(FD$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(FN$14,$E30)=0,$F30,0)","v":0},0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(FX$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,{"$f":"IF(MOD(GN$14,$E30)=0,$F30,0)","v":0},0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,{"$f":"IF(MOD(HG$14,$E30)=0,$F30,0)","v":0.02},0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,{"$f":"IF(MOD(IU$14,$E30)=0,$F30,0)","v":0.02}]
[null,null,{"$f":"Inputs!C44","v":"Affordable Housing"},"[1,0]",{"$f":"Inputs!H44","v":12},{"$f":"Inputs!I44","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C45","v":"Market Housing"},"[1,0]",{"$f":"Inputs!H45","v":12},{"$f":"Inputs!I45","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C46","v":"Commercial "},"[1,0]",{"$f":"Inputs!H46","v":12},{"$f":"Inputs!I46","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C47","v":"Retail"},"[1,0]",{"$f":"Inputs!H47","v":12},{"$f":"Inputs!I47","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C50","v":"Operation and Maintenance"},"[1,0]",{"$f":"Inputs!H50","v":12},{"$f":"Inputs!I50","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,{"$f":"IF(MOD(IP$14,$E35)=0,$F35,0)","v":0},0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C51","v":"Life Cycle Costs"},"[1,0]",{"$f":"Inputs!H51","v":12},{"$f":"Inputs!I51","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C52","v":"Refurbishment Cost "},"[1,0]",{"$f":"Inputs!H52","v":12},{"$f":"Inputs!I52","v":0.02},null,null,null,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02]
[null,null,{"$f":"Inputs!C54","v":"Dwelling Value "},"[1,0]",{"$f":"Inputs!H55","v":12},{"$f":"Inputs!I55","v":0.01},null,null,null,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01,0,0,0,0.01]
[null,null,"CPI","[1,0]",{"$f":"Inputs!H58","v":12},{"$f":"Inputs!I58","v":2.5000000000000001E-2},null,null,null,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2,0,0,0,2.5000000000000001E-2]
[]
[null,null,"Escalation Indices",null,"Base"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",{"$f":"Inputs!G43","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E42,1,I42*(1+J30))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AD$6<=$E42,1,AC42*(1+AD30))","v":1},{"$f":"IF(AE$6<=$E42,1,AD42*(1+AE30))","v":1.02},1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,{"$f":"IF(CQ$6<=$E42,1,CP42*(1+CQ30))","v":1.4002414191924248},1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,{"$f":"IF(FC$6<=$E42,1,FB42*(1+FC30))","v":1.9222314039431532},1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,{"$f":"IF(GJ$6<=$E42,1,GI42*(1+GJ30))","v":2.252200456887151},{"$f":"IF(GK$6<=$E42,1,GJ42*(1+GK30))","v":2.252200456887151},{"$f":"IF(GL$6<=$E42,1,GK42*(1+GL30))","v":2.252200456887151},{"$f":"IF(GM$6<=$E42,1,GL42*(1+GM30))","v":2.2972444660248938},{"$f":"IF(GN$6<=$E42,1,GM42*(1+GN30))","v":2.2972444660248938},{"$f":"IF(GO$6<=$E42,1,GN42*(1+GO30))","v":2.2972444660248938},{"$f":"IF(GP$6<=$E42,1,GO42*(1+GP30))","v":2.2972444660248938},{"$f":"IF(GQ$6<=$E42,1,GP42*(1+GQ30))","v":2.343189355345392},{"$f":"IF(GR$6<=$E42,1,GQ42*(1+GR30))","v":2.343189355345392},{"$f":"IF(GS$6<=$E42,1,GR42*(1+GS30))","v":2.343189355345392},{"$f":"IF(GT$6<=$E42,1,GS42*(1+GT30))","v":2.343189355345392},{"$f":"IF(GU$6<=$E42,1,GT42*(1+GU30))","v":2.3900531424522997},{"$f":"IF(GV$6<=$E42,1,GU42*(1+GV30))","v":2.3900531424522997},{"$f":"IF(GW$6<=$E42,1,GV42*(1+GW30))","v":2.3900531424522997},{"$f":"IF(GX$6<=$E42,1,GW42*(1+GX30))","v":2.3900531424522997},{"$f":"IF(GY$6<=$E42,1,GX42*(1+GY30))","v":2.4378542053013459},{"$f":"IF(GZ$6<=$E42,1,GY42*(1+GZ30))","v":2.4378542053013459},{"$f":"IF(HA$6<=$E42,1,GZ42*(1+HA30))","v":2.4378542053013459},{"$f":"IF(HB$6<=$E42,1,HA42*(1+HB30))","v":2.4378542053013459},{"$f":"IF(HC$6<=$E42,1,HB42*(1+HC30))","v":2.4866112894073726},{"$f":"IF(HD$6<=$E42,1,HC42*(1+HD30))","v":2.4866112894073726},{"$f":"IF(HE$6<=$E42,1,HD42*(1+HE30))","v":2.4866112894073726},{"$f":"IF(HF$6<=$E42,1,HE42*(1+HF30))","v":2.4866112894073726},{"$f":"IF(HG$6<=$E42,1,HF42*(1+HG30))","v":2.53634351519552},{"$f":"IF(HH$6<=$E42,1,HG42*(1+HH30))","v":2.53634351519552},{"$f":"IF(HI$6<=$E42,1,HH42*(1+HI30))","v":2.53634351519552},{"$f":"IF(HJ$6<=$E42,1,HI42*(1+HJ30))","v":2.53634351519552},{"$f":"IF(HK$6<=$E42,1,HJ42*(1+HK30))","v":2.5870703854994304},{"$f":"IF(HL$6<=$E42,1,HK42*(1+HL30))","v":2.5870703854994304},{"$f":"IF(HM$6<=$E42,1,HL42*(1+HM30))","v":2.5870703854994304},{"$f":"IF(HN$6<=$E42,1,HM42*(1+HN30))","v":2.5870703854994304},{"$f":"IF(HO$6<=$E42,1,HN42*(1+HO30))","v":2.6388117932094191},{"$f":"IF(HP$6<=$E42,1,HO42*(1+HP30))","v":2.6388117932094191},{"$f":"IF(HQ$6<=$E42,1,HP42*(1+HQ30))","v":2.6388117932094191},{"$f":"IF(HR$6<=$E42,1,HQ42*(1+HR30))","v":2.6388117932094191},{"$f":"IF(HS$6<=$E42,1,HR42*(1+HS30))","v":2.6915880290736074},{"$f":"IF(HT$6<=$E42,1,HS42*(1+HT30))","v":2.6915880290736074},{"$f":"IF(HU$6<=$E42,1,HT42*(1+HU30))","v":2.6915880290736074},{"$f":"IF(HV$6<=$E42,1,HU42*(1+HV30))","v":2.6915880290736074},{"$f":"IF(HW$6<=$E42,1,HV42*(1+HW30))","v":2.7454197896550796},{"$f":"IF(HX$6<=$E42,1,HW42*(1+HX30))","v":2.7454197896550796},{"$f":"IF(HY$6<=$E42,1,HX42*(1+HY30))","v":2.7454197896550796},{"$f":"IF(HZ$6<=$E42,1,HY42*(1+HZ30))","v":2.7454197896550796},{"$f":"IF(IA$6<=$E42,1,HZ42*(1+IA30))","v":2.8003281854481812},{"$f":"IF(IB$6<=$E42,1,IA42*(1+IB30))","v":2.8003281854481812},{"$f":"IF(IC$6<=$E42,1,IB42*(1+IC30))","v":2.8003281854481812},{"$f":"IF(ID$6<=$E42,1,IC42*(1+ID30))","v":2.8003281854481812},{"$f":"IF(IE$6<=$E42,1,ID42*(1+IE30))","v":2.8563347491571447},{"$f":"IF(IF$6<=$E42,1,IE42*(1+IF30))","v":2.8563347491571447},{"$f":"IF(IG$6<=$E42,1,IF42*(1+IG30))","v":2.8563347491571447},{"$f":"IF(IH$6<=$E42,1,IG42*(1+IH30))","v":2.8563347491571447},{"$f":"IF(II$6<=$E42,1,IH42*(1+II30))","v":2.9134614441402875},{"$f":"IF(IJ$6<=$E42,1,II42*(1+IJ30))","v":2.9134614441402875},{"$f":"IF(IK$6<=$E42,1,IJ42*(1+IK30))","v":2.9134614441402875},{"$f":"IF(IL$6<=$E42,1,IK42*(1+IL30))","v":2.9134614441402875},{"$f":"IF(IM$6<=$E42,1,IL42*(1+IM30))","v":2.9717306730230932},{"$f":"IF(IN$6<=$E42,1,IM42*(1+IN30))","v":2.9717306730230932},{"$f":"IF(IO$6<=$E42,1,IN42*(1+IO30))","v":2.9717306730230932},{"$f":"IF(IP$6<=$E42,1,IO42*(1+IP30))","v":2.9717306730230932},{"$f":"IF(IQ$6<=$E42,1,IP42*(1+IQ30))","v":3.0311652864835552},{"$f":"IF(IR$6<=$E42,1,IQ42*(1+IR30))","v":3.0311652864835552},{"$f":"IF(IS$6<=$E42,1,IR42*(1+IS30))","v":3.0311652864835552},{"$f":"IF(IT$6<=$E42,1,IS42*(1+IT30))","v":3.0311652864835552},3.0917885922132262]
[null,null,"Affordable Housing","index",{"$f":"Inputs!G44","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E43,1,I43*(1+J31))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E43,1,BU43*(1+BV31))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E43,1,EG43*(1+EH31))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Market Housing","index",{"$f":"Inputs!G45","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E44,1,I44*(1+J32))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E44,1,BU44*(1+BV32))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E44,1,EG44*(1+EH32))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Commercial ","index",{"$f":"Inputs!G46","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E45,1,I45*(1+J33))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E45,1,BU45*(1+BV33))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E45,1,EG45*(1+EH33))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Retail","index",{"$f":"Inputs!G47","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E46,1,I46*(1+J34))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E46,1,BU46*(1+BV34))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E46,1,EG46*(1+EH34))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Operation and Maintenance","index",{"$f":"Inputs!G50","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E47,1,I47*(1+J35))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E47,1,BU47*(1+BV35))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E47,1,EG47*(1+EH35))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Life Cycle Costs","index",{"$f":"Inputs!G51","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E48,1,I48*(1+J36))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E48,1,BU48*(1+BV36))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E48,1,EG48*(1+EH36))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Refurbishment Cost ","index",{"$f":"Inputs!G52","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E49,1,I49*(1+J37))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"IF(BV$6<=$E49,1,BU49*(1+BV37))","v":1.2433743083946525},1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"IF(EH$6<=$E49,1,EG49*(1+EH37))","v":1.7068864766411058},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262]
[null,null,"Dwelling Value ","index",{"$f":"Inputs!G55","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E50,1,I50*(1+J38))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,{"$f":"IF(BV$6<=$E50,1,BU50*(1+BV38))","v":1.1156683466653166},1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.3082088781170804,1.3082088781170804,1.3082088781170804,{"$f":"IF(EH$6<=$E50,1,EG50*(1+EH38))","v":1.3082088781170804},1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4307687835915812,1.4307687835915812,1.4307687835915812,1.4307687835915812,1.4450764714274971,1.4450764714274971,1.4450764714274971,1.4450764714274971,1.4595272361417722,1.4595272361417722,1.4595272361417722,1.4595272361417722,1.4741225085031899,1.4741225085031899,1.4741225085031899,1.4741225085031899,1.4888637335882218,1.4888637335882218,1.4888637335882218,1.4888637335882218,1.5037523709241041,1.5037523709241041,1.5037523709241041,1.5037523709241041,1.5187898946333451,1.5187898946333451,1.5187898946333451,1.5187898946333451,1.5339777935796786,1.5339777935796786,1.5339777935796786,1.5339777935796786,1.5493175715154754,1.5493175715154754,1.5493175715154754,1.5493175715154754,1.5648107472306303,1.5648107472306303,1.5648107472306303,1.5648107472306303,1.5804588547029366,1.5804588547029366,1.5804588547029366,1.5804588547029366,1.5962634432499661,1.5962634432499661,1.5962634432499661,1.5962634432499661,1.6122260776824657,1.6122260776824657,1.6122260776824657,1.6122260776824657,1.6283483384592905,1.6283483384592905,1.6283483384592905,1.6283483384592905,1.6446318218438833,1.6446318218438833,1.6446318218438833,1.6446318218438833,1.6610781400623222,1.6610781400623222,1.6610781400623222,1.6610781400623222,1.6776889214629456,1.6776889214629456,1.6776889214629456,1.6776889214629456,1.694465810677575,1.694465810677575,1.694465810677575,1.694465810677575,1.7114104687843508,1.7114104687843508,1.7114104687843508,1.7114104687843508,1.7285245734721943,1.7285245734721943,1.7285245734721943,1.7285245734721943,1.7458098192069162,1.7458098192069162,1.7458098192069162,1.7458098192069162,1.7632679173989854]
[null,null,"CPI","index",{"$f":"Inputs!G58","v":"2024-09-30"},null,null,null,1,{"$f":"IF(J$6<=$E51,1,I51*(1+J39))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,{"$f":"IF(AP$6<=$E51,1,AO51*(1+AP39))","v":1.0768906249999999},1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"IF(BV$6<=$E51,1,BU51*(1+BV39))","v":1.3120866578012655},1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5986501856491653,1.5986501856491653,1.5986501856491653,{"$f":"IF(DB$6<=$E51,1,DA51*(1+DB39))","v":1.5986501856491653},1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9478000182997102,1.9478000182997102,1.9478000182997102,{"$f":"IF(EH$6<=$E51,1,EG51*(1+EH39))","v":1.9478000182997102},1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3732051860662366,2.3732051860662366,2.3732051860662366,{"$f":"IF(FN$6<=$E51,1,FM51*(1+FN39))","v":2.3732051860662366},2.4325353157178924,2.4325353157178924,2.4325353157178924,2.4325353157178924,2.4933486986108395,2.4933486986108395,2.4933486986108395,2.4933486986108395,2.5556824160761105,2.5556824160761105,2.5556824160761105,2.5556824160761105,2.6195744764780131,2.6195744764780131,2.6195744764780131,2.6195744764780131,2.6850638383899632,2.6850638383899632,2.6850638383899632,2.6850638383899632,2.7521904343497119,2.7521904343497119,2.7521904343497119,2.7521904343497119,2.8209951952084547,2.8209951952084547,2.8209951952084547,2.8209951952084547,2.8915200750886658,2.8915200750886658,2.8915200750886658,2.8915200750886658,2.9638080769658823,2.9638080769658823,2.9638080769658823,2.9638080769658823,3.0379032788900293,3.0379032788900293,3.0379032788900293,3.0379032788900293,3.1138508608622799,3.1138508608622799,3.1138508608622799,3.1138508608622799,3.1916971323838368,3.1916971323838368,3.1916971323838368,3.1916971323838368,3.2714895606934324,3.2714895606934324,3.2714895606934324,3.2714895606934324,3.353276799710768,3.353276799710768,3.353276799710768,3.353276799710768,3.437108719703537,3.437108719703537,3.437108719703537,3.437108719703537,3.523036437696125,3.523036437696125,3.523036437696125,3.523036437696125,3.6111123486385277,3.6111123486385277,3.6111123486385277,3.6111123486385277,3.7013901573544907,3.7013901573544907,3.7013901573544907,3.7013901573544907,3.7939249112883529,3.7939249112883529,3.7939249112883529,3.7939249112883529,3.8887730340705615,3.8887730340705615,3.8887730340705615,3.8887730340705615,3.9859923599223253,3.9859923599223253,3.9859923599223253,3.9859923599223253,4.0856421689203835]
[]
[null,"Interest Rate"]
[null,null,"Base rate","% p.a.",null,null,null,null,null,{"$f":"_xlfn.IFNA(LOOKUP(J$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(K$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(L$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(M$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(N$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(O$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(P$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(Q$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0},{"$f":"_xlfn.IFNA(LOOKUP(R$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(S$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(T$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(U$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(V$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.75E-2},{"$f":"_xlfn.IFNA(LOOKUP(W$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.75E-2},{"$f":"_xlfn.IFNA(LOOKUP(X$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.75E-2},{"$f":"_xlfn.IFNA(LOOKUP(Y$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.75E-2},{"$f":"_xlfn.IFNA(LOOKUP(Z$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(AA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(AB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(AC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.5000000000000001E-2},{"$f":"_xlfn.IFNA(LOOKUP(AD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.2499999999999999E-2},{"$f":"_xlfn.IFNA(LOOKUP(AE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.2499999999999999E-2},{"$f":"_xlfn.IFNA(LOOKUP(AF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.2499999999999999E-2},{"$f":"_xlfn.IFNA(LOOKUP(AG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":2.2499999999999999E-2},{"$f":"_xlfn.IFNA(LOOKUP(AH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(AZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(BZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(CZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(DZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(ED$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(ER$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(ES$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(ET$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(EZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(FZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(GZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HD$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HI$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HV$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HW$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HX$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HY$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(HZ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IA$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IB$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IC$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(ID$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IE$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IF$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IG$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IH$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(II$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IJ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IK$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IL$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IM$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IN$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IO$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IP$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IQ$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IR$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IS$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IT$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02},{"$f":"_xlfn.IFNA(LOOKUP(IU$16,Inputs!$G$489:$K$489,Inputs!$G$490:$K$490),0)","v":0.02}]
[]
[null,"Vacancy Rates"]
[null,null,"Social Housing","%",null,null,null,null,null,{"$f":"IF(J$26=0,0,LOOKUP(J$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(W$26=0,0,LOOKUP(W$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(X$26=0,0,LOOKUP(X$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.03},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.03},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.03},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.03},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.02},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.02},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.02},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.02},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EL$26=0,0,LOOKUP(EL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EM$26=0,0,LOOKUP(EM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EN$26=0,0,LOOKUP(EN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EO$26=0,0,LOOKUP(EO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EP$26=0,0,LOOKUP(EP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EQ$26=0,0,LOOKUP(EQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(ER$26=0,0,LOOKUP(ER$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(ES$26=0,0,LOOKUP(ES$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(ET$26=0,0,LOOKUP(ET$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EU$26=0,0,LOOKUP(EU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EV$26=0,0,LOOKUP(EV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EW$26=0,0,LOOKUP(EW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EX$26=0,0,LOOKUP(EX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EY$26=0,0,LOOKUP(EY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(EZ$26=0,0,LOOKUP(EZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FA$26=0,0,LOOKUP(FA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FB$26=0,0,LOOKUP(FB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FC$26=0,0,LOOKUP(FC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FD$26=0,0,LOOKUP(FD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FE$26=0,0,LOOKUP(FE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FF$26=0,0,LOOKUP(FF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FG$26=0,0,LOOKUP(FG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FH$26=0,0,LOOKUP(FH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FI$26=0,0,LOOKUP(FI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FJ$26=0,0,LOOKUP(FJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FK$26=0,0,LOOKUP(FK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FL$26=0,0,LOOKUP(FL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FM$26=0,0,LOOKUP(FM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FN$26=0,0,LOOKUP(FN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FO$26=0,0,LOOKUP(FO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FP$26=0,0,LOOKUP(FP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FQ$26=0,0,LOOKUP(FQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FR$26=0,0,LOOKUP(FR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FS$26=0,0,LOOKUP(FS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FT$26=0,0,LOOKUP(FT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FU$26=0,0,LOOKUP(FU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FV$26=0,0,LOOKUP(FV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FW$26=0,0,LOOKUP(FW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FX$26=0,0,LOOKUP(FX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FY$26=0,0,LOOKUP(FY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(FZ$26=0,0,LOOKUP(FZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GA$26=0,0,LOOKUP(GA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GB$26=0,0,LOOKUP(GB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GC$26=0,0,LOOKUP(GC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GD$26=0,0,LOOKUP(GD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GE$26=0,0,LOOKUP(GE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GF$26=0,0,LOOKUP(GF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GG$26=0,0,LOOKUP(GG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GH$26=0,0,LOOKUP(GH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GI$26=0,0,LOOKUP(GI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GJ$26=0,0,LOOKUP(GJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GK$26=0,0,LOOKUP(GK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GL$26=0,0,LOOKUP(GL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GM$26=0,0,LOOKUP(GM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GN$26=0,0,LOOKUP(GN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GO$26=0,0,LOOKUP(GO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GP$26=0,0,LOOKUP(GP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GQ$26=0,0,LOOKUP(GQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GR$26=0,0,LOOKUP(GR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GS$26=0,0,LOOKUP(GS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GT$26=0,0,LOOKUP(GT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GU$26=0,0,LOOKUP(GU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GV$26=0,0,LOOKUP(GV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GW$26=0,0,LOOKUP(GW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GX$26=0,0,LOOKUP(GX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GY$26=0,0,LOOKUP(GY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(GZ$26=0,0,LOOKUP(GZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HA$26=0,0,LOOKUP(HA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HB$26=0,0,LOOKUP(HB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HC$26=0,0,LOOKUP(HC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HD$26=0,0,LOOKUP(HD$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HE$26=0,0,LOOKUP(HE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HF$26=0,0,LOOKUP(HF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HG$26=0,0,LOOKUP(HG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HH$26=0,0,LOOKUP(HH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HI$26=0,0,LOOKUP(HI$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HJ$26=0,0,LOOKUP(HJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HK$26=0,0,LOOKUP(HK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HL$26=0,0,LOOKUP(HL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HM$26=0,0,LOOKUP(HM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HN$26=0,0,LOOKUP(HN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HO$26=0,0,LOOKUP(HO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0.01},{"$f":"IF(HP$26=0,0,LOOKUP(HP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HQ$26=0,0,LOOKUP(HQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HR$26=0,0,LOOKUP(HR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HS$26=0,0,LOOKUP(HS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HT$26=0,0,LOOKUP(HT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HU$26=0,0,LOOKUP(HU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HV$26=0,0,LOOKUP(HV$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HW$26=0,0,LOOKUP(HW$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HX$26=0,0,LOOKUP(HX$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HY$26=0,0,LOOKUP(HY$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(HZ$26=0,0,LOOKUP(HZ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IA$26=0,0,LOOKUP(IA$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IB$26=0,0,LOOKUP(IB$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IC$26=0,0,LOOKUP(IC$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(ID$26=0,0,LOOKUP(ID$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IE$26=0,0,LOOKUP(IE$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IF$26=0,0,LOOKUP(IF$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IG$26=0,0,LOOKUP(IG$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IH$26=0,0,LOOKUP(IH$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(II$26=0,0,LOOKUP(II$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IJ$26=0,0,LOOKUP(IJ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IK$26=0,0,LOOKUP(IK$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IL$26=0,0,LOOKUP(IL$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IM$26=0,0,LOOKUP(IM$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IN$26=0,0,LOOKUP(IN$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IO$26=0,0,LOOKUP(IO$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IP$26=0,0,LOOKUP(IP$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IQ$26=0,0,LOOKUP(IQ$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IR$26=0,0,LOOKUP(IR$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IS$26=0,0,LOOKUP(IS$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IT$26=0,0,LOOKUP(IT$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0},{"$f":"IF(IU$26=0,0,LOOKUP(IU$26,Inputs!$G$192:$I$192,Inputs!$G193:$I193))","v":0}]
[null,null,"Affordable Housing","%",null,null,null,null,null,{"$f":"IF(J$26=0,0,LOOKUP(J$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(W$26=0,0,LOOKUP(W$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(X$26=0,0,LOOKUP(X$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":3.5000000000000003E-2},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":3.5000000000000003E-2},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":3.5000000000000003E-2},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":3.5000000000000003E-2},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":2.5000000000000001E-2},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":2.5000000000000001E-2},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":2.5000000000000001E-2},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":2.5000000000000001E-2},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EL$26=0,0,LOOKUP(EL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EM$26=0,0,LOOKUP(EM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EN$26=0,0,LOOKUP(EN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EO$26=0,0,LOOKUP(EO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EP$26=0,0,LOOKUP(EP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EQ$26=0,0,LOOKUP(EQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(ER$26=0,0,LOOKUP(ER$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(ES$26=0,0,LOOKUP(ES$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(ET$26=0,0,LOOKUP(ET$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EU$26=0,0,LOOKUP(EU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EV$26=0,0,LOOKUP(EV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EW$26=0,0,LOOKUP(EW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EX$26=0,0,LOOKUP(EX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EY$26=0,0,LOOKUP(EY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(EZ$26=0,0,LOOKUP(EZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FA$26=0,0,LOOKUP(FA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FB$26=0,0,LOOKUP(FB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FC$26=0,0,LOOKUP(FC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FD$26=0,0,LOOKUP(FD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FE$26=0,0,LOOKUP(FE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FF$26=0,0,LOOKUP(FF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FG$26=0,0,LOOKUP(FG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FH$26=0,0,LOOKUP(FH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FI$26=0,0,LOOKUP(FI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FJ$26=0,0,LOOKUP(FJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FK$26=0,0,LOOKUP(FK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FL$26=0,0,LOOKUP(FL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FM$26=0,0,LOOKUP(FM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FN$26=0,0,LOOKUP(FN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FO$26=0,0,LOOKUP(FO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FP$26=0,0,LOOKUP(FP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FQ$26=0,0,LOOKUP(FQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FR$26=0,0,LOOKUP(FR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FS$26=0,0,LOOKUP(FS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FT$26=0,0,LOOKUP(FT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FU$26=0,0,LOOKUP(FU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FV$26=0,0,LOOKUP(FV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FW$26=0,0,LOOKUP(FW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FX$26=0,0,LOOKUP(FX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FY$26=0,0,LOOKUP(FY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(FZ$26=0,0,LOOKUP(FZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GA$26=0,0,LOOKUP(GA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GB$26=0,0,LOOKUP(GB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GC$26=0,0,LOOKUP(GC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GD$26=0,0,LOOKUP(GD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GE$26=0,0,LOOKUP(GE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GF$26=0,0,LOOKUP(GF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GG$26=0,0,LOOKUP(GG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GH$26=0,0,LOOKUP(GH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GI$26=0,0,LOOKUP(GI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GJ$26=0,0,LOOKUP(GJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GK$26=0,0,LOOKUP(GK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GL$26=0,0,LOOKUP(GL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GM$26=0,0,LOOKUP(GM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GN$26=0,0,LOOKUP(GN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GO$26=0,0,LOOKUP(GO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GP$26=0,0,LOOKUP(GP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GQ$26=0,0,LOOKUP(GQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GR$26=0,0,LOOKUP(GR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GS$26=0,0,LOOKUP(GS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GT$26=0,0,LOOKUP(GT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GU$26=0,0,LOOKUP(GU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GV$26=0,0,LOOKUP(GV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GW$26=0,0,LOOKUP(GW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GX$26=0,0,LOOKUP(GX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GY$26=0,0,LOOKUP(GY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(GZ$26=0,0,LOOKUP(GZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HA$26=0,0,LOOKUP(HA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HB$26=0,0,LOOKUP(HB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HC$26=0,0,LOOKUP(HC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HD$26=0,0,LOOKUP(HD$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HE$26=0,0,LOOKUP(HE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HF$26=0,0,LOOKUP(HF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HG$26=0,0,LOOKUP(HG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HH$26=0,0,LOOKUP(HH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HI$26=0,0,LOOKUP(HI$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HJ$26=0,0,LOOKUP(HJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HK$26=0,0,LOOKUP(HK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HL$26=0,0,LOOKUP(HL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HM$26=0,0,LOOKUP(HM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HN$26=0,0,LOOKUP(HN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HO$26=0,0,LOOKUP(HO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":1.4999999999999999E-2},{"$f":"IF(HP$26=0,0,LOOKUP(HP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HQ$26=0,0,LOOKUP(HQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HR$26=0,0,LOOKUP(HR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HS$26=0,0,LOOKUP(HS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HT$26=0,0,LOOKUP(HT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HU$26=0,0,LOOKUP(HU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HV$26=0,0,LOOKUP(HV$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HW$26=0,0,LOOKUP(HW$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HX$26=0,0,LOOKUP(HX$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HY$26=0,0,LOOKUP(HY$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(HZ$26=0,0,LOOKUP(HZ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IA$26=0,0,LOOKUP(IA$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IB$26=0,0,LOOKUP(IB$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IC$26=0,0,LOOKUP(IC$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(ID$26=0,0,LOOKUP(ID$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IE$26=0,0,LOOKUP(IE$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IF$26=0,0,LOOKUP(IF$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IG$26=0,0,LOOKUP(IG$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IH$26=0,0,LOOKUP(IH$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(II$26=0,0,LOOKUP(II$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IJ$26=0,0,LOOKUP(IJ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IK$26=0,0,LOOKUP(IK$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IL$26=0,0,LOOKUP(IL$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IM$26=0,0,LOOKUP(IM$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IN$26=0,0,LOOKUP(IN$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IO$26=0,0,LOOKUP(IO$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IP$26=0,0,LOOKUP(IP$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IQ$26=0,0,LOOKUP(IQ$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IR$26=0,0,LOOKUP(IR$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IS$26=0,0,LOOKUP(IS$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IT$26=0,0,LOOKUP(IT$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0},{"$f":"IF(IU$26=0,0,LOOKUP(IU$26,Inputs!$G$192:$I$192,Inputs!$G194:$I194))","v":0}]
[null,null,"Market Housing","%",null,null,null,null,null,{"$f":"IF(J$26=0,0,LOOKUP(J$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(W$26=0,0,LOOKUP(W$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(X$26=0,0,LOOKUP(X$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.04},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.04},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.04},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.04},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.03},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.03},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.03},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.03},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EL$26=0,0,LOOKUP(EL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EM$26=0,0,LOOKUP(EM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EN$26=0,0,LOOKUP(EN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EO$26=0,0,LOOKUP(EO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EP$26=0,0,LOOKUP(EP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EQ$26=0,0,LOOKUP(EQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(ER$26=0,0,LOOKUP(ER$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(ES$26=0,0,LOOKUP(ES$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(ET$26=0,0,LOOKUP(ET$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EU$26=0,0,LOOKUP(EU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EV$26=0,0,LOOKUP(EV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EW$26=0,0,LOOKUP(EW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EX$26=0,0,LOOKUP(EX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EY$26=0,0,LOOKUP(EY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(EZ$26=0,0,LOOKUP(EZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FA$26=0,0,LOOKUP(FA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FB$26=0,0,LOOKUP(FB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FC$26=0,0,LOOKUP(FC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FD$26=0,0,LOOKUP(FD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FE$26=0,0,LOOKUP(FE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FF$26=0,0,LOOKUP(FF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FG$26=0,0,LOOKUP(FG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FH$26=0,0,LOOKUP(FH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FI$26=0,0,LOOKUP(FI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FJ$26=0,0,LOOKUP(FJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FK$26=0,0,LOOKUP(FK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FL$26=0,0,LOOKUP(FL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FM$26=0,0,LOOKUP(FM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FN$26=0,0,LOOKUP(FN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FO$26=0,0,LOOKUP(FO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FP$26=0,0,LOOKUP(FP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FQ$26=0,0,LOOKUP(FQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FR$26=0,0,LOOKUP(FR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FS$26=0,0,LOOKUP(FS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FT$26=0,0,LOOKUP(FT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FU$26=0,0,LOOKUP(FU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FV$26=0,0,LOOKUP(FV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FW$26=0,0,LOOKUP(FW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FX$26=0,0,LOOKUP(FX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FY$26=0,0,LOOKUP(FY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(FZ$26=0,0,LOOKUP(FZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GA$26=0,0,LOOKUP(GA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GB$26=0,0,LOOKUP(GB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GC$26=0,0,LOOKUP(GC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GD$26=0,0,LOOKUP(GD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GE$26=0,0,LOOKUP(GE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GF$26=0,0,LOOKUP(GF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GG$26=0,0,LOOKUP(GG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GH$26=0,0,LOOKUP(GH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GI$26=0,0,LOOKUP(GI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GJ$26=0,0,LOOKUP(GJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GK$26=0,0,LOOKUP(GK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GL$26=0,0,LOOKUP(GL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GM$26=0,0,LOOKUP(GM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GN$26=0,0,LOOKUP(GN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GO$26=0,0,LOOKUP(GO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GP$26=0,0,LOOKUP(GP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GQ$26=0,0,LOOKUP(GQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GR$26=0,0,LOOKUP(GR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GS$26=0,0,LOOKUP(GS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GT$26=0,0,LOOKUP(GT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GU$26=0,0,LOOKUP(GU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GV$26=0,0,LOOKUP(GV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GW$26=0,0,LOOKUP(GW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GX$26=0,0,LOOKUP(GX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GY$26=0,0,LOOKUP(GY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(GZ$26=0,0,LOOKUP(GZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HA$26=0,0,LOOKUP(HA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HB$26=0,0,LOOKUP(HB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HC$26=0,0,LOOKUP(HC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HD$26=0,0,LOOKUP(HD$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HE$26=0,0,LOOKUP(HE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HF$26=0,0,LOOKUP(HF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HG$26=0,0,LOOKUP(HG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HH$26=0,0,LOOKUP(HH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HI$26=0,0,LOOKUP(HI$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HJ$26=0,0,LOOKUP(HJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HK$26=0,0,LOOKUP(HK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HL$26=0,0,LOOKUP(HL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HM$26=0,0,LOOKUP(HM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HN$26=0,0,LOOKUP(HN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HO$26=0,0,LOOKUP(HO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0.02},{"$f":"IF(HP$26=0,0,LOOKUP(HP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HQ$26=0,0,LOOKUP(HQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HR$26=0,0,LOOKUP(HR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HS$26=0,0,LOOKUP(HS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HT$26=0,0,LOOKUP(HT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HU$26=0,0,LOOKUP(HU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HV$26=0,0,LOOKUP(HV$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HW$26=0,0,LOOKUP(HW$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HX$26=0,0,LOOKUP(HX$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HY$26=0,0,LOOKUP(HY$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(HZ$26=0,0,LOOKUP(HZ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IA$26=0,0,LOOKUP(IA$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IB$26=0,0,LOOKUP(IB$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IC$26=0,0,LOOKUP(IC$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(ID$26=0,0,LOOKUP(ID$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IE$26=0,0,LOOKUP(IE$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IF$26=0,0,LOOKUP(IF$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IG$26=0,0,LOOKUP(IG$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IH$26=0,0,LOOKUP(IH$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(II$26=0,0,LOOKUP(II$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IJ$26=0,0,LOOKUP(IJ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IK$26=0,0,LOOKUP(IK$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IL$26=0,0,LOOKUP(IL$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IM$26=0,0,LOOKUP(IM$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IN$26=0,0,LOOKUP(IN$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IO$26=0,0,LOOKUP(IO$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IP$26=0,0,LOOKUP(IP$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IQ$26=0,0,LOOKUP(IQ$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IR$26=0,0,LOOKUP(IR$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IS$26=0,0,LOOKUP(IS$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IT$26=0,0,LOOKUP(IT$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0},{"$f":"IF(IU$26=0,0,LOOKUP(IU$26,Inputs!$G$192:$I$192,Inputs!$G195:$I195))","v":0}]
[null,null,"Commercial","%",null,null,null,null,null,{"$f":"IF(J$26=0,0,LOOKUP(J$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(W$26=0,0,LOOKUP(W$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(X$26=0,0,LOOKUP(X$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EL$26=0,0,LOOKUP(EL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EM$26=0,0,LOOKUP(EM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EN$26=0,0,LOOKUP(EN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EO$26=0,0,LOOKUP(EO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EP$26=0,0,LOOKUP(EP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EQ$26=0,0,LOOKUP(EQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(ER$26=0,0,LOOKUP(ER$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(ES$26=0,0,LOOKUP(ES$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(ET$26=0,0,LOOKUP(ET$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EU$26=0,0,LOOKUP(EU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EV$26=0,0,LOOKUP(EV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EW$26=0,0,LOOKUP(EW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EX$26=0,0,LOOKUP(EX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EY$26=0,0,LOOKUP(EY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(EZ$26=0,0,LOOKUP(EZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FA$26=0,0,LOOKUP(FA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FB$26=0,0,LOOKUP(FB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FC$26=0,0,LOOKUP(FC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FD$26=0,0,LOOKUP(FD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FE$26=0,0,LOOKUP(FE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FF$26=0,0,LOOKUP(FF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FG$26=0,0,LOOKUP(FG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FH$26=0,0,LOOKUP(FH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FI$26=0,0,LOOKUP(FI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FJ$26=0,0,LOOKUP(FJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FK$26=0,0,LOOKUP(FK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FL$26=0,0,LOOKUP(FL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FM$26=0,0,LOOKUP(FM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FN$26=0,0,LOOKUP(FN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FO$26=0,0,LOOKUP(FO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FP$26=0,0,LOOKUP(FP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FQ$26=0,0,LOOKUP(FQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FR$26=0,0,LOOKUP(FR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FS$26=0,0,LOOKUP(FS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FT$26=0,0,LOOKUP(FT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FU$26=0,0,LOOKUP(FU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FV$26=0,0,LOOKUP(FV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FW$26=0,0,LOOKUP(FW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FX$26=0,0,LOOKUP(FX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FY$26=0,0,LOOKUP(FY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(FZ$26=0,0,LOOKUP(FZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GA$26=0,0,LOOKUP(GA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GB$26=0,0,LOOKUP(GB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GC$26=0,0,LOOKUP(GC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GD$26=0,0,LOOKUP(GD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GE$26=0,0,LOOKUP(GE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GF$26=0,0,LOOKUP(GF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GG$26=0,0,LOOKUP(GG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GH$26=0,0,LOOKUP(GH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GI$26=0,0,LOOKUP(GI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GJ$26=0,0,LOOKUP(GJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GK$26=0,0,LOOKUP(GK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GL$26=0,0,LOOKUP(GL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GM$26=0,0,LOOKUP(GM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GN$26=0,0,LOOKUP(GN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GO$26=0,0,LOOKUP(GO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GP$26=0,0,LOOKUP(GP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GQ$26=0,0,LOOKUP(GQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GR$26=0,0,LOOKUP(GR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GS$26=0,0,LOOKUP(GS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GT$26=0,0,LOOKUP(GT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GU$26=0,0,LOOKUP(GU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GV$26=0,0,LOOKUP(GV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GW$26=0,0,LOOKUP(GW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GX$26=0,0,LOOKUP(GX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GY$26=0,0,LOOKUP(GY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(GZ$26=0,0,LOOKUP(GZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HA$26=0,0,LOOKUP(HA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HB$26=0,0,LOOKUP(HB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HC$26=0,0,LOOKUP(HC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HD$26=0,0,LOOKUP(HD$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HE$26=0,0,LOOKUP(HE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HF$26=0,0,LOOKUP(HF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HG$26=0,0,LOOKUP(HG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HH$26=0,0,LOOKUP(HH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HI$26=0,0,LOOKUP(HI$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HJ$26=0,0,LOOKUP(HJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HK$26=0,0,LOOKUP(HK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HL$26=0,0,LOOKUP(HL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HM$26=0,0,LOOKUP(HM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HN$26=0,0,LOOKUP(HN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HO$26=0,0,LOOKUP(HO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HP$26=0,0,LOOKUP(HP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HQ$26=0,0,LOOKUP(HQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HR$26=0,0,LOOKUP(HR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HS$26=0,0,LOOKUP(HS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HT$26=0,0,LOOKUP(HT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HU$26=0,0,LOOKUP(HU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HV$26=0,0,LOOKUP(HV$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HW$26=0,0,LOOKUP(HW$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HX$26=0,0,LOOKUP(HX$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HY$26=0,0,LOOKUP(HY$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(HZ$26=0,0,LOOKUP(HZ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IA$26=0,0,LOOKUP(IA$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IB$26=0,0,LOOKUP(IB$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IC$26=0,0,LOOKUP(IC$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(ID$26=0,0,LOOKUP(ID$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IE$26=0,0,LOOKUP(IE$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IF$26=0,0,LOOKUP(IF$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IG$26=0,0,LOOKUP(IG$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IH$26=0,0,LOOKUP(IH$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(II$26=0,0,LOOKUP(II$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IJ$26=0,0,LOOKUP(IJ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IK$26=0,0,LOOKUP(IK$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IL$26=0,0,LOOKUP(IL$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IM$26=0,0,LOOKUP(IM$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IN$26=0,0,LOOKUP(IN$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IO$26=0,0,LOOKUP(IO$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IP$26=0,0,LOOKUP(IP$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IQ$26=0,0,LOOKUP(IQ$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IR$26=0,0,LOOKUP(IR$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IS$26=0,0,LOOKUP(IS$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IT$26=0,0,LOOKUP(IT$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0},{"$f":"IF(IU$26=0,0,LOOKUP(IU$26,Inputs!$G$192:$I$192,Inputs!$G196:$I196))","v":0}]
[null,null,"Retail","%",null,null,null,null,null,{"$f":"IF(J$26=0,0,LOOKUP(J$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(W$26=0,0,LOOKUP(W$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(X$26=0,0,LOOKUP(X$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EL$26=0,0,LOOKUP(EL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EM$26=0,0,LOOKUP(EM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EN$26=0,0,LOOKUP(EN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EO$26=0,0,LOOKUP(EO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EP$26=0,0,LOOKUP(EP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EQ$26=0,0,LOOKUP(EQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(ER$26=0,0,LOOKUP(ER$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(ES$26=0,0,LOOKUP(ES$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(ET$26=0,0,LOOKUP(ET$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EU$26=0,0,LOOKUP(EU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EV$26=0,0,LOOKUP(EV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EW$26=0,0,LOOKUP(EW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EX$26=0,0,LOOKUP(EX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EY$26=0,0,LOOKUP(EY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(EZ$26=0,0,LOOKUP(EZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FA$26=0,0,LOOKUP(FA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FB$26=0,0,LOOKUP(FB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FC$26=0,0,LOOKUP(FC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FD$26=0,0,LOOKUP(FD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FE$26=0,0,LOOKUP(FE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FF$26=0,0,LOOKUP(FF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FG$26=0,0,LOOKUP(FG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FH$26=0,0,LOOKUP(FH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FI$26=0,0,LOOKUP(FI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FJ$26=0,0,LOOKUP(FJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FK$26=0,0,LOOKUP(FK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FL$26=0,0,LOOKUP(FL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FM$26=0,0,LOOKUP(FM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FN$26=0,0,LOOKUP(FN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FO$26=0,0,LOOKUP(FO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FP$26=0,0,LOOKUP(FP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FQ$26=0,0,LOOKUP(FQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FR$26=0,0,LOOKUP(FR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FS$26=0,0,LOOKUP(FS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FT$26=0,0,LOOKUP(FT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FU$26=0,0,LOOKUP(FU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FV$26=0,0,LOOKUP(FV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FW$26=0,0,LOOKUP(FW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FX$26=0,0,LOOKUP(FX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FY$26=0,0,LOOKUP(FY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(FZ$26=0,0,LOOKUP(FZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GA$26=0,0,LOOKUP(GA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GB$26=0,0,LOOKUP(GB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GC$26=0,0,LOOKUP(GC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GD$26=0,0,LOOKUP(GD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GE$26=0,0,LOOKUP(GE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GF$26=0,0,LOOKUP(GF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GG$26=0,0,LOOKUP(GG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GH$26=0,0,LOOKUP(GH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GI$26=0,0,LOOKUP(GI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GJ$26=0,0,LOOKUP(GJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GK$26=0,0,LOOKUP(GK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GL$26=0,0,LOOKUP(GL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GM$26=0,0,LOOKUP(GM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GN$26=0,0,LOOKUP(GN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GO$26=0,0,LOOKUP(GO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GP$26=0,0,LOOKUP(GP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GQ$26=0,0,LOOKUP(GQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GR$26=0,0,LOOKUP(GR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GS$26=0,0,LOOKUP(GS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GT$26=0,0,LOOKUP(GT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GU$26=0,0,LOOKUP(GU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GV$26=0,0,LOOKUP(GV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GW$26=0,0,LOOKUP(GW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GX$26=0,0,LOOKUP(GX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GY$26=0,0,LOOKUP(GY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(GZ$26=0,0,LOOKUP(GZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HA$26=0,0,LOOKUP(HA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HB$26=0,0,LOOKUP(HB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HC$26=0,0,LOOKUP(HC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HD$26=0,0,LOOKUP(HD$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HE$26=0,0,LOOKUP(HE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HF$26=0,0,LOOKUP(HF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HG$26=0,0,LOOKUP(HG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HH$26=0,0,LOOKUP(HH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HI$26=0,0,LOOKUP(HI$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HJ$26=0,0,LOOKUP(HJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HK$26=0,0,LOOKUP(HK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HL$26=0,0,LOOKUP(HL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HM$26=0,0,LOOKUP(HM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HN$26=0,0,LOOKUP(HN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HO$26=0,0,LOOKUP(HO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HP$26=0,0,LOOKUP(HP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HQ$26=0,0,LOOKUP(HQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HR$26=0,0,LOOKUP(HR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HS$26=0,0,LOOKUP(HS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HT$26=0,0,LOOKUP(HT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HU$26=0,0,LOOKUP(HU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HV$26=0,0,LOOKUP(HV$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HW$26=0,0,LOOKUP(HW$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HX$26=0,0,LOOKUP(HX$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HY$26=0,0,LOOKUP(HY$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(HZ$26=0,0,LOOKUP(HZ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IA$26=0,0,LOOKUP(IA$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IB$26=0,0,LOOKUP(IB$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IC$26=0,0,LOOKUP(IC$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(ID$26=0,0,LOOKUP(ID$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IE$26=0,0,LOOKUP(IE$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IF$26=0,0,LOOKUP(IF$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IG$26=0,0,LOOKUP(IG$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IH$26=0,0,LOOKUP(IH$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(II$26=0,0,LOOKUP(II$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IJ$26=0,0,LOOKUP(IJ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IK$26=0,0,LOOKUP(IK$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IL$26=0,0,LOOKUP(IL$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IM$26=0,0,LOOKUP(IM$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IN$26=0,0,LOOKUP(IN$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IO$26=0,0,LOOKUP(IO$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IP$26=0,0,LOOKUP(IP$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IQ$26=0,0,LOOKUP(IQ$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IR$26=0,0,LOOKUP(IR$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IS$26=0,0,LOOKUP(IS$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IT$26=0,0,LOOKUP(IT$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0},{"$f":"IF(IU$26=0,0,LOOKUP(IU$26,Inputs!$G$192:$I$192,Inputs!$G197:$I197))","v":0}]
[]
[null,"Debt Timing"]
[null,null,"NHFIC Debt Flags"]
[null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"[1,0]",{"$f":"SUMIFS(Inputs!$G$451:$K$451,Inputs!$G$449:$K$449,$C65)","v":"2023-01-01"},{"$f":"SUMIFS(Inputs!$G$454:$K$454,Inputs!$G$449:$K$449,$C65)","v":"2032-12-31"},{"$f":"INDEX(Inputs!$G$455:$K$455,MATCH($C65,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($C65,Inputs!$G$449:$K$449,0))","v":1},null,{"$f":"IF(AND(J$5>=$E65,J$6<=$F65),1,0)*$H65","v":0},{"$f":"IF(AND(K$5>=$E65,K$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"IF(AND(AA$5>=$E65,AA$6<=$F65),1,0)*$H65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AQ$5>=$E65,AQ$6<=$F65),1,0)*$H65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BG$5>=$E65,BG$6<=$F65),1,0)*$H65","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$5>=$E65,BW$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CM$5>=$E65,CM$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DC$5>=$E65,DC$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DS$5>=$E65,DS$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$5>=$E65,EI$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EY$5>=$E65,EY$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FO$5>=$E65,FO$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GE$5>=$E65,GE$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GU$5>=$E65,GU$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HG$5>=$E65,HG$6<=$F65),1,0)*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"[1,0]",{"$f":"SUMIFS(Inputs!$G$451:$K$451,Inputs!$G$449:$K$449,$C66)","v":"2033-01-01"},{"$f":"SUMIFS(Inputs!$G$454:$K$454,Inputs!$G$449:$K$449,$C66)","v":"2042-12-31"},{"$f":"INDEX(Inputs!$G$455:$K$455,MATCH($C66,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($C66,Inputs!$G$449:$K$449,0))","v":1},null,{"$f":"IF(AND(J$5>=$E66,J$6<=$F66),1,0)*$H66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"[1,0]",{"$f":"SUMIFS(Inputs!$G$451:$K$451,Inputs!$G$449:$K$449,$C67)","v":"2043-01-01"},{"$f":"SUMIFS(Inputs!$G$454:$K$454,Inputs!$G$449:$K$449,$C67)","v":"2052-12-31"},{"$f":"INDEX(Inputs!$G$455:$K$455,MATCH($C67,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($C67,Inputs!$G$449:$K$449,0))","v":1},null,{"$f":"IF(AND(J$5>=$E67,J$6<=$F67),1,0)*$H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"[1,0]",{"$f":"SUMIFS(Inputs!$G$451:$K$451,Inputs!$G$449:$K$449,$C68)","v":"2053-01-01"},{"$f":"SUMIFS(Inputs!$G$454:$K$454,Inputs!$G$449:$K$449,$C68)","v":"2062-12-31"},{"$f":"INDEX(Inputs!$G$455:$K$455,MATCH($C68,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($C68,Inputs!$G$449:$K$449,0))","v":1},null,{"$f":"IF(AND(J$5>=$E68,J$6<=$F68),1,0)*$H68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"[1,0]",{"$f":"SUMIFS(Inputs!$G$451:$K$451,Inputs!$G$449:$K$449,$C69)","v":"2063-01-01"},{"$f":"SUMIFS(Inputs!$G$454:$K$454,Inputs!$G$449:$K$449,$C69)","v":"2072-12-31"},{"$f":"INDEX(Inputs!$G$455:$K$455,MATCH($C69,Inputs!$G$449:$K$449,0))","v":1},{"$f":"INDEX(Inputs!$G$450:$K$450,MATCH($C69,Inputs!$G$449:$K$449,0))","v":1},null,{"$f":"IF(AND(J$5>=$E69,J$6<=$F69),1,0)*$H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NHFIC Debt Counters"]
[null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"Num",null,null,null,null,null,{"$f":"SUM($J65:J65)","v":0},{"$f":"SUM($J65:K65)","v":0},{"$f":"SUM($J65:L65)","v":0},{"$f":"SUM($J65:M65)","v":0},{"$f":"SUM($J65:N65)","v":0},{"$f":"SUM($J65:O65)","v":0},{"$f":"SUM($J65:P65)","v":0},{"$f":"SUM($J65:Q65)","v":0},{"$f":"SUM($J65:R65)","v":0},{"$f":"SUM($J65:S65)","v":0},{"$f":"SUM($J65:T65)","v":0},{"$f":"SUM($J65:U65)","v":0},{"$f":"SUM($J65:V65)","v":0},{"$f":"SUM($J65:W65)","v":0},{"$f":"SUM($J65:X65)","v":1},{"$f":"SUM($J65:Y65)","v":2},{"$f":"SUM($J65:Z65)","v":3},{"$f":"SUM($J65:AA65)","v":4},{"$f":"SUM($J65:AB65)","v":5},{"$f":"SUM($J65:AC65)","v":6},{"$f":"SUM($J65:AD65)","v":7},{"$f":"SUM($J65:AE65)","v":8},{"$f":"SUM($J65:AF65)","v":9},{"$f":"SUM($J65:AG65)","v":10},{"$f":"SUM($J65:AH65)","v":11},{"$f":"SUM($J65:AI65)","v":12},{"$f":"SUM($J65:AJ65)","v":13},{"$f":"SUM($J65:AK65)","v":14},{"$f":"SUM($J65:AL65)","v":15},{"$f":"SUM($J65:AM65)","v":16},{"$f":"SUM($J65:AN65)","v":17},{"$f":"SUM($J65:AO65)","v":18},{"$f":"SUM($J65:AP65)","v":19},{"$f":"SUM($J65:AQ65)","v":20},{"$f":"SUM($J65:AR65)","v":21},{"$f":"SUM($J65:AS65)","v":22},{"$f":"SUM($J65:AT65)","v":23},{"$f":"SUM($J65:AU65)","v":24},{"$f":"SUM($J65:AV65)","v":25},{"$f":"SUM($J65:AW65)","v":26},{"$f":"SUM($J65:AX65)","v":27},{"$f":"SUM($J65:AY65)","v":28},{"$f":"SUM($J65:AZ65)","v":29},{"$f":"SUM($J65:BA65)","v":30},{"$f":"SUM($J65:BB65)","v":31},{"$f":"SUM($J65:BC65)","v":32},{"$f":"SUM($J65:BD65)","v":33},{"$f":"SUM($J65:BE65)","v":34},{"$f":"SUM($J65:BF65)","v":35},{"$f":"SUM($J65:BG65)","v":36},{"$f":"SUM($J65:BH65)","v":37},{"$f":"SUM($J65:BI65)","v":38},{"$f":"SUM($J65:BJ65)","v":39},{"$f":"SUM($J65:BK65)","v":40},{"$f":"SUM($J65:BL65)","v":40},{"$f":"SUM($J65:BM65)","v":40},{"$f":"SUM($J65:BN65)","v":40},{"$f":"SUM($J65:BO65)","v":40},{"$f":"SUM($J65:BP65)","v":40},{"$f":"SUM($J65:BQ65)","v":40},{"$f":"SUM($J65:BR65)","v":40},{"$f":"SUM($J65:BS65)","v":40},{"$f":"SUM($J65:BT65)","v":40},{"$f":"SUM($J65:BU65)","v":40},{"$f":"SUM($J65:BV65)","v":40},{"$f":"SUM($J65:BW65)","v":40},{"$f":"SUM($J65:BX65)","v":40},{"$f":"SUM($J65:BY65)","v":40},{"$f":"SUM($J65:BZ65)","v":40},{"$f":"SUM($J65:CA65)","v":40},{"$f":"SUM($J65:CB65)","v":40},{"$f":"SUM($J65:CC65)","v":40},{"$f":"SUM($J65:CD65)","v":40},{"$f":"SUM($J65:CE65)","v":40},{"$f":"SUM($J65:CF65)","v":40},{"$f":"SUM($J65:CG65)","v":40},{"$f":"SUM($J65:CH65)","v":40},{"$f":"SUM($J65:CI65)","v":40},{"$f":"SUM($J65:CJ65)","v":40},{"$f":"SUM($J65:CK65)","v":40},{"$f":"SUM($J65:CL65)","v":40},{"$f":"SUM($J65:CM65)","v":40},{"$f":"SUM($J65:CN65)","v":40},{"$f":"SUM($J65:CO65)","v":40},{"$f":"SUM($J65:CP65)","v":40},{"$f":"SUM($J65:CQ65)","v":40},{"$f":"SUM($J65:CR65)","v":40},{"$f":"SUM($J65:CS65)","v":40},{"$f":"SUM($J65:CT65)","v":40},{"$f":"SUM($J65:CU65)","v":40},{"$f":"SUM($J65:CV65)","v":40},{"$f":"SUM($J65:CW65)","v":40},{"$f":"SUM($J65:CX65)","v":40},{"$f":"SUM($J65:CY65)","v":40},{"$f":"SUM($J65:CZ65)","v":40},{"$f":"SUM($J65:DA65)","v":40},{"$f":"SUM($J65:DB65)","v":40},{"$f":"SUM($J65:DC65)","v":40},{"$f":"SUM($J65:DD65)","v":40},{"$f":"SUM($J65:DE65)","v":40},{"$f":"SUM($J65:DF65)","v":40},{"$f":"SUM($J65:DG65)","v":40},{"$f":"SUM($J65:DH65)","v":40},{"$f":"SUM($J65:DI65)","v":40},{"$f":"SUM($J65:DJ65)","v":40},{"$f":"SUM($J65:DK65)","v":40},{"$f":"SUM($J65:DL65)","v":40},{"$f":"SUM($J65:DM65)","v":40},{"$f":"SUM($J65:DN65)","v":40},{"$f":"SUM($J65:DO65)","v":40},{"$f":"SUM($J65:DP65)","v":40},{"$f":"SUM($J65:DQ65)","v":40},{"$f":"SUM($J65:DR65)","v":40},{"$f":"SUM($J65:DS65)","v":40},{"$f":"SUM($J65:DT65)","v":40},{"$f":"SUM($J65:DU65)","v":40},{"$f":"SUM($J65:DV65)","v":40},{"$f":"SUM($J65:DW65)","v":40},{"$f":"SUM($J65:DX65)","v":40},{"$f":"SUM($J65:DY65)","v":40},{"$f":"SUM($J65:DZ65)","v":40},{"$f":"SUM($J65:EA65)","v":40},{"$f":"SUM($J65:EB65)","v":40},{"$f":"SUM($J65:EC65)","v":40},{"$f":"SUM($J65:ED65)","v":40},{"$f":"SUM($J65:EE65)","v":40},{"$f":"SUM($J65:EF65)","v":40},{"$f":"SUM($J65:EG65)","v":40},{"$f":"SUM($J65:EH65)","v":40},{"$f":"SUM($J65:EI65)","v":40},{"$f":"SUM($J65:EJ65)","v":40},{"$f":"SUM($J65:EK65)","v":40},{"$f":"SUM($J65:EL65)","v":40},{"$f":"SUM($J65:EM65)","v":40},{"$f":"SUM($J65:EN65)","v":40},{"$f":"SUM($J65:EO65)","v":40},{"$f":"SUM($J65:EP65)","v":40},{"$f":"SUM($J65:EQ65)","v":40},{"$f":"SUM($J65:ER65)","v":40},{"$f":"SUM($J65:ES65)","v":40},{"$f":"SUM($J65:ET65)","v":40},{"$f":"SUM($J65:EU65)","v":40},{"$f":"SUM($J65:EV65)","v":40},{"$f":"SUM($J65:EW65)","v":40},{"$f":"SUM($J65:EX65)","v":40},{"$f":"SUM($J65:EY65)","v":40},{"$f":"SUM($J65:EZ65)","v":40},{"$f":"SUM($J65:FA65)","v":40},{"$f":"SUM($J65:FB65)","v":40},{"$f":"SUM($J65:FC65)","v":40},{"$f":"SUM($J65:FD65)","v":40},{"$f":"SUM($J65:FE65)","v":40},{"$f":"SUM($J65:FF65)","v":40},{"$f":"SUM($J65:FG65)","v":40},{"$f":"SUM($J65:FH65)","v":40},{"$f":"SUM($J65:FI65)","v":40},{"$f":"SUM($J65:FJ65)","v":40},{"$f":"SUM($J65:FK65)","v":40},{"$f":"SUM($J65:FL65)","v":40},{"$f":"SUM($J65:FM65)","v":40},{"$f":"SUM($J65:FN65)","v":40},{"$f":"SUM($J65:FO65)","v":40},{"$f":"SUM($J65:FP65)","v":40},{"$f":"SUM($J65:FQ65)","v":40},{"$f":"SUM($J65:FR65)","v":40},{"$f":"SUM($J65:FS65)","v":40},{"$f":"SUM($J65:FT65)","v":40},{"$f":"SUM($J65:FU65)","v":40},{"$f":"SUM($J65:FV65)","v":40},{"$f":"SUM($J65:FW65)","v":40},{"$f":"SUM($J65:FX65)","v":40},{"$f":"SUM($J65:FY65)","v":40},{"$f":"SUM($J65:FZ65)","v":40},{"$f":"SUM($J65:GA65)","v":40},{"$f":"SUM($J65:GB65)","v":40},{"$f":"SUM($J65:GC65)","v":40},{"$f":"SUM($J65:GD65)","v":40},{"$f":"SUM($J65:GE65)","v":40},{"$f":"SUM($J65:GF65)","v":40},{"$f":"SUM($J65:GG65)","v":40},{"$f":"SUM($J65:GH65)","v":40},{"$f":"SUM($J65:GI65)","v":40},{"$f":"SUM($J65:GJ65)","v":40},{"$f":"SUM($J65:GK65)","v":40},{"$f":"SUM($J65:GL65)","v":40},{"$f":"SUM($J65:GM65)","v":40},{"$f":"SUM($J65:GN65)","v":40},{"$f":"SUM($J65:GO65)","v":40},{"$f":"SUM($J65:GP65)","v":40},{"$f":"SUM($J65:GQ65)","v":40},{"$f":"SUM($J65:GR65)","v":40},{"$f":"SUM($J65:GS65)","v":40},{"$f":"SUM($J65:GT65)","v":40},{"$f":"SUM($J65:GU65)","v":40},{"$f":"SUM($J65:GV65)","v":40},{"$f":"SUM($J65:GW65)","v":40},{"$f":"SUM($J65:GX65)","v":40},{"$f":"SUM($J65:GY65)","v":40},{"$f":"SUM($J65:GZ65)","v":40},{"$f":"SUM($J65:HA65)","v":40},{"$f":"SUM($J65:HB65)","v":40},{"$f":"SUM($J65:HC65)","v":40},{"$f":"SUM($J65:HD65)","v":40},{"$f":"SUM($J65:HE65)","v":40},{"$f":"SUM($J65:HF65)","v":40},{"$f":"SUM($J65:HG65)","v":40},{"$f":"SUM($J65:HH65)","v":40},{"$f":"SUM($J65:HI65)","v":40},{"$f":"SUM($J65:HJ65)","v":40},{"$f":"SUM($J65:HK65)","v":40},{"$f":"SUM($J65:HL65)","v":40},{"$f":"SUM($J65:HM65)","v":40},{"$f":"SUM($J65:HN65)","v":40},{"$f":"SUM($J65:HO65)","v":40},{"$f":"SUM($J65:HP65)","v":40},{"$f":"SUM($J65:HQ65)","v":40},{"$f":"SUM($J65:HR65)","v":40},{"$f":"SUM($J65:HS65)","v":40},{"$f":"SUM($J65:HT65)","v":40},{"$f":"SUM($J65:HU65)","v":40},{"$f":"SUM($J65:HV65)","v":40},{"$f":"SUM($J65:HW65)","v":40},{"$f":"SUM($J65:HX65)","v":40},{"$f":"SUM($J65:HY65)","v":40},{"$f":"SUM($J65:HZ65)","v":40},{"$f":"SUM($J65:IA65)","v":40},{"$f":"SUM($J65:IB65)","v":40},{"$f":"SUM($J65:IC65)","v":40},{"$f":"SUM($J65:ID65)","v":40},{"$f":"SUM($J65:IE65)","v":40},{"$f":"SUM($J65:IF65)","v":40},{"$f":"SUM($J65:IG65)","v":40},{"$f":"SUM($J65:IH65)","v":40},{"$f":"SUM($J65:II65)","v":40},{"$f":"SUM($J65:IJ65)","v":40},{"$f":"SUM($J65:IK65)","v":40},{"$f":"SUM($J65:IL65)","v":40},{"$f":"SUM($J65:IM65)","v":40},{"$f":"SUM($J65:IN65)","v":40},{"$f":"SUM($J65:IO65)","v":40},{"$f":"SUM($J65:IP65)","v":40},{"$f":"SUM($J65:IQ65)","v":40},{"$f":"SUM($J65:IR65)","v":40},{"$f":"SUM($J65:IS65)","v":40},{"$f":"SUM($J65:IT65)","v":40},{"$f":"SUM($J65:IU65)","v":40}]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"Num",null,null,null,null,null,{"$f":"SUM($J66:J66)","v":0},{"$f":"SUM($J66:K66)","v":0},{"$f":"SUM($J66:L66)","v":0},{"$f":"SUM($J66:M66)","v":0},{"$f":"SUM($J66:N66)","v":0},{"$f":"SUM($J66:O66)","v":0},{"$f":"SUM($J66:P66)","v":0},{"$f":"SUM($J66:Q66)","v":0},{"$f":"SUM($J66:R66)","v":0},{"$f":"SUM($J66:S66)","v":0},{"$f":"SUM($J66:T66)","v":0},{"$f":"SUM($J66:U66)","v":0},{"$f":"SUM($J66:V66)","v":0},{"$f":"SUM($J66:W66)","v":0},{"$f":"SUM($J66:X66)","v":0},{"$f":"SUM($J66:Y66)","v":0},{"$f":"SUM($J66:Z66)","v":0},{"$f":"SUM($J66:AA66)","v":0},{"$f":"SUM($J66:AB66)","v":0},{"$f":"SUM($J66:AC66)","v":0},{"$f":"SUM($J66:AD66)","v":0},{"$f":"SUM($J66:AE66)","v":0},{"$f":"SUM($J66:AF66)","v":0},{"$f":"SUM($J66:AG66)","v":0},{"$f":"SUM($J66:AH66)","v":0},{"$f":"SUM($J66:AI66)","v":0},{"$f":"SUM($J66:AJ66)","v":0},{"$f":"SUM($J66:AK66)","v":0},{"$f":"SUM($J66:AL66)","v":0},{"$f":"SUM($J66:AM66)","v":0},{"$f":"SUM($J66:AN66)","v":0},{"$f":"SUM($J66:AO66)","v":0},{"$f":"SUM($J66:AP66)","v":0},{"$f":"SUM($J66:AQ66)","v":0},{"$f":"SUM($J66:AR66)","v":0},{"$f":"SUM($J66:AS66)","v":0},{"$f":"SUM($J66:AT66)","v":0},{"$f":"SUM($J66:AU66)","v":0},{"$f":"SUM($J66:AV66)","v":0},{"$f":"SUM($J66:AW66)","v":0},{"$f":"SUM($J66:AX66)","v":0},{"$f":"SUM($J66:AY66)","v":0},{"$f":"SUM($J66:AZ66)","v":0},{"$f":"SUM($J66:BA66)","v":0},{"$f":"SUM($J66:BB66)","v":0},{"$f":"SUM($J66:BC66)","v":0},{"$f":"SUM($J66:BD66)","v":0},{"$f":"SUM($J66:BE66)","v":0},{"$f":"SUM($J66:BF66)","v":0},{"$f":"SUM($J66:BG66)","v":0},{"$f":"SUM($J66:BH66)","v":0},{"$f":"SUM($J66:BI66)","v":0},{"$f":"SUM($J66:BJ66)","v":0},{"$f":"SUM($J66:BK66)","v":0},{"$f":"SUM($J66:BL66)","v":1},{"$f":"SUM($J66:BM66)","v":2},{"$f":"SUM($J66:BN66)","v":3},{"$f":"SUM($J66:BO66)","v":4},{"$f":"SUM($J66:BP66)","v":5},{"$f":"SUM($J66:BQ66)","v":6},{"$f":"SUM($J66:BR66)","v":7},{"$f":"SUM($J66:BS66)","v":8},{"$f":"SUM($J66:BT66)","v":9},{"$f":"SUM($J66:BU66)","v":10},{"$f":"SUM($J66:BV66)","v":11},{"$f":"SUM($J66:BW66)","v":12},{"$f":"SUM($J66:BX66)","v":13},{"$f":"SUM($J66:BY66)","v":14},{"$f":"SUM($J66:BZ66)","v":15},{"$f":"SUM($J66:CA66)","v":16},{"$f":"SUM($J66:CB66)","v":17},{"$f":"SUM($J66:CC66)","v":18},{"$f":"SUM($J66:CD66)","v":19},{"$f":"SUM($J66:CE66)","v":20},{"$f":"SUM($J66:CF66)","v":21},{"$f":"SUM($J66:CG66)","v":22},{"$f":"SUM($J66:CH66)","v":23},{"$f":"SUM($J66:CI66)","v":24},{"$f":"SUM($J66:CJ66)","v":25},{"$f":"SUM($J66:CK66)","v":26},{"$f":"SUM($J66:CL66)","v":27},{"$f":"SUM($J66:CM66)","v":28},{"$f":"SUM($J66:CN66)","v":29},{"$f":"SUM($J66:CO66)","v":30},{"$f":"SUM($J66:CP66)","v":31},{"$f":"SUM($J66:CQ66)","v":32},{"$f":"SUM($J66:CR66)","v":33},{"$f":"SUM($J66:CS66)","v":34},{"$f":"SUM($J66:CT66)","v":35},{"$f":"SUM($J66:CU66)","v":36},{"$f":"SUM($J66:CV66)","v":37},{"$f":"SUM($J66:CW66)","v":38},{"$f":"SUM($J66:CX66)","v":39},{"$f":"SUM($J66:CY66)","v":40},{"$f":"SUM($J66:CZ66)","v":40},{"$f":"SUM($J66:DA66)","v":40},{"$f":"SUM($J66:DB66)","v":40},{"$f":"SUM($J66:DC66)","v":40},{"$f":"SUM($J66:DD66)","v":40},{"$f":"SUM($J66:DE66)","v":40},{"$f":"SUM($J66:DF66)","v":40},{"$f":"SUM($J66:DG66)","v":40},{"$f":"SUM($J66:DH66)","v":40},{"$f":"SUM($J66:DI66)","v":40},{"$f":"SUM($J66:DJ66)","v":40},{"$f":"SUM($J66:DK66)","v":40},{"$f":"SUM($J66:DL66)","v":40},{"$f":"SUM($J66:DM66)","v":40},{"$f":"SUM($J66:DN66)","v":40},{"$f":"SUM($J66:DO66)","v":40},{"$f":"SUM($J66:DP66)","v":40},{"$f":"SUM($J66:DQ66)","v":40},{"$f":"SUM($J66:DR66)","v":40},{"$f":"SUM($J66:DS66)","v":40},{"$f":"SUM($J66:DT66)","v":40},{"$f":"SUM($J66:DU66)","v":40},{"$f":"SUM($J66:DV66)","v":40},{"$f":"SUM($J66:DW66)","v":40},{"$f":"SUM($J66:DX66)","v":40},{"$f":"SUM($J66:DY66)","v":40},{"$f":"SUM($J66:DZ66)","v":40},{"$f":"SUM($J66:EA66)","v":40},{"$f":"SUM($J66:EB66)","v":40},{"$f":"SUM($J66:EC66)","v":40},{"$f":"SUM($J66:ED66)","v":40},{"$f":"SUM($J66:EE66)","v":40},{"$f":"SUM($J66:EF66)","v":40},{"$f":"SUM($J66:EG66)","v":40},{"$f":"SUM($J66:EH66)","v":40},{"$f":"SUM($J66:EI66)","v":40},{"$f":"SUM($J66:EJ66)","v":40},{"$f":"SUM($J66:EK66)","v":40},{"$f":"SUM($J66:EL66)","v":40},{"$f":"SUM($J66:EM66)","v":40},{"$f":"SUM($J66:EN66)","v":40},{"$f":"SUM($J66:EO66)","v":40},{"$f":"SUM($J66:EP66)","v":40},{"$f":"SUM($J66:EQ66)","v":40},{"$f":"SUM($J66:ER66)","v":40},{"$f":"SUM($J66:ES66)","v":40},{"$f":"SUM($J66:ET66)","v":40},{"$f":"SUM($J66:EU66)","v":40},{"$f":"SUM($J66:EV66)","v":40},{"$f":"SUM($J66:EW66)","v":40},{"$f":"SUM($J66:EX66)","v":40},{"$f":"SUM($J66:EY66)","v":40},{"$f":"SUM($J66:EZ66)","v":40},{"$f":"SUM($J66:FA66)","v":40},{"$f":"SUM($J66:FB66)","v":40},{"$f":"SUM($J66:FC66)","v":40},{"$f":"SUM($J66:FD66)","v":40},{"$f":"SUM($J66:FE66)","v":40},{"$f":"SUM($J66:FF66)","v":40},{"$f":"SUM($J66:FG66)","v":40},{"$f":"SUM($J66:FH66)","v":40},{"$f":"SUM($J66:FI66)","v":40},{"$f":"SUM($J66:FJ66)","v":40},{"$f":"SUM($J66:FK66)","v":40},{"$f":"SUM($J66:FL66)","v":40},{"$f":"SUM($J66:FM66)","v":40},{"$f":"SUM($J66:FN66)","v":40},{"$f":"SUM($J66:FO66)","v":40},{"$f":"SUM($J66:FP66)","v":40},{"$f":"SUM($J66:FQ66)","v":40},{"$f":"SUM($J66:FR66)","v":40},{"$f":"SUM($J66:FS66)","v":40},{"$f":"SUM($J66:FT66)","v":40},{"$f":"SUM($J66:FU66)","v":40},{"$f":"SUM($J66:FV66)","v":40},{"$f":"SUM($J66:FW66)","v":40},{"$f":"SUM($J66:FX66)","v":40},{"$f":"SUM($J66:FY66)","v":40},{"$f":"SUM($J66:FZ66)","v":40},{"$f":"SUM($J66:GA66)","v":40},{"$f":"SUM($J66:GB66)","v":40},{"$f":"SUM($J66:GC66)","v":40},{"$f":"SUM($J66:GD66)","v":40},{"$f":"SUM($J66:GE66)","v":40},{"$f":"SUM($J66:GF66)","v":40},{"$f":"SUM($J66:GG66)","v":40},{"$f":"SUM($J66:GH66)","v":40},{"$f":"SUM($J66:GI66)","v":40},{"$f":"SUM($J66:GJ66)","v":40},{"$f":"SUM($J66:GK66)","v":40},{"$f":"SUM($J66:GL66)","v":40},{"$f":"SUM($J66:GM66)","v":40},{"$f":"SUM($J66:GN66)","v":40},{"$f":"SUM($J66:GO66)","v":40},{"$f":"SUM($J66:GP66)","v":40},{"$f":"SUM($J66:GQ66)","v":40},{"$f":"SUM($J66:GR66)","v":40},{"$f":"SUM($J66:GS66)","v":40},{"$f":"SUM($J66:GT66)","v":40},{"$f":"SUM($J66:GU66)","v":40},{"$f":"SUM($J66:GV66)","v":40},{"$f":"SUM($J66:GW66)","v":40},{"$f":"SUM($J66:GX66)","v":40},{"$f":"SUM($J66:GY66)","v":40},{"$f":"SUM($J66:GZ66)","v":40},{"$f":"SUM($J66:HA66)","v":40},{"$f":"SUM($J66:HB66)","v":40},{"$f":"SUM($J66:HC66)","v":40},{"$f":"SUM($J66:HD66)","v":40},{"$f":"SUM($J66:HE66)","v":40},{"$f":"SUM($J66:HF66)","v":40},{"$f":"SUM($J66:HG66)","v":40},{"$f":"SUM($J66:HH66)","v":40},{"$f":"SUM($J66:HI66)","v":40},{"$f":"SUM($J66:HJ66)","v":40},{"$f":"SUM($J66:HK66)","v":40},{"$f":"SUM($J66:HL66)","v":40},{"$f":"SUM($J66:HM66)","v":40},{"$f":"SUM($J66:HN66)","v":40},{"$f":"SUM($J66:HO66)","v":40},{"$f":"SUM($J66:HP66)","v":40},{"$f":"SUM($J66:HQ66)","v":40},{"$f":"SUM($J66:HR66)","v":40},{"$f":"SUM($J66:HS66)","v":40},{"$f":"SUM($J66:HT66)","v":40},{"$f":"SUM($J66:HU66)","v":40},{"$f":"SUM($J66:HV66)","v":40},{"$f":"SUM($J66:HW66)","v":40},{"$f":"SUM($J66:HX66)","v":40},{"$f":"SUM($J66:HY66)","v":40},{"$f":"SUM($J66:HZ66)","v":40},{"$f":"SUM($J66:IA66)","v":40},{"$f":"SUM($J66:IB66)","v":40},{"$f":"SUM($J66:IC66)","v":40},{"$f":"SUM($J66:ID66)","v":40},{"$f":"SUM($J66:IE66)","v":40},{"$f":"SUM($J66:IF66)","v":40},{"$f":"SUM($J66:IG66)","v":40},{"$f":"SUM($J66:IH66)","v":40},{"$f":"SUM($J66:II66)","v":40},{"$f":"SUM($J66:IJ66)","v":40},{"$f":"SUM($J66:IK66)","v":40},{"$f":"SUM($J66:IL66)","v":40},{"$f":"SUM($J66:IM66)","v":40},{"$f":"SUM($J66:IN66)","v":40},{"$f":"SUM($J66:IO66)","v":40},{"$f":"SUM($J66:IP66)","v":40},{"$f":"SUM($J66:IQ66)","v":40},{"$f":"SUM($J66:IR66)","v":40},{"$f":"SUM($J66:IS66)","v":40},{"$f":"SUM($J66:IT66)","v":40},{"$f":"SUM($J66:IU66)","v":40}]
[null,null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"Num",null,null,null,null,null,{"$f":"SUM($J67:J67)","v":0},{"$f":"SUM($J67:K67)","v":0},{"$f":"SUM($J67:L67)","v":0},{"$f":"SUM($J67:M67)","v":0},{"$f":"SUM($J67:N67)","v":0},{"$f":"SUM($J67:O67)","v":0},{"$f":"SUM($J67:P67)","v":0},{"$f":"SUM($J67:Q67)","v":0},{"$f":"SUM($J67:R67)","v":0},{"$f":"SUM($J67:S67)","v":0},{"$f":"SUM($J67:T67)","v":0},{"$f":"SUM($J67:U67)","v":0},{"$f":"SUM($J67:V67)","v":0},{"$f":"SUM($J67:W67)","v":0},{"$f":"SUM($J67:X67)","v":0},{"$f":"SUM($J67:Y67)","v":0},{"$f":"SUM($J67:Z67)","v":0},{"$f":"SUM($J67:AA67)","v":0},{"$f":"SUM($J67:AB67)","v":0},{"$f":"SUM($J67:AC67)","v":0},{"$f":"SUM($J67:AD67)","v":0},{"$f":"SUM($J67:AE67)","v":0},{"$f":"SUM($J67:AF67)","v":0},{"$f":"SUM($J67:AG67)","v":0},{"$f":"SUM($J67:AH67)","v":0},{"$f":"SUM($J67:AI67)","v":0},{"$f":"SUM($J67:AJ67)","v":0},{"$f":"SUM($J67:AK67)","v":0},{"$f":"SUM($J67:AL67)","v":0},{"$f":"SUM($J67:AM67)","v":0},{"$f":"SUM($J67:AN67)","v":0},{"$f":"SUM($J67:AO67)","v":0},{"$f":"SUM($J67:AP67)","v":0},{"$f":"SUM($J67:AQ67)","v":0},{"$f":"SUM($J67:AR67)","v":0},{"$f":"SUM($J67:AS67)","v":0},{"$f":"SUM($J67:AT67)","v":0},{"$f":"SUM($J67:AU67)","v":0},{"$f":"SUM($J67:AV67)","v":0},{"$f":"SUM($J67:AW67)","v":0},{"$f":"SUM($J67:AX67)","v":0},{"$f":"SUM($J67:AY67)","v":0},{"$f":"SUM($J67:AZ67)","v":0},{"$f":"SUM($J67:BA67)","v":0},{"$f":"SUM($J67:BB67)","v":0},{"$f":"SUM($J67:BC67)","v":0},{"$f":"SUM($J67:BD67)","v":0},{"$f":"SUM($J67:BE67)","v":0},{"$f":"SUM($J67:BF67)","v":0},{"$f":"SUM($J67:BG67)","v":0},{"$f":"SUM($J67:BH67)","v":0},{"$f":"SUM($J67:BI67)","v":0},{"$f":"SUM($J67:BJ67)","v":0},{"$f":"SUM($J67:BK67)","v":0},{"$f":"SUM($J67:BL67)","v":0},{"$f":"SUM($J67:BM67)","v":0},{"$f":"SUM($J67:BN67)","v":0},{"$f":"SUM($J67:BO67)","v":0},{"$f":"SUM($J67:BP67)","v":0},{"$f":"SUM($J67:BQ67)","v":0},{"$f":"SUM($J67:BR67)","v":0},{"$f":"SUM($J67:BS67)","v":0},{"$f":"SUM($J67:BT67)","v":0},{"$f":"SUM($J67:BU67)","v":0},{"$f":"SUM($J67:BV67)","v":0},{"$f":"SUM($J67:BW67)","v":0},{"$f":"SUM($J67:BX67)","v":0},{"$f":"SUM($J67:BY67)","v":0},{"$f":"SUM($J67:BZ67)","v":0},{"$f":"SUM($J67:CA67)","v":0},{"$f":"SUM($J67:CB67)","v":0},{"$f":"SUM($J67:CC67)","v":0},{"$f":"SUM($J67:CD67)","v":0},{"$f":"SUM($J67:CE67)","v":0},{"$f":"SUM($J67:CF67)","v":0},{"$f":"SUM($J67:CG67)","v":0},{"$f":"SUM($J67:CH67)","v":0},{"$f":"SUM($J67:CI67)","v":0},{"$f":"SUM($J67:CJ67)","v":0},{"$f":"SUM($J67:CK67)","v":0},{"$f":"SUM($J67:CL67)","v":0},{"$f":"SUM($J67:CM67)","v":0},{"$f":"SUM($J67:CN67)","v":0},{"$f":"SUM($J67:CO67)","v":0},{"$f":"SUM($J67:CP67)","v":0},{"$f":"SUM($J67:CQ67)","v":0},{"$f":"SUM($J67:CR67)","v":0},{"$f":"SUM($J67:CS67)","v":0},{"$f":"SUM($J67:CT67)","v":0},{"$f":"SUM($J67:CU67)","v":0},{"$f":"SUM($J67:CV67)","v":0},{"$f":"SUM($J67:CW67)","v":0},{"$f":"SUM($J67:CX67)","v":0},{"$f":"SUM($J67:CY67)","v":0},{"$f":"SUM($J67:CZ67)","v":1},{"$f":"SUM($J67:DA67)","v":2},{"$f":"SUM($J67:DB67)","v":3},{"$f":"SUM($J67:DC67)","v":4},{"$f":"SUM($J67:DD67)","v":5},{"$f":"SUM($J67:DE67)","v":6},{"$f":"SUM($J67:DF67)","v":7},{"$f":"SUM($J67:DG67)","v":8},{"$f":"SUM($J67:DH67)","v":9},{"$f":"SUM($J67:DI67)","v":10},{"$f":"SUM($J67:DJ67)","v":11},{"$f":"SUM($J67:DK67)","v":12},{"$f":"SUM($J67:DL67)","v":13},{"$f":"SUM($J67:DM67)","v":14},{"$f":"SUM($J67:DN67)","v":15},{"$f":"SUM($J67:DO67)","v":16},{"$f":"SUM($J67:DP67)","v":17},{"$f":"SUM($J67:DQ67)","v":18},{"$f":"SUM($J67:DR67)","v":19},{"$f":"SUM($J67:DS67)","v":20},{"$f":"SUM($J67:DT67)","v":21},{"$f":"SUM($J67:DU67)","v":22},{"$f":"SUM($J67:DV67)","v":23},{"$f":"SUM($J67:DW67)","v":24},{"$f":"SUM($J67:DX67)","v":25},{"$f":"SUM($J67:DY67)","v":26},{"$f":"SUM($J67:DZ67)","v":27},{"$f":"SUM($J67:EA67)","v":28},{"$f":"SUM($J67:EB67)","v":29},{"$f":"SUM($J67:EC67)","v":30},{"$f":"SUM($J67:ED67)","v":31},{"$f":"SUM($J67:EE67)","v":32},{"$f":"SUM($J67:EF67)","v":33},{"$f":"SUM($J67:EG67)","v":34},{"$f":"SUM($J67:EH67)","v":35},{"$f":"SUM($J67:EI67)","v":36},{"$f":"SUM($J67:EJ67)","v":37},{"$f":"SUM($J67:EK67)","v":38},{"$f":"SUM($J67:EL67)","v":39},{"$f":"SUM($J67:EM67)","v":40},{"$f":"SUM($J67:EN67)","v":40},{"$f":"SUM($J67:EO67)","v":40},{"$f":"SUM($J67:EP67)","v":40},{"$f":"SUM($J67:EQ67)","v":40},{"$f":"SUM($J67:ER67)","v":40},{"$f":"SUM($J67:ES67)","v":40},{"$f":"SUM($J67:ET67)","v":40},{"$f":"SUM($J67:EU67)","v":40},{"$f":"SUM($J67:EV67)","v":40},{"$f":"SUM($J67:EW67)","v":40},{"$f":"SUM($J67:EX67)","v":40},{"$f":"SUM($J67:EY67)","v":40},{"$f":"SUM($J67:EZ67)","v":40},{"$f":"SUM($J67:FA67)","v":40},{"$f":"SUM($J67:FB67)","v":40},{"$f":"SUM($J67:FC67)","v":40},{"$f":"SUM($J67:FD67)","v":40},{"$f":"SUM($J67:FE67)","v":40},{"$f":"SUM($J67:FF67)","v":40},{"$f":"SUM($J67:FG67)","v":40},{"$f":"SUM($J67:FH67)","v":40},{"$f":"SUM($J67:FI67)","v":40},{"$f":"SUM($J67:FJ67)","v":40},{"$f":"SUM($J67:FK67)","v":40},{"$f":"SUM($J67:FL67)","v":40},{"$f":"SUM($J67:FM67)","v":40},{"$f":"SUM($J67:FN67)","v":40},{"$f":"SUM($J67:FO67)","v":40},{"$f":"SUM($J67:FP67)","v":40},{"$f":"SUM($J67:FQ67)","v":40},{"$f":"SUM($J67:FR67)","v":40},{"$f":"SUM($J67:FS67)","v":40},{"$f":"SUM($J67:FT67)","v":40},{"$f":"SUM($J67:FU67)","v":40},{"$f":"SUM($J67:FV67)","v":40},{"$f":"SUM($J67:FW67)","v":40},{"$f":"SUM($J67:FX67)","v":40},{"$f":"SUM($J67:FY67)","v":40},{"$f":"SUM($J67:FZ67)","v":40},{"$f":"SUM($J67:GA67)","v":40},{"$f":"SUM($J67:GB67)","v":40},{"$f":"SUM($J67:GC67)","v":40},{"$f":"SUM($J67:GD67)","v":40},{"$f":"SUM($J67:GE67)","v":40},{"$f":"SUM($J67:GF67)","v":40},{"$f":"SUM($J67:GG67)","v":40},{"$f":"SUM($J67:GH67)","v":40},{"$f":"SUM($J67:GI67)","v":40},{"$f":"SUM($J67:GJ67)","v":40},{"$f":"SUM($J67:GK67)","v":40},{"$f":"SUM($J67:GL67)","v":40},{"$f":"SUM($J67:GM67)","v":40},{"$f":"SUM($J67:GN67)","v":40},{"$f":"SUM($J67:GO67)","v":40},{"$f":"SUM($J67:GP67)","v":40},{"$f":"SUM($J67:GQ67)","v":40},{"$f":"SUM($J67:GR67)","v":40},{"$f":"SUM($J67:GS67)","v":40},{"$f":"SUM($J67:GT67)","v":40},{"$f":"SUM($J67:GU67)","v":40},{"$f":"SUM($J67:GV67)","v":40},{"$f":"SUM($J67:GW67)","v":40},{"$f":"SUM($J67:GX67)","v":40},{"$f":"SUM($J67:GY67)","v":40},{"$f":"SUM($J67:GZ67)","v":40},{"$f":"SUM($J67:HA67)","v":40},{"$f":"SUM($J67:HB67)","v":40},{"$f":"SUM($J67:HC67)","v":40},{"$f":"SUM($J67:HD67)","v":40},{"$f":"SUM($J67:HE67)","v":40},{"$f":"SUM($J67:HF67)","v":40},{"$f":"SUM($J67:HG67)","v":40},{"$f":"SUM($J67:HH67)","v":40},{"$f":"SUM($J67:HI67)","v":40},{"$f":"SUM($J67:HJ67)","v":40},{"$f":"SUM($J67:HK67)","v":40},{"$f":"SUM($J67:HL67)","v":40},{"$f":"SUM($J67:HM67)","v":40},{"$f":"SUM($J67:HN67)","v":40},{"$f":"SUM($J67:HO67)","v":40},{"$f":"SUM($J67:HP67)","v":40},{"$f":"SUM($J67:HQ67)","v":40},{"$f":"SUM($J67:HR67)","v":40},{"$f":"SUM($J67:HS67)","v":40},{"$f":"SUM($J67:HT67)","v":40},{"$f":"SUM($J67:HU67)","v":40},{"$f":"SUM($J67:HV67)","v":40},{"$f":"SUM($J67:HW67)","v":40},{"$f":"SUM($J67:HX67)","v":40},{"$f":"SUM($J67:HY67)","v":40},{"$f":"SUM($J67:HZ67)","v":40},{"$f":"SUM($J67:IA67)","v":40},{"$f":"SUM($J67:IB67)","v":40},{"$f":"SUM($J67:IC67)","v":40},{"$f":"SUM($J67:ID67)","v":40},{"$f":"SUM($J67:IE67)","v":40},{"$f":"SUM($J67:IF67)","v":40},{"$f":"SUM($J67:IG67)","v":40},{"$f":"SUM($J67:IH67)","v":40},{"$f":"SUM($J67:II67)","v":40},{"$f":"SUM($J67:IJ67)","v":40},{"$f":"SUM($J67:IK67)","v":40},{"$f":"SUM($J67:IL67)","v":40},{"$f":"SUM($J67:IM67)","v":40},{"$f":"SUM($J67:IN67)","v":40},{"$f":"SUM($J67:IO67)","v":40},{"$f":"SUM($J67:IP67)","v":40},{"$f":"SUM($J67:IQ67)","v":40},{"$f":"SUM($J67:IR67)","v":40},{"$f":"SUM($J67:IS67)","v":40},{"$f":"SUM($J67:IT67)","v":40},{"$f":"SUM($J67:IU67)","v":40}]
[null,null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"Num",null,null,null,null,null,{"$f":"SUM($J68:J68)","v":0},{"$f":"SUM($J68:K68)","v":0},{"$f":"SUM($J68:L68)","v":0},{"$f":"SUM($J68:M68)","v":0},{"$f":"SUM($J68:N68)","v":0},{"$f":"SUM($J68:O68)","v":0},{"$f":"SUM($J68:P68)","v":0},{"$f":"SUM($J68:Q68)","v":0},{"$f":"SUM($J68:R68)","v":0},{"$f":"SUM($J68:S68)","v":0},{"$f":"SUM($J68:T68)","v":0},{"$f":"SUM($J68:U68)","v":0},{"$f":"SUM($J68:V68)","v":0},{"$f":"SUM($J68:W68)","v":0},{"$f":"SUM($J68:X68)","v":0},{"$f":"SUM($J68:Y68)","v":0},{"$f":"SUM($J68:Z68)","v":0},{"$f":"SUM($J68:AA68)","v":0},{"$f":"SUM($J68:AB68)","v":0},{"$f":"SUM($J68:AC68)","v":0},{"$f":"SUM($J68:AD68)","v":0},{"$f":"SUM($J68:AE68)","v":0},{"$f":"SUM($J68:AF68)","v":0},{"$f":"SUM($J68:AG68)","v":0},{"$f":"SUM($J68:AH68)","v":0},{"$f":"SUM($J68:AI68)","v":0},{"$f":"SUM($J68:AJ68)","v":0},{"$f":"SUM($J68:AK68)","v":0},{"$f":"SUM($J68:AL68)","v":0},{"$f":"SUM($J68:AM68)","v":0},{"$f":"SUM($J68:AN68)","v":0},{"$f":"SUM($J68:AO68)","v":0},{"$f":"SUM($J68:AP68)","v":0},{"$f":"SUM($J68:AQ68)","v":0},{"$f":"SUM($J68:AR68)","v":0},{"$f":"SUM($J68:AS68)","v":0},{"$f":"SUM($J68:AT68)","v":0},{"$f":"SUM($J68:AU68)","v":0},{"$f":"SUM($J68:AV68)","v":0},{"$f":"SUM($J68:AW68)","v":0},{"$f":"SUM($J68:AX68)","v":0},{"$f":"SUM($J68:AY68)","v":0},{"$f":"SUM($J68:AZ68)","v":0},{"$f":"SUM($J68:BA68)","v":0},{"$f":"SUM($J68:BB68)","v":0},{"$f":"SUM($J68:BC68)","v":0},{"$f":"SUM($J68:BD68)","v":0},{"$f":"SUM($J68:BE68)","v":0},{"$f":"SUM($J68:BF68)","v":0},{"$f":"SUM($J68:BG68)","v":0},{"$f":"SUM($J68:BH68)","v":0},{"$f":"SUM($J68:BI68)","v":0},{"$f":"SUM($J68:BJ68)","v":0},{"$f":"SUM($J68:BK68)","v":0},{"$f":"SUM($J68:BL68)","v":0},{"$f":"SUM($J68:BM68)","v":0},{"$f":"SUM($J68:BN68)","v":0},{"$f":"SUM($J68:BO68)","v":0},{"$f":"SUM($J68:BP68)","v":0},{"$f":"SUM($J68:BQ68)","v":0},{"$f":"SUM($J68:BR68)","v":0},{"$f":"SUM($J68:BS68)","v":0},{"$f":"SUM($J68:BT68)","v":0},{"$f":"SUM($J68:BU68)","v":0},{"$f":"SUM($J68:BV68)","v":0},{"$f":"SUM($J68:BW68)","v":0},{"$f":"SUM($J68:BX68)","v":0},{"$f":"SUM($J68:BY68)","v":0},{"$f":"SUM($J68:BZ68)","v":0},{"$f":"SUM($J68:CA68)","v":0},{"$f":"SUM($J68:CB68)","v":0},{"$f":"SUM($J68:CC68)","v":0},{"$f":"SUM($J68:CD68)","v":0},{"$f":"SUM($J68:CE68)","v":0},{"$f":"SUM($J68:CF68)","v":0},{"$f":"SUM($J68:CG68)","v":0},{"$f":"SUM($J68:CH68)","v":0},{"$f":"SUM($J68:CI68)","v":0},{"$f":"SUM($J68:CJ68)","v":0},{"$f":"SUM($J68:CK68)","v":0},{"$f":"SUM($J68:CL68)","v":0},{"$f":"SUM($J68:CM68)","v":0},{"$f":"SUM($J68:CN68)","v":0},{"$f":"SUM($J68:CO68)","v":0},{"$f":"SUM($J68:CP68)","v":0},{"$f":"SUM($J68:CQ68)","v":0},{"$f":"SUM($J68:CR68)","v":0},{"$f":"SUM($J68:CS68)","v":0},{"$f":"SUM($J68:CT68)","v":0},{"$f":"SUM($J68:CU68)","v":0},{"$f":"SUM($J68:CV68)","v":0},{"$f":"SUM($J68:CW68)","v":0},{"$f":"SUM($J68:CX68)","v":0},{"$f":"SUM($J68:CY68)","v":0},{"$f":"SUM($J68:CZ68)","v":0},{"$f":"SUM($J68:DA68)","v":0},{"$f":"SUM($J68:DB68)","v":0},{"$f":"SUM($J68:DC68)","v":0},{"$f":"SUM($J68:DD68)","v":0},{"$f":"SUM($J68:DE68)","v":0},{"$f":"SUM($J68:DF68)","v":0},{"$f":"SUM($J68:DG68)","v":0},{"$f":"SUM($J68:DH68)","v":0},{"$f":"SUM($J68:DI68)","v":0},{"$f":"SUM($J68:DJ68)","v":0},{"$f":"SUM($J68:DK68)","v":0},{"$f":"SUM($J68:DL68)","v":0},{"$f":"SUM($J68:DM68)","v":0},{"$f":"SUM($J68:DN68)","v":0},{"$f":"SUM($J68:DO68)","v":0},{"$f":"SUM($J68:DP68)","v":0},{"$f":"SUM($J68:DQ68)","v":0},{"$f":"SUM($J68:DR68)","v":0},{"$f":"SUM($J68:DS68)","v":0},{"$f":"SUM($J68:DT68)","v":0},{"$f":"SUM($J68:DU68)","v":0},{"$f":"SUM($J68:DV68)","v":0},{"$f":"SUM($J68:DW68)","v":0},{"$f":"SUM($J68:DX68)","v":0},{"$f":"SUM($J68:DY68)","v":0},{"$f":"SUM($J68:DZ68)","v":0},{"$f":"SUM($J68:EA68)","v":0},{"$f":"SUM($J68:EB68)","v":0},{"$f":"SUM($J68:EC68)","v":0},{"$f":"SUM($J68:ED68)","v":0},{"$f":"SUM($J68:EE68)","v":0},{"$f":"SUM($J68:EF68)","v":0},{"$f":"SUM($J68:EG68)","v":0},{"$f":"SUM($J68:EH68)","v":0},{"$f":"SUM($J68:EI68)","v":0},{"$f":"SUM($J68:EJ68)","v":0},{"$f":"SUM($J68:EK68)","v":0},{"$f":"SUM($J68:EL68)","v":0},{"$f":"SUM($J68:EM68)","v":0},{"$f":"SUM($J68:EN68)","v":1},{"$f":"SUM($J68:EO68)","v":2},{"$f":"SUM($J68:EP68)","v":3},{"$f":"SUM($J68:EQ68)","v":4},{"$f":"SUM($J68:ER68)","v":5},{"$f":"SUM($J68:ES68)","v":6},{"$f":"SUM($J68:ET68)","v":7},{"$f":"SUM($J68:EU68)","v":8},{"$f":"SUM($J68:EV68)","v":9},{"$f":"SUM($J68:EW68)","v":10},{"$f":"SUM($J68:EX68)","v":11},{"$f":"SUM($J68:EY68)","v":12},{"$f":"SUM($J68:EZ68)","v":13},{"$f":"SUM($J68:FA68)","v":14},{"$f":"SUM($J68:FB68)","v":15},{"$f":"SUM($J68:FC68)","v":16},{"$f":"SUM($J68:FD68)","v":17},{"$f":"SUM($J68:FE68)","v":18},{"$f":"SUM($J68:FF68)","v":19},{"$f":"SUM($J68:FG68)","v":20},{"$f":"SUM($J68:FH68)","v":21},{"$f":"SUM($J68:FI68)","v":22},{"$f":"SUM($J68:FJ68)","v":23},{"$f":"SUM($J68:FK68)","v":24},{"$f":"SUM($J68:FL68)","v":25},{"$f":"SUM($J68:FM68)","v":26},{"$f":"SUM($J68:FN68)","v":27},{"$f":"SUM($J68:FO68)","v":28},{"$f":"SUM($J68:FP68)","v":29},{"$f":"SUM($J68:FQ68)","v":30},{"$f":"SUM($J68:FR68)","v":31},{"$f":"SUM($J68:FS68)","v":32},{"$f":"SUM($J68:FT68)","v":33},{"$f":"SUM($J68:FU68)","v":34},{"$f":"SUM($J68:FV68)","v":35},{"$f":"SUM($J68:FW68)","v":36},{"$f":"SUM($J68:FX68)","v":37},{"$f":"SUM($J68:FY68)","v":38},{"$f":"SUM($J68:FZ68)","v":39},{"$f":"SUM($J68:GA68)","v":40},{"$f":"SUM($J68:GB68)","v":40},{"$f":"SUM($J68:GC68)","v":40},{"$f":"SUM($J68:GD68)","v":40},{"$f":"SUM($J68:GE68)","v":40},{"$f":"SUM($J68:GF68)","v":40},{"$f":"SUM($J68:GG68)","v":40},{"$f":"SUM($J68:GH68)","v":40},{"$f":"SUM($J68:GI68)","v":40},{"$f":"SUM($J68:GJ68)","v":40},{"$f":"SUM($J68:GK68)","v":40},{"$f":"SUM($J68:GL68)","v":40},{"$f":"SUM($J68:GM68)","v":40},{"$f":"SUM($J68:GN68)","v":40},{"$f":"SUM($J68:GO68)","v":40},{"$f":"SUM($J68:GP68)","v":40},{"$f":"SUM($J68:GQ68)","v":40},{"$f":"SUM($J68:GR68)","v":40},{"$f":"SUM($J68:GS68)","v":40},{"$f":"SUM($J68:GT68)","v":40},{"$f":"SUM($J68:GU68)","v":40},{"$f":"SUM($J68:GV68)","v":40},{"$f":"SUM($J68:GW68)","v":40},{"$f":"SUM($J68:GX68)","v":40},{"$f":"SUM($J68:GY68)","v":40},{"$f":"SUM($J68:GZ68)","v":40},{"$f":"SUM($J68:HA68)","v":40},{"$f":"SUM($J68:HB68)","v":40},{"$f":"SUM($J68:HC68)","v":40},{"$f":"SUM($J68:HD68)","v":40},{"$f":"SUM($J68:HE68)","v":40},{"$f":"SUM($J68:HF68)","v":40},{"$f":"SUM($J68:HG68)","v":40},{"$f":"SUM($J68:HH68)","v":40},{"$f":"SUM($J68:HI68)","v":40},{"$f":"SUM($J68:HJ68)","v":40},{"$f":"SUM($J68:HK68)","v":40},{"$f":"SUM($J68:HL68)","v":40},{"$f":"SUM($J68:HM68)","v":40},{"$f":"SUM($J68:HN68)","v":40},{"$f":"SUM($J68:HO68)","v":40},{"$f":"SUM($J68:HP68)","v":40},{"$f":"SUM($J68:HQ68)","v":40},{"$f":"SUM($J68:HR68)","v":40},{"$f":"SUM($J68:HS68)","v":40},{"$f":"SUM($J68:HT68)","v":40},{"$f":"SUM($J68:HU68)","v":40},{"$f":"SUM($J68:HV68)","v":40},{"$f":"SUM($J68:HW68)","v":40},{"$f":"SUM($J68:HX68)","v":40},{"$f":"SUM($J68:HY68)","v":40},{"$f":"SUM($J68:HZ68)","v":40},{"$f":"SUM($J68:IA68)","v":40},{"$f":"SUM($J68:IB68)","v":40},{"$f":"SUM($J68:IC68)","v":40},{"$f":"SUM($J68:ID68)","v":40},{"$f":"SUM($J68:IE68)","v":40},{"$f":"SUM($J68:IF68)","v":40},{"$f":"SUM($J68:IG68)","v":40},{"$f":"SUM($J68:IH68)","v":40},{"$f":"SUM($J68:II68)","v":40},{"$f":"SUM($J68:IJ68)","v":40},{"$f":"SUM($J68:IK68)","v":40},{"$f":"SUM($J68:IL68)","v":40},{"$f":"SUM($J68:IM68)","v":40},{"$f":"SUM($J68:IN68)","v":40},{"$f":"SUM($J68:IO68)","v":40},{"$f":"SUM($J68:IP68)","v":40},{"$f":"SUM($J68:IQ68)","v":40},{"$f":"SUM($J68:IR68)","v":40},{"$f":"SUM($J68:IS68)","v":40},{"$f":"SUM($J68:IT68)","v":40},{"$f":"SUM($J68:IU68)","v":40}]
[null,null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"Num",null,null,null,null,null,{"$f":"SUM($J69:J69)","v":0},{"$f":"SUM($J69:K69)","v":0},{"$f":"SUM($J69:L69)","v":0},{"$f":"SUM($J69:M69)","v":0},{"$f":"SUM($J69:N69)","v":0},{"$f":"SUM($J69:O69)","v":0},{"$f":"SUM($J69:P69)","v":0},{"$f":"SUM($J69:Q69)","v":0},{"$f":"SUM($J69:R69)","v":0},{"$f":"SUM($J69:S69)","v":0},{"$f":"SUM($J69:T69)","v":0},{"$f":"SUM($J69:U69)","v":0},{"$f":"SUM($J69:V69)","v":0},{"$f":"SUM($J69:W69)","v":0},{"$f":"SUM($J69:X69)","v":0},{"$f":"SUM($J69:Y69)","v":0},{"$f":"SUM($J69:Z69)","v":0},{"$f":"SUM($J69:AA69)","v":0},{"$f":"SUM($J69:AB69)","v":0},{"$f":"SUM($J69:AC69)","v":0},{"$f":"SUM($J69:AD69)","v":0},{"$f":"SUM($J69:AE69)","v":0},{"$f":"SUM($J69:AF69)","v":0},{"$f":"SUM($J69:AG69)","v":0},{"$f":"SUM($J69:AH69)","v":0},{"$f":"SUM($J69:AI69)","v":0},{"$f":"SUM($J69:AJ69)","v":0},{"$f":"SUM($J69:AK69)","v":0},{"$f":"SUM($J69:AL69)","v":0},{"$f":"SUM($J69:AM69)","v":0},{"$f":"SUM($J69:AN69)","v":0},{"$f":"SUM($J69:AO69)","v":0},{"$f":"SUM($J69:AP69)","v":0},{"$f":"SUM($J69:AQ69)","v":0},{"$f":"SUM($J69:AR69)","v":0},{"$f":"SUM($J69:AS69)","v":0},{"$f":"SUM($J69:AT69)","v":0},{"$f":"SUM($J69:AU69)","v":0},{"$f":"SUM($J69:AV69)","v":0},{"$f":"SUM($J69:AW69)","v":0},{"$f":"SUM($J69:AX69)","v":0},{"$f":"SUM($J69:AY69)","v":0},{"$f":"SUM($J69:AZ69)","v":0},{"$f":"SUM($J69:BA69)","v":0},{"$f":"SUM($J69:BB69)","v":0},{"$f":"SUM($J69:BC69)","v":0},{"$f":"SUM($J69:BD69)","v":0},{"$f":"SUM($J69:BE69)","v":0},{"$f":"SUM($J69:BF69)","v":0},{"$f":"SUM($J69:BG69)","v":0},{"$f":"SUM($J69:BH69)","v":0},{"$f":"SUM($J69:BI69)","v":0},{"$f":"SUM($J69:BJ69)","v":0},{"$f":"SUM($J69:BK69)","v":0},{"$f":"SUM($J69:BL69)","v":0},{"$f":"SUM($J69:BM69)","v":0},{"$f":"SUM($J69:BN69)","v":0},{"$f":"SUM($J69:BO69)","v":0},{"$f":"SUM($J69:BP69)","v":0},{"$f":"SUM($J69:BQ69)","v":0},{"$f":"SUM($J69:BR69)","v":0},{"$f":"SUM($J69:BS69)","v":0},{"$f":"SUM($J69:BT69)","v":0},{"$f":"SUM($J69:BU69)","v":0},{"$f":"SUM($J69:BV69)","v":0},{"$f":"SUM($J69:BW69)","v":0},{"$f":"SUM($J69:BX69)","v":0},{"$f":"SUM($J69:BY69)","v":0},{"$f":"SUM($J69:BZ69)","v":0},{"$f":"SUM($J69:CA69)","v":0},{"$f":"SUM($J69:CB69)","v":0},{"$f":"SUM($J69:CC69)","v":0},{"$f":"SUM($J69:CD69)","v":0},{"$f":"SUM($J69:CE69)","v":0},{"$f":"SUM($J69:CF69)","v":0},{"$f":"SUM($J69:CG69)","v":0},{"$f":"SUM($J69:CH69)","v":0},{"$f":"SUM($J69:CI69)","v":0},{"$f":"SUM($J69:CJ69)","v":0},{"$f":"SUM($J69:CK69)","v":0},{"$f":"SUM($J69:CL69)","v":0},{"$f":"SUM($J69:CM69)","v":0},{"$f":"SUM($J69:CN69)","v":0},{"$f":"SUM($J69:CO69)","v":0},{"$f":"SUM($J69:CP69)","v":0},{"$f":"SUM($J69:CQ69)","v":0},{"$f":"SUM($J69:CR69)","v":0},{"$f":"SUM($J69:CS69)","v":0},{"$f":"SUM($J69:CT69)","v":0},{"$f":"SUM($J69:CU69)","v":0},{"$f":"SUM($J69:CV69)","v":0},{"$f":"SUM($J69:CW69)","v":0},{"$f":"SUM($J69:CX69)","v":0},{"$f":"SUM($J69:CY69)","v":0},{"$f":"SUM($J69:CZ69)","v":0},{"$f":"SUM($J69:DA69)","v":0},{"$f":"SUM($J69:DB69)","v":0},{"$f":"SUM($J69:DC69)","v":0},{"$f":"SUM($J69:DD69)","v":0},{"$f":"SUM($J69:DE69)","v":0},{"$f":"SUM($J69:DF69)","v":0},{"$f":"SUM($J69:DG69)","v":0},{"$f":"SUM($J69:DH69)","v":0},{"$f":"SUM($J69:DI69)","v":0},{"$f":"SUM($J69:DJ69)","v":0},{"$f":"SUM($J69:DK69)","v":0},{"$f":"SUM($J69:DL69)","v":0},{"$f":"SUM($J69:DM69)","v":0},{"$f":"SUM($J69:DN69)","v":0},{"$f":"SUM($J69:DO69)","v":0},{"$f":"SUM($J69:DP69)","v":0},{"$f":"SUM($J69:DQ69)","v":0},{"$f":"SUM($J69:DR69)","v":0},{"$f":"SUM($J69:DS69)","v":0},{"$f":"SUM($J69:DT69)","v":0},{"$f":"SUM($J69:DU69)","v":0},{"$f":"SUM($J69:DV69)","v":0},{"$f":"SUM($J69:DW69)","v":0},{"$f":"SUM($J69:DX69)","v":0},{"$f":"SUM($J69:DY69)","v":0},{"$f":"SUM($J69:DZ69)","v":0},{"$f":"SUM($J69:EA69)","v":0},{"$f":"SUM($J69:EB69)","v":0},{"$f":"SUM($J69:EC69)","v":0},{"$f":"SUM($J69:ED69)","v":0},{"$f":"SUM($J69:EE69)","v":0},{"$f":"SUM($J69:EF69)","v":0},{"$f":"SUM($J69:EG69)","v":0},{"$f":"SUM($J69:EH69)","v":0},{"$f":"SUM($J69:EI69)","v":0},{"$f":"SUM($J69:EJ69)","v":0},{"$f":"SUM($J69:EK69)","v":0},{"$f":"SUM($J69:EL69)","v":0},{"$f":"SUM($J69:EM69)","v":0},{"$f":"SUM($J69:EN69)","v":0},{"$f":"SUM($J69:EO69)","v":0},{"$f":"SUM($J69:EP69)","v":0},{"$f":"SUM($J69:EQ69)","v":0},{"$f":"SUM($J69:ER69)","v":0},{"$f":"SUM($J69:ES69)","v":0},{"$f":"SUM($J69:ET69)","v":0},{"$f":"SUM($J69:EU69)","v":0},{"$f":"SUM($J69:EV69)","v":0},{"$f":"SUM($J69:EW69)","v":0},{"$f":"SUM($J69:EX69)","v":0},{"$f":"SUM($J69:EY69)","v":0},{"$f":"SUM($J69:EZ69)","v":0},{"$f":"SUM($J69:FA69)","v":0},{"$f":"SUM($J69:FB69)","v":0},{"$f":"SUM($J69:FC69)","v":0},{"$f":"SUM($J69:FD69)","v":0},{"$f":"SUM($J69:FE69)","v":0},{"$f":"SUM($J69:FF69)","v":0},{"$f":"SUM($J69:FG69)","v":0},{"$f":"SUM($J69:FH69)","v":0},{"$f":"SUM($J69:FI69)","v":0},{"$f":"SUM($J69:FJ69)","v":0},{"$f":"SUM($J69:FK69)","v":0},{"$f":"SUM($J69:FL69)","v":0},{"$f":"SUM($J69:FM69)","v":0},{"$f":"SUM($J69:FN69)","v":0},{"$f":"SUM($J69:FO69)","v":0},{"$f":"SUM($J69:FP69)","v":0},{"$f":"SUM($J69:FQ69)","v":0},{"$f":"SUM($J69:FR69)","v":0},{"$f":"SUM($J69:FS69)","v":0},{"$f":"SUM($J69:FT69)","v":0},{"$f":"SUM($J69:FU69)","v":0},{"$f":"SUM($J69:FV69)","v":0},{"$f":"SUM($J69:FW69)","v":0},{"$f":"SUM($J69:FX69)","v":0},{"$f":"SUM($J69:FY69)","v":0},{"$f":"SUM($J69:FZ69)","v":0},{"$f":"SUM($J69:GA69)","v":0},{"$f":"SUM($J69:GB69)","v":1},{"$f":"SUM($J69:GC69)","v":2},{"$f":"SUM($J69:GD69)","v":3},{"$f":"SUM($J69:GE69)","v":4},{"$f":"SUM($J69:GF69)","v":5},{"$f":"SUM($J69:GG69)","v":6},{"$f":"SUM($J69:GH69)","v":7},{"$f":"SUM($J69:GI69)","v":8},{"$f":"SUM($J69:GJ69)","v":9},{"$f":"SUM($J69:GK69)","v":10},{"$f":"SUM($J69:GL69)","v":11},{"$f":"SUM($J69:GM69)","v":12},{"$f":"SUM($J69:GN69)","v":13},{"$f":"SUM($J69:GO69)","v":14},{"$f":"SUM($J69:GP69)","v":15},{"$f":"SUM($J69:GQ69)","v":16},{"$f":"SUM($J69:GR69)","v":17},{"$f":"SUM($J69:GS69)","v":18},{"$f":"SUM($J69:GT69)","v":19},{"$f":"SUM($J69:GU69)","v":20},{"$f":"SUM($J69:GV69)","v":21},{"$f":"SUM($J69:GW69)","v":22},{"$f":"SUM($J69:GX69)","v":23},{"$f":"SUM($J69:GY69)","v":24},{"$f":"SUM($J69:GZ69)","v":25},{"$f":"SUM($J69:HA69)","v":26},{"$f":"SUM($J69:HB69)","v":27},{"$f":"SUM($J69:HC69)","v":28},{"$f":"SUM($J69:HD69)","v":29},{"$f":"SUM($J69:HE69)","v":30},{"$f":"SUM($J69:HF69)","v":31},{"$f":"SUM($J69:HG69)","v":32},{"$f":"SUM($J69:HH69)","v":33},{"$f":"SUM($J69:HI69)","v":34},{"$f":"SUM($J69:HJ69)","v":35},{"$f":"SUM($J69:HK69)","v":36},{"$f":"SUM($J69:HL69)","v":37},{"$f":"SUM($J69:HM69)","v":38},{"$f":"SUM($J69:HN69)","v":39},{"$f":"SUM($J69:HO69)","v":40},{"$f":"SUM($J69:HP69)","v":40},{"$f":"SUM($J69:HQ69)","v":40},{"$f":"SUM($J69:HR69)","v":40},{"$f":"SUM($J69:HS69)","v":40},{"$f":"SUM($J69:HT69)","v":40},{"$f":"SUM($J69:HU69)","v":40},{"$f":"SUM($J69:HV69)","v":40},{"$f":"SUM($J69:HW69)","v":40},{"$f":"SUM($J69:HX69)","v":40},{"$f":"SUM($J69:HY69)","v":40},{"$f":"SUM($J69:HZ69)","v":40},{"$f":"SUM($J69:IA69)","v":40},{"$f":"SUM($J69:IB69)","v":40},{"$f":"SUM($J69:IC69)","v":40},{"$f":"SUM($J69:ID69)","v":40},{"$f":"SUM($J69:IE69)","v":40},{"$f":"SUM($J69:IF69)","v":40},{"$f":"SUM($J69:IG69)","v":40},{"$f":"SUM($J69:IH69)","v":40},{"$f":"SUM($J69:II69)","v":40},{"$f":"SUM($J69:IJ69)","v":40},{"$f":"SUM($J69:IK69)","v":40},{"$f":"SUM($J69:IL69)","v":40},{"$f":"SUM($J69:IM69)","v":40},{"$f":"SUM($J69:IN69)","v":40},{"$f":"SUM($J69:IO69)","v":40},{"$f":"SUM($J69:IP69)","v":40},{"$f":"SUM($J69:IQ69)","v":40},{"$f":"SUM($J69:IR69)","v":40},{"$f":"SUM($J69:IS69)","v":40},{"$f":"SUM($J69:IT69)","v":40},{"$f":"SUM($J69:IU69)","v":40}]
[]
[null,null,"NHFIC Debt Commencement Flags"]
[null,null,{"$f":"C65","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"IF(K65-J65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X65-W65=1,1,0)","v":1},0,0,0,0,0,0,{"$f":"IF(AE65-AD65=1,1,0)","v":0},{"$f":"IF(AF65-AE65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CR65-CQ65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FD65-FC65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK65-GJ65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ65-HP65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C66","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"IF(K66-J66=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(BR66-BQ66=1,1,0)","v":0},0,0,0,0,{"$f":"IF(BW66-BV66=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI66-EH66=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK66-GJ66=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ66-HP66=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C67","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"IF(K67-J67=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW67-BV67=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI67-EH67=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK67-GJ67=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ67-HP67=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"IF(K68-J68=1,1,0)","v":0},{"$f":"IF(L68-K68=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW68-BV68=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI68-EH68=1,1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK68-GJ68=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ68-HP68=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C69","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"IF(K69-J69=1,1,0)","v":0},{"$f":"IF(L69-K69=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX69-BW69=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ69-EI69=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV69-GU69=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NHFIC Debt End Flags"]
[null,null,{"$f":"C72","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"IF(K65+J65=1,1,0)*J65","v":0},{"$f":"IF(L65+K65=1,1,0)*K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX65+BW65=1,1,0)*BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ65+EI65=1,1,0)*EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK65+GJ65=1,1,0)*GJ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ65+HP65=1,1,0)*HP65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C73","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"IF(K66+J66=1,1,0)*J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW66+BV66=1,1,0)*BV66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI66+EH66=1,1,0)*EH66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK66+GJ66=1,1,0)*GJ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ66+HP66=1,1,0)*HP66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C74","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"IF(K67+J67=1,1,0)*J67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW67+BV67=1,1,0)*BV67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI67+EH67=1,1,0)*EH67","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK67+GJ67=1,1,0)*GJ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ67+HP67=1,1,0)*HP67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C75","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"IF(K68+J68=1,1,0)*J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW68+BV68=1,1,0)*BV68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI68+EH68=1,1,0)*EH68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"IF(GK68+GJ68=1,1,0)*GJ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HQ68+HP68=1,1,0)*HP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C76","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,0,{"$f":"IF(L69+K69=1,1,0)*K69","v":0},{"$f":"IF(M69+L69=1,1,0)*L69","v":0},{"$f":"IF(N69+M69=1,1,0)*M69","v":0},{"$f":"IF(O69+N69=1,1,0)*N69","v":0},{"$f":"IF(P69+O69=1,1,0)*O69","v":0},{"$f":"IF(Q69+P69=1,1,0)*P69","v":0},{"$f":"IF(R69+Q69=1,1,0)*Q69","v":0},{"$f":"IF(S69+R69=1,1,0)*R69","v":0},{"$f":"IF(T69+S69=1,1,0)*S69","v":0},{"$f":"IF(U69+T69=1,1,0)*T69","v":0},{"$f":"IF(V69+U69=1,1,0)*U69","v":0},{"$f":"IF(W69+V69=1,1,0)*V69","v":0},{"$f":"IF(X69+W69=1,1,0)*W69","v":0},{"$f":"IF(Y69+X69=1,1,0)*X69","v":0},{"$f":"IF(Z69+Y69=1,1,0)*Y69","v":0},{"$f":"IF(AA69+Z69=1,1,0)*Z69","v":0},{"$f":"IF(AB69+AA69=1,1,0)*AA69","v":0},{"$f":"IF(AC69+AB69=1,1,0)*AB69","v":0},{"$f":"IF(AD69+AC69=1,1,0)*AC69","v":0},{"$f":"IF(AE69+AD69=1,1,0)*AD69","v":0},{"$f":"IF(AF69+AE69=1,1,0)*AE69","v":0},{"$f":"IF(AG69+AF69=1,1,0)*AF69","v":0},{"$f":"IF(AH69+AG69=1,1,0)*AG69","v":0},{"$f":"IF(AI69+AH69=1,1,0)*AH69","v":0},{"$f":"IF(AJ69+AI69=1,1,0)*AI69","v":0},{"$f":"IF(AK69+AJ69=1,1,0)*AJ69","v":0},{"$f":"IF(AL69+AK69=1,1,0)*AK69","v":0},{"$f":"IF(AM69+AL69=1,1,0)*AL69","v":0},{"$f":"IF(AN69+AM69=1,1,0)*AM69","v":0},{"$f":"IF(AO69+AN69=1,1,0)*AN69","v":0},{"$f":"IF(AP69+AO69=1,1,0)*AO69","v":0},{"$f":"IF(AQ69+AP69=1,1,0)*AP69","v":0},{"$f":"IF(AR69+AQ69=1,1,0)*AQ69","v":0},{"$f":"IF(AS69+AR69=1,1,0)*AR69","v":0},{"$f":"IF(AT69+AS69=1,1,0)*AS69","v":0},{"$f":"IF(AU69+AT69=1,1,0)*AT69","v":0},{"$f":"IF(AV69+AU69=1,1,0)*AU69","v":0},{"$f":"IF(AW69+AV69=1,1,0)*AV69","v":0},{"$f":"IF(AX69+AW69=1,1,0)*AW69","v":0},{"$f":"IF(AY69+AX69=1,1,0)*AX69","v":0},{"$f":"IF(AZ69+AY69=1,1,0)*AY69","v":0},{"$f":"IF(BA69+AZ69=1,1,0)*AZ69","v":0},{"$f":"IF(BB69+BA69=1,1,0)*BA69","v":0},{"$f":"IF(BC69+BB69=1,1,0)*BB69","v":0},{"$f":"IF(BD69+BC69=1,1,0)*BC69","v":0},{"$f":"IF(BE69+BD69=1,1,0)*BD69","v":0},{"$f":"IF(BF69+BE69=1,1,0)*BE69","v":0},{"$f":"IF(BG69+BF69=1,1,0)*BF69","v":0},{"$f":"IF(BH69+BG69=1,1,0)*BG69","v":0},{"$f":"IF(BI69+BH69=1,1,0)*BH69","v":0},{"$f":"IF(BJ69+BI69=1,1,0)*BI69","v":0},{"$f":"IF(BK69+BJ69=1,1,0)*BJ69","v":0},{"$f":"IF(BL69+BK69=1,1,0)*BK69","v":0},{"$f":"IF(BM69+BL69=1,1,0)*BL69","v":0},{"$f":"IF(BN69+BM69=1,1,0)*BM69","v":0},{"$f":"IF(BO69+BN69=1,1,0)*BN69","v":0},{"$f":"IF(BP69+BO69=1,1,0)*BO69","v":0},{"$f":"IF(BQ69+BP69=1,1,0)*BP69","v":0},{"$f":"IF(BR69+BQ69=1,1,0)*BQ69","v":0},{"$f":"IF(BS69+BR69=1,1,0)*BR69","v":0},{"$f":"IF(BT69+BS69=1,1,0)*BS69","v":0},{"$f":"IF(BU69+BT69=1,1,0)*BT69","v":0},{"$f":"IF(BV69+BU69=1,1,0)*BU69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NHFIC Debt Type Flags"]
[null,0,"NHFIC Interest Only Flag","[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(J$65:J$69,$G$65:$G$69,$B93))","v":0},{"$f":"MIN(1,SUMIFS(K$65:K$69,$G$65:$G$69,$B93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(1,SUMIFS(BW$65:BW$69,$G$65:$G$69,$B93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(1,SUMIFS(EI$65:EI$69,$G$65:$G$69,$B93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(1,SUMIFS(GU$65:GU$69,$G$65:$G$69,$B93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"NHFIC Principal and Interest Flag","[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUMIFS(J$65:J$69,$G$65:$G$69,$B94))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt tenor flag","[1,0]",null,null,null,null,null,{"$f":"MIN(1,SUM(J93:J94))","v":0},{"$f":"MIN(1,SUM(K93:K94))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,SUM(BW93:BW94))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,SUM(EI93:EI94))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,SUM(GJ93:GJ94))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,SUM(HF93:HF94))","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(1,SUM(IU93:IU94))","v":0}]
[]
[null,null,"NHFIC Principal DSRA Flag","[1,0]",null,null,null,null,null,{"$f":"MIN(1,J94+J93)","v":0},{"$f":"MIN(1,K94+K93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,AP94+AP93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,BV94+BV93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,DB94+DB93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,EH94+EH93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,FN94+FN93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,GJ94+GJ93)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(1,HF94+HF93)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(1,IU94+IU93)","v":0}]
[null,null,"NHFIC Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"IF(J95-K95=1,1,0)","v":0},{"$f":"IF(K95-L95=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR95-BS95=1,1,0)","v":0},{"$f":"IF(BS95-BT95=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE95-EF95=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ95-GK95=1,1,0)","v":0},{"$f":"IF(GK95-GL95=1,1,0)","v":0},{"$f":"IF(GL95-GM95=1,1,0)","v":0},{"$f":"IF(GM95-GN95=1,1,0)","v":0},{"$f":"IF(GN95-GO95=1,1,0)","v":0},{"$f":"IF(GO95-GP95=1,1,0)","v":0},{"$f":"IF(GP95-GQ95=1,1,0)","v":0},{"$f":"IF(GQ95-GR95=1,1,0)","v":0},{"$f":"IF(GR95-GS95=1,1,0)","v":0},{"$f":"IF(GS95-GT95=1,1,0)","v":0},{"$f":"IF(GT95-GU95=1,1,0)","v":0},{"$f":"IF(GU95-GV95=1,1,0)","v":0},{"$f":"IF(GV95-GW95=1,1,0)","v":0},{"$f":"IF(GW95-GX95=1,1,0)","v":0},{"$f":"IF(GX95-GY95=1,1,0)","v":0},{"$f":"IF(GY95-GZ95=1,1,0)","v":0},{"$f":"IF(GZ95-HA95=1,1,0)","v":0},{"$f":"IF(HA95-HB95=1,1,0)","v":0},{"$f":"IF(HB95-HC95=1,1,0)","v":0},{"$f":"IF(HC95-HD95=1,1,0)","v":0},{"$f":"IF(HD95-HE95=1,1,0)","v":0},{"$f":"IF(HE95-HF95=1,1,0)","v":0},{"$f":"IF(HF95-HG95=1,1,0)","v":0},{"$f":"IF(HG95-HH95=1,1,0)","v":0},{"$f":"IF(HH95-HI95=1,1,0)","v":0},{"$f":"IF(HI95-HJ95=1,1,0)","v":0},{"$f":"IF(HJ95-HK95=1,1,0)","v":0},{"$f":"IF(HK95-HL95=1,1,0)","v":0},{"$f":"IF(HL95-HM95=1,1,0)","v":0},{"$f":"IF(HM95-HN95=1,1,0)","v":0},{"$f":"IF(HN95-HO95=1,1,0)","v":0},{"$f":"IF(HO95-HP95=1,1,0)","v":1},{"$f":"IF(HP95-HQ95=1,1,0)","v":0},{"$f":"IF(HQ95-HR95=1,1,0)","v":0},{"$f":"IF(HR95-HS95=1,1,0)","v":0},{"$f":"IF(HS95-HT95=1,1,0)","v":0},{"$f":"IF(HT95-HU95=1,1,0)","v":0},{"$f":"IF(HU95-HV95=1,1,0)","v":0},{"$f":"IF(HV95-HW95=1,1,0)","v":0},{"$f":"IF(HW95-HX95=1,1,0)","v":0},{"$f":"IF(HX95-HY95=1,1,0)","v":0},{"$f":"IF(HY95-HZ95=1,1,0)","v":0},{"$f":"IF(HZ95-IA95=1,1,0)","v":0},{"$f":"IF(IA95-IB95=1,1,0)","v":0},{"$f":"IF(IB95-IC95=1,1,0)","v":0},{"$f":"IF(IC95-ID95=1,1,0)","v":0},{"$f":"IF(ID95-IE95=1,1,0)","v":0},{"$f":"IF(IE95-IF95=1,1,0)","v":0},{"$f":"IF(IF95-IG95=1,1,0)","v":0},{"$f":"IF(IG95-IH95=1,1,0)","v":0},{"$f":"IF(IH95-II95=1,1,0)","v":0},{"$f":"IF(II95-IJ95=1,1,0)","v":0},{"$f":"IF(IJ95-IK95=1,1,0)","v":0},{"$f":"IF(IK95-IL95=1,1,0)","v":0},{"$f":"IF(IL95-IM95=1,1,0)","v":0},{"$f":"IF(IM95-IN95=1,1,0)","v":0},{"$f":"IF(IN95-IO95=1,1,0)","v":0},{"$f":"IF(IO95-IP95=1,1,0)","v":0},{"$f":"IF(IP95-IQ95=1,1,0)","v":0},{"$f":"IF(IQ95-IR95=1,1,0)","v":0},{"$f":"IF(IR95-IS95=1,1,0)","v":0},{"$f":"IF(IS95-IT95=1,1,0)","v":0},{"$f":"IF(IT95-IU95=1,1,0)","v":0},0]
[]
[null,null,"NHFIC Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"J95-J98","v":0},{"$f":"K95-K98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW95-BW98","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI95-EI98","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GJ95-GJ98","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HF95-HF98","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU95-IU98","v":0}]
[]
[null,null,"Senior Debt Flags"]
[null,null,"Senior Debt Flag","[1,0]",{"$f":"Inputs!G493*Sen_Debt_Switch","v":"2023-01-01"},{"$f":"Inputs!G494*Sen_Debt_Switch","v":"2072-12-31"},{"$f":"Sen_Debt_Switch","v":1},null,null,{"$f":"IF(AND(J$5>=$E103,J$6<=$F103),1,0)*$G103","v":0},{"$f":"IF(AND(K$5>=$E103,K$6<=$F103),1,0)*$G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BW$5>=$E103,BW$6<=$F103),1,0)*$G103","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EI$5>=$E103,EI$6<=$F103),1,0)*$G103","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(GU$5>=$E103,GU$6<=$F103),1,0)*$G103","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt Refi Flag","[1,0]",{"$f":"Inputs!G495","v":10},null,null,null,null,{"$f":"IF(AND(MOD(J25,$E104)=0,K25-J25=1),1,0)*$G103","v":0},{"$f":"IF(AND(MOD(K25,$E104)=0,L25-K25=1),1,0)*$G103","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF(AND(MOD(BW25,$E104)=0,BX25-BW25=1),1,0)*$G103","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(AND(MOD(EI25,$E104)=0,EJ25-EI25=1),1,0)*$G103","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MOD(GU25,$E104)=0,GV25-GU25=1),1,0)*$G103","v":1},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"IF(K103+J103=1,1,0)*J103","v":0},{"$f":"IF(L103+K103=1,1,0)*K103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX103+BW103=1,1,0)*BW103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ103+EI103=1,1,0)*EI103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK103+GJ103=1,1,0)*GJ103","v":0},{"$f":"IF(GL103+GK103=1,1,0)*GK103","v":0},{"$f":"IF(GM103+GL103=1,1,0)*GL103","v":0},{"$f":"IF(GN103+GM103=1,1,0)*GM103","v":0},{"$f":"IF(GO103+GN103=1,1,0)*GN103","v":0},{"$f":"IF(GP103+GO103=1,1,0)*GO103","v":0},{"$f":"IF(GQ103+GP103=1,1,0)*GP103","v":0},{"$f":"IF(GR103+GQ103=1,1,0)*GQ103","v":0},{"$f":"IF(GS103+GR103=1,1,0)*GR103","v":0},{"$f":"IF(GT103+GS103=1,1,0)*GS103","v":0},{"$f":"IF(GU103+GT103=1,1,0)*GT103","v":0},{"$f":"IF(GV103+GU103=1,1,0)*GU103","v":0},{"$f":"IF(GW103+GV103=1,1,0)*GV103","v":0},{"$f":"IF(GX103+GW103=1,1,0)*GW103","v":0},{"$f":"IF(GY103+GX103=1,1,0)*GX103","v":0},{"$f":"IF(GZ103+GY103=1,1,0)*GY103","v":0},{"$f":"IF(HA103+GZ103=1,1,0)*GZ103","v":0},{"$f":"IF(HB103+HA103=1,1,0)*HA103","v":0},{"$f":"IF(HC103+HB103=1,1,0)*HB103","v":0},{"$f":"IF(HD103+HC103=1,1,0)*HC103","v":0},{"$f":"IF(HE103+HD103=1,1,0)*HD103","v":0},{"$f":"IF(HF103+HE103=1,1,0)*HE103","v":0},{"$f":"IF(HG103+HF103=1,1,0)*HF103","v":0},{"$f":"IF(HH103+HG103=1,1,0)*HG103","v":0},{"$f":"IF(HI103+HH103=1,1,0)*HH103","v":0},{"$f":"IF(HJ103+HI103=1,1,0)*HI103","v":0},{"$f":"IF(HK103+HJ103=1,1,0)*HJ103","v":0},{"$f":"IF(HL103+HK103=1,1,0)*HK103","v":0},{"$f":"IF(HM103+HL103=1,1,0)*HL103","v":0},{"$f":"IF(HN103+HM103=1,1,0)*HM103","v":0},{"$f":"IF(HO103+HN103=1,1,0)*HN103","v":0},{"$f":"IF(HP103+HO103=1,1,0)*HO103","v":1},{"$f":"IF(HQ103+HP103=1,1,0)*HP103","v":0},{"$f":"IF(HR103+HQ103=1,1,0)*HQ103","v":0},{"$f":"IF(HS103+HR103=1,1,0)*HR103","v":0},{"$f":"IF(HT103+HS103=1,1,0)*HS103","v":0},{"$f":"IF(HU103+HT103=1,1,0)*HT103","v":0},{"$f":"IF(HV103+HU103=1,1,0)*HU103","v":0},{"$f":"IF(HW103+HV103=1,1,0)*HV103","v":0},{"$f":"IF(HX103+HW103=1,1,0)*HW103","v":0},{"$f":"IF(HY103+HX103=1,1,0)*HX103","v":0},{"$f":"IF(HZ103+HY103=1,1,0)*HY103","v":0},{"$f":"IF(IA103+HZ103=1,1,0)*HZ103","v":0},{"$f":"IF(IB103+IA103=1,1,0)*IA103","v":0},{"$f":"IF(IC103+IB103=1,1,0)*IB103","v":0},{"$f":"IF(ID103+IC103=1,1,0)*IC103","v":0},{"$f":"IF(IE103+ID103=1,1,0)*ID103","v":0},{"$f":"IF(IF103+IE103=1,1,0)*IE103","v":0},{"$f":"IF(IG103+IF103=1,1,0)*IF103","v":0},{"$f":"IF(IH103+IG103=1,1,0)*IG103","v":0},{"$f":"IF(II103+IH103=1,1,0)*IH103","v":0},{"$f":"IF(IJ103+II103=1,1,0)*II103","v":0},{"$f":"IF(IK103+IJ103=1,1,0)*IJ103","v":0},{"$f":"IF(IL103+IK103=1,1,0)*IK103","v":0},{"$f":"IF(IM103+IL103=1,1,0)*IL103","v":0},{"$f":"IF(IN103+IM103=1,1,0)*IM103","v":0},{"$f":"IF(IO103+IN103=1,1,0)*IN103","v":0},{"$f":"IF(IP103+IO103=1,1,0)*IO103","v":0},{"$f":"IF(IQ103+IP103=1,1,0)*IP103","v":0},{"$f":"IF(IR103+IQ103=1,1,0)*IQ103","v":0},{"$f":"IF(IS103+IR103=1,1,0)*IR103","v":0},{"$f":"IF(IT103+IS103=1,1,0)*IS103","v":0},{"$f":"IF(IU103+IT103=1,1,0)*IT103","v":0},0]
[]
[null,null,"Senior Debt Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"J103-J105","v":0},{"$f":"K103-K105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW103-BW105","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI103-EI105","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GJ103-GJ105","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HF103-HF105","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU103-IU105","v":0}]
[]
[null,null,"Subordinated Debt Flags"]
[null,null,"Subordinated Debt Flag","[1,0]",{"$f":"Inputs!G513*Sub_Debt_Switch","v":"00:00:00"},{"$f":"Inputs!G514*Sub_Debt_Switch","v":"00:00:00"},{"$f":"Sub_Debt_Switch","v":0},null,null,{"$f":"IF(AND(J$5>=$E110,J$6<=$F110),1,0)*$G110","v":0},{"$f":"IF(AND(K$5>=$E110,K$6<=$F110),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$5>=$E110,BW$6<=$F110),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$5>=$E110,EI$6<=$F110),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GU$5>=$E110,GU$6<=$F110),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subordinated Debt Refi Flag","[1,0]",{"$f":"Inputs!G515","v":10},null,null,null,null,{"$f":"IF(AND(MOD(J25,$E111)=0,K25-J25=1),1,0)*$G110","v":0},{"$f":"IF(AND(MOD(K25,$E111)=0,L25-K25=1),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MOD(BW25,$E111)=0,BX25-BW25=1),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MOD(EI25,$E111)=0,EJ25-EI25=1),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MOD(GU25,$E111)=0,GV25-GU25=1),1,0)*$G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subordinated Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"IF(K110+J110=1,1,0)*J110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ110+AP110=1,1,0)*AP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW110+BV110=1,1,0)*BV110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC110+DB110=1,1,0)*DB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI110+EH110=1,1,0)*EH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO110+FN110=1,1,0)*FN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GK110+GJ110=1,1,0)*GJ110","v":0},{"$f":"IF(GL110+GK110=1,1,0)*GK110","v":0},{"$f":"IF(GM110+GL110=1,1,0)*GL110","v":0},{"$f":"IF(GN110+GM110=1,1,0)*GM110","v":0},{"$f":"IF(GO110+GN110=1,1,0)*GN110","v":0},{"$f":"IF(GP110+GO110=1,1,0)*GO110","v":0},{"$f":"IF(GQ110+GP110=1,1,0)*GP110","v":0},{"$f":"IF(GR110+GQ110=1,1,0)*GQ110","v":0},{"$f":"IF(GS110+GR110=1,1,0)*GR110","v":0},{"$f":"IF(GT110+GS110=1,1,0)*GS110","v":0},{"$f":"IF(GU110+GT110=1,1,0)*GT110","v":0},{"$f":"IF(GV110+GU110=1,1,0)*GU110","v":0},{"$f":"IF(GW110+GV110=1,1,0)*GV110","v":0},{"$f":"IF(GX110+GW110=1,1,0)*GW110","v":0},{"$f":"IF(GY110+GX110=1,1,0)*GX110","v":0},{"$f":"IF(GZ110+GY110=1,1,0)*GY110","v":0},{"$f":"IF(HA110+GZ110=1,1,0)*GZ110","v":0},{"$f":"IF(HB110+HA110=1,1,0)*HA110","v":0},{"$f":"IF(HC110+HB110=1,1,0)*HB110","v":0},{"$f":"IF(HD110+HC110=1,1,0)*HC110","v":0},{"$f":"IF(HE110+HD110=1,1,0)*HD110","v":0},{"$f":"IF(HF110+HE110=1,1,0)*HE110","v":0},{"$f":"IF(HG110+HF110=1,1,0)*HF110","v":0},{"$f":"IF(HH110+HG110=1,1,0)*HG110","v":0},{"$f":"IF(HI110+HH110=1,1,0)*HH110","v":0},{"$f":"IF(HJ110+HI110=1,1,0)*HI110","v":0},{"$f":"IF(HK110+HJ110=1,1,0)*HJ110","v":0},{"$f":"IF(HL110+HK110=1,1,0)*HK110","v":0},{"$f":"IF(HM110+HL110=1,1,0)*HL110","v":0},{"$f":"IF(HN110+HM110=1,1,0)*HM110","v":0},{"$f":"IF(HO110+HN110=1,1,0)*HN110","v":0},{"$f":"IF(HP110+HO110=1,1,0)*HO110","v":0},{"$f":"IF(HQ110+HP110=1,1,0)*HP110","v":0},{"$f":"IF(HR110+HQ110=1,1,0)*HQ110","v":0},{"$f":"IF(HS110+HR110=1,1,0)*HR110","v":0},{"$f":"IF(HT110+HS110=1,1,0)*HS110","v":0},{"$f":"IF(HU110+HT110=1,1,0)*HT110","v":0},{"$f":"IF(HV110+HU110=1,1,0)*HU110","v":0},{"$f":"IF(HW110+HV110=1,1,0)*HV110","v":0},{"$f":"IF(HX110+HW110=1,1,0)*HW110","v":0},{"$f":"IF(HY110+HX110=1,1,0)*HX110","v":0},{"$f":"IF(HZ110+HY110=1,1,0)*HY110","v":0},{"$f":"IF(IA110+HZ110=1,1,0)*HZ110","v":0},{"$f":"IF(IB110+IA110=1,1,0)*IA110","v":0},{"$f":"IF(IC110+IB110=1,1,0)*IB110","v":0},{"$f":"IF(ID110+IC110=1,1,0)*IC110","v":0},{"$f":"IF(IE110+ID110=1,1,0)*ID110","v":0},{"$f":"IF(IF110+IE110=1,1,0)*IE110","v":0},{"$f":"IF(IG110+IF110=1,1,0)*IF110","v":0},{"$f":"IF(IH110+IG110=1,1,0)*IG110","v":0},{"$f":"IF(II110+IH110=1,1,0)*IH110","v":0},{"$f":"IF(IJ110+II110=1,1,0)*II110","v":0},{"$f":"IF(IK110+IJ110=1,1,0)*IJ110","v":0},{"$f":"IF(IL110+IK110=1,1,0)*IK110","v":0},{"$f":"IF(IM110+IL110=1,1,0)*IL110","v":0},{"$f":"IF(IN110+IM110=1,1,0)*IM110","v":0},{"$f":"IF(IO110+IN110=1,1,0)*IN110","v":0},{"$f":"IF(IP110+IO110=1,1,0)*IO110","v":0},{"$f":"IF(IQ110+IP110=1,1,0)*IP110","v":0},{"$f":"IF(IR110+IQ110=1,1,0)*IQ110","v":0},{"$f":"IF(IS110+IR110=1,1,0)*IR110","v":0},{"$f":"IF(IT110+IS110=1,1,0)*IS110","v":0},{"$f":"IF(IU110+IT110=1,1,0)*IT110","v":0},0]
[]
[null,null,"Subordinated Debt Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"J110-J112","v":0},{"$f":"K110-K112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW110-BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI110-EI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ110-GJ112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HF110-HF112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU110-IU112","v":0}]
[]
[null,"Subsidy"]
[null,null,"Subsidy flag","[1,0]",{"$f":"Inputs!G420","v":"2024-01-01"},{"$f":"Inputs!G421","v":"2029-12-31"},null,null,null,{"$f":"IF(AND(J$5>=$E117,J$6<=$F117),1,0)","v":0},{"$f":"IF(AND(K$5>=$E117,K$6<=$F117),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$5>=$E117,BV$6<=$F117),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$5>=$E117,EH$6<=$F117),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GT$5>=$E117,GT$6<=$F117),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(IU$5>=$E117,IU$6<=$F117),1,0)","v":0}]

{"sheet":"Cons","index":10,"n_rows":273,"n_cols":255,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
["Construction"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Timing!C30","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Timing!C31","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Timing!C32","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Timing!C33","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Timing!C34","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Timing!C35","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Timing!C36","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Timing!C37","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Timing!C38","v":"Dwelling Value "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Timing!C39","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value ","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Debt Timing"]
[null,null,"NHFIC Debt Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C55,NHFIC_DebtFacilities,0))","v":1},{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"Num",null,null,null,null,null,{"$f":"Timing!J72","v":0},{"$f":"Timing!K72","v":0},{"$f":"Timing!L72","v":0},{"$f":"Timing!M72","v":0},{"$f":"Timing!N72","v":0},{"$f":"Timing!O72","v":0},{"$f":"Timing!P72","v":0},{"$f":"Timing!Q72","v":0},{"$f":"Timing!R72","v":0},{"$f":"Timing!S72","v":0},{"$f":"Timing!T72","v":0},{"$f":"Timing!U72","v":0},{"$f":"Timing!V72","v":0},{"$f":"Timing!W72","v":0},{"$f":"Timing!X72","v":1},{"$f":"Timing!Y72","v":2},{"$f":"Timing!Z72","v":3},{"$f":"Timing!AA72","v":4},{"$f":"Timing!AB72","v":5},{"$f":"Timing!AC72","v":6},{"$f":"Timing!AD72","v":7},{"$f":"Timing!AE72","v":8},{"$f":"Timing!AF72","v":9},{"$f":"Timing!AG72","v":10},{"$f":"Timing!AH72","v":11},{"$f":"Timing!AI72","v":12},{"$f":"Timing!AJ72","v":13},{"$f":"Timing!AK72","v":14},{"$f":"Timing!AL72","v":15},{"$f":"Timing!AM72","v":16},{"$f":"Timing!AN72","v":17},{"$f":"Timing!AO72","v":18},{"$f":"Timing!AP72","v":19},{"$f":"Timing!AQ72","v":20},{"$f":"Timing!AR72","v":21},{"$f":"Timing!AS72","v":22},{"$f":"Timing!AT72","v":23},{"$f":"Timing!AU72","v":24},{"$f":"Timing!AV72","v":25},{"$f":"Timing!AW72","v":26},{"$f":"Timing!AX72","v":27},{"$f":"Timing!AY72","v":28},{"$f":"Timing!AZ72","v":29},{"$f":"Timing!BA72","v":30},{"$f":"Timing!BB72","v":31},{"$f":"Timing!BC72","v":32},{"$f":"Timing!BD72","v":33},{"$f":"Timing!BE72","v":34},{"$f":"Timing!BF72","v":35},{"$f":"Timing!BG72","v":36},{"$f":"Timing!BH72","v":37},{"$f":"Timing!BI72","v":38},{"$f":"Timing!BJ72","v":39},{"$f":"Timing!BK72","v":40},{"$f":"Timing!BL72","v":40},{"$f":"Timing!BM72","v":40},{"$f":"Timing!BN72","v":40},{"$f":"Timing!BO72","v":40},{"$f":"Timing!BP72","v":40},{"$f":"Timing!BQ72","v":40},{"$f":"Timing!BR72","v":40},{"$f":"Timing!BS72","v":40},{"$f":"Timing!BT72","v":40},{"$f":"Timing!BU72","v":40},{"$f":"Timing!BV72","v":40},{"$f":"Timing!BW72","v":40},{"$f":"Timing!BX72","v":40},{"$f":"Timing!BY72","v":40},{"$f":"Timing!BZ72","v":40},{"$f":"Timing!CA72","v":40},{"$f":"Timing!CB72","v":40},{"$f":"Timing!CC72","v":40},{"$f":"Timing!CD72","v":40},{"$f":"Timing!CE72","v":40},{"$f":"Timing!CF72","v":40},{"$f":"Timing!CG72","v":40},{"$f":"Timing!CH72","v":40},{"$f":"Timing!CI72","v":40},{"$f":"Timing!CJ72","v":40},{"$f":"Timing!CK72","v":40},{"$f":"Timing!CL72","v":40},{"$f":"Timing!CM72","v":40},{"$f":"Timing!CN72","v":40},{"$f":"Timing!CO72","v":40},{"$f":"Timing!CP72","v":40},{"$f":"Timing!CQ72","v":40},{"$f":"Timing!CR72","v":40},{"$f":"Timing!CS72","v":40},{"$f":"Timing!CT72","v":40},{"$f":"Timing!CU72","v":40},{"$f":"Timing!CV72","v":40},{"$f":"Timing!CW72","v":40},{"$f":"Timing!CX72","v":40},{"$f":"Timing!CY72","v":40},{"$f":"Timing!CZ72","v":40},{"$f":"Timing!DA72","v":40},{"$f":"Timing!DB72","v":40},{"$f":"Timing!DC72","v":40},{"$f":"Timing!DD72","v":40},{"$f":"Timing!DE72","v":40},{"$f":"Timing!DF72","v":40},{"$f":"Timing!DG72","v":40},{"$f":"Timing!DH72","v":40},{"$f":"Timing!DI72","v":40},{"$f":"Timing!DJ72","v":40},{"$f":"Timing!DK72","v":40},{"$f":"Timing!DL72","v":40},{"$f":"Timing!DM72","v":40},{"$f":"Timing!DN72","v":40},{"$f":"Timing!DO72","v":40},{"$f":"Timing!DP72","v":40},{"$f":"Timing!DQ72","v":40},{"$f":"Timing!DR72","v":40},{"$f":"Timing!DS72","v":40},{"$f":"Timing!DT72","v":40},{"$f":"Timing!DU72","v":40},{"$f":"Timing!DV72","v":40},{"$f":"Timing!DW72","v":40},{"$f":"Timing!DX72","v":40},{"$f":"Timing!DY72","v":40},{"$f":"Timing!DZ72","v":40},{"$f":"Timing!EA72","v":40},{"$f":"Timing!EB72","v":40},{"$f":"Timing!EC72","v":40},{"$f":"Timing!ED72","v":40},{"$f":"Timing!EE72","v":40},{"$f":"Timing!EF72","v":40},{"$f":"Timing!EG72","v":40},{"$f":"Timing!EH72","v":40},{"$f":"Timing!EI72","v":40},{"$f":"Timing!EJ72","v":40},{"$f":"Timing!EK72","v":40},{"$f":"Timing!EL72","v":40},{"$f":"Timing!EM72","v":40},{"$f":"Timing!EN72","v":40},{"$f":"Timing!EO72","v":40},{"$f":"Timing!EP72","v":40},{"$f":"Timing!EQ72","v":40},{"$f":"Timing!ER72","v":40},{"$f":"Timing!ES72","v":40},{"$f":"Timing!ET72","v":40},{"$f":"Timing!EU72","v":40},{"$f":"Timing!EV72","v":40},{"$f":"Timing!EW72","v":40},{"$f":"Timing!EX72","v":40},{"$f":"Timing!EY72","v":40},{"$f":"Timing!EZ72","v":40},{"$f":"Timing!FA72","v":40},{"$f":"Timing!FB72","v":40},{"$f":"Timing!FC72","v":40},{"$f":"Timing!FD72","v":40},{"$f":"Timing!FE72","v":40},{"$f":"Timing!FF72","v":40},{"$f":"Timing!FG72","v":40},{"$f":"Timing!FH72","v":40},{"$f":"Timing!FI72","v":40},{"$f":"Timing!FJ72","v":40},{"$f":"Timing!FK72","v":40},{"$f":"Timing!FL72","v":40},{"$f":"Timing!FM72","v":40},{"$f":"Timing!FN72","v":40},{"$f":"Timing!FO72","v":40},{"$f":"Timing!FP72","v":40},{"$f":"Timing!FQ72","v":40},{"$f":"Timing!FR72","v":40},{"$f":"Timing!FS72","v":40},{"$f":"Timing!FT72","v":40},{"$f":"Timing!FU72","v":40},{"$f":"Timing!FV72","v":40},{"$f":"Timing!FW72","v":40},{"$f":"Timing!FX72","v":40},{"$f":"Timing!FY72","v":40},{"$f":"Timing!FZ72","v":40},{"$f":"Timing!GA72","v":40},{"$f":"Timing!GB72","v":40},{"$f":"Timing!GC72","v":40},{"$f":"Timing!GD72","v":40},{"$f":"Timing!GE72","v":40},{"$f":"Timing!GF72","v":40},{"$f":"Timing!GG72","v":40},{"$f":"Timing!GH72","v":40},{"$f":"Timing!GI72","v":40},{"$f":"Timing!GJ72","v":40},{"$f":"Timing!GK72","v":40},{"$f":"Timing!GL72","v":40},{"$f":"Timing!GM72","v":40},{"$f":"Timing!GN72","v":40},{"$f":"Timing!GO72","v":40},{"$f":"Timing!GP72","v":40},{"$f":"Timing!GQ72","v":40},{"$f":"Timing!GR72","v":40},{"$f":"Timing!GS72","v":40},{"$f":"Timing!GT72","v":40},{"$f":"Timing!GU72","v":40},{"$f":"Timing!GV72","v":40},{"$f":"Timing!GW72","v":40},{"$f":"Timing!GX72","v":40},{"$f":"Timing!GY72","v":40},{"$f":"Timing!GZ72","v":40},{"$f":"Timing!HA72","v":40},{"$f":"Timing!HB72","v":40},{"$f":"Timing!HC72","v":40},{"$f":"Timing!HD72","v":40},{"$f":"Timing!HE72","v":40},{"$f":"Timing!HF72","v":40},{"$f":"Timing!HG72","v":40},{"$f":"Timing!HH72","v":40},{"$f":"Timing!HI72","v":40},{"$f":"Timing!HJ72","v":40},{"$f":"Timing!HK72","v":40},{"$f":"Timing!HL72","v":40},{"$f":"Timing!HM72","v":40},{"$f":"Timing!HN72","v":40},{"$f":"Timing!HO72","v":40},{"$f":"Timing!HP72","v":40},{"$f":"Timing!HQ72","v":40},{"$f":"Timing!HR72","v":40},{"$f":"Timing!HS72","v":40},{"$f":"Timing!HT72","v":40},{"$f":"Timing!HU72","v":40},{"$f":"Timing!HV72","v":40},{"$f":"Timing!HW72","v":40},{"$f":"Timing!HX72","v":40},{"$f":"Timing!HY72","v":40},{"$f":"Timing!HZ72","v":40},{"$f":"Timing!IA72","v":40},{"$f":"Timing!IB72","v":40},{"$f":"Timing!IC72","v":40},{"$f":"Timing!ID72","v":40},{"$f":"Timing!IE72","v":40},{"$f":"Timing!IF72","v":40},{"$f":"Timing!IG72","v":40},{"$f":"Timing!IH72","v":40},{"$f":"Timing!II72","v":40},{"$f":"Timing!IJ72","v":40},{"$f":"Timing!IK72","v":40},{"$f":"Timing!IL72","v":40},{"$f":"Timing!IM72","v":40},{"$f":"Timing!IN72","v":40},{"$f":"Timing!IO72","v":40},{"$f":"Timing!IP72","v":40},{"$f":"Timing!IQ72","v":40},{"$f":"Timing!IR72","v":40},{"$f":"Timing!IS72","v":40},{"$f":"Timing!IT72","v":40},{"$f":"Timing!IU72","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C56,NHFIC_DebtFacilities,0))","v":2},{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"Num",null,null,null,null,null,{"$f":"Timing!J73","v":0},{"$f":"Timing!K73","v":0},{"$f":"Timing!L73","v":0},{"$f":"Timing!M73","v":0},{"$f":"Timing!N73","v":0},{"$f":"Timing!O73","v":0},{"$f":"Timing!P73","v":0},{"$f":"Timing!Q73","v":0},{"$f":"Timing!R73","v":0},{"$f":"Timing!S73","v":0},{"$f":"Timing!T73","v":0},{"$f":"Timing!U73","v":0},{"$f":"Timing!V73","v":0},{"$f":"Timing!W73","v":0},{"$f":"Timing!X73","v":0},{"$f":"Timing!Y73","v":0},{"$f":"Timing!Z73","v":0},{"$f":"Timing!AA73","v":0},{"$f":"Timing!AB73","v":0},{"$f":"Timing!AC73","v":0},{"$f":"Timing!AD73","v":0},{"$f":"Timing!AE73","v":0},{"$f":"Timing!AF73","v":0},{"$f":"Timing!AG73","v":0},{"$f":"Timing!AH73","v":0},{"$f":"Timing!AI73","v":0},{"$f":"Timing!AJ73","v":0},{"$f":"Timing!AK73","v":0},{"$f":"Timing!AL73","v":0},{"$f":"Timing!AM73","v":0},{"$f":"Timing!AN73","v":0},{"$f":"Timing!AO73","v":0},{"$f":"Timing!AP73","v":0},{"$f":"Timing!AQ73","v":0},{"$f":"Timing!AR73","v":0},{"$f":"Timing!AS73","v":0},{"$f":"Timing!AT73","v":0},{"$f":"Timing!AU73","v":0},{"$f":"Timing!AV73","v":0},{"$f":"Timing!AW73","v":0},{"$f":"Timing!AX73","v":0},{"$f":"Timing!AY73","v":0},{"$f":"Timing!AZ73","v":0},{"$f":"Timing!BA73","v":0},{"$f":"Timing!BB73","v":0},{"$f":"Timing!BC73","v":0},{"$f":"Timing!BD73","v":0},{"$f":"Timing!BE73","v":0},{"$f":"Timing!BF73","v":0},{"$f":"Timing!BG73","v":0},{"$f":"Timing!BH73","v":0},{"$f":"Timing!BI73","v":0},{"$f":"Timing!BJ73","v":0},{"$f":"Timing!BK73","v":0},{"$f":"Timing!BL73","v":1},{"$f":"Timing!BM73","v":2},{"$f":"Timing!BN73","v":3},{"$f":"Timing!BO73","v":4},{"$f":"Timing!BP73","v":5},{"$f":"Timing!BQ73","v":6},{"$f":"Timing!BR73","v":7},{"$f":"Timing!BS73","v":8},{"$f":"Timing!BT73","v":9},{"$f":"Timing!BU73","v":10},{"$f":"Timing!BV73","v":11},{"$f":"Timing!BW73","v":12},{"$f":"Timing!BX73","v":13},{"$f":"Timing!BY73","v":14},{"$f":"Timing!BZ73","v":15},{"$f":"Timing!CA73","v":16},{"$f":"Timing!CB73","v":17},{"$f":"Timing!CC73","v":18},{"$f":"Timing!CD73","v":19},{"$f":"Timing!CE73","v":20},{"$f":"Timing!CF73","v":21},{"$f":"Timing!CG73","v":22},{"$f":"Timing!CH73","v":23},{"$f":"Timing!CI73","v":24},{"$f":"Timing!CJ73","v":25},{"$f":"Timing!CK73","v":26},{"$f":"Timing!CL73","v":27},{"$f":"Timing!CM73","v":28},{"$f":"Timing!CN73","v":29},{"$f":"Timing!CO73","v":30},{"$f":"Timing!CP73","v":31},{"$f":"Timing!CQ73","v":32},{"$f":"Timing!CR73","v":33},{"$f":"Timing!CS73","v":34},{"$f":"Timing!CT73","v":35},{"$f":"Timing!CU73","v":36},{"$f":"Timing!CV73","v":37},{"$f":"Timing!CW73","v":38},{"$f":"Timing!CX73","v":39},{"$f":"Timing!CY73","v":40},{"$f":"Timing!CZ73","v":40},{"$f":"Timing!DA73","v":40},{"$f":"Timing!DB73","v":40},{"$f":"Timing!DC73","v":40},{"$f":"Timing!DD73","v":40},{"$f":"Timing!DE73","v":40},{"$f":"Timing!DF73","v":40},{"$f":"Timing!DG73","v":40},{"$f":"Timing!DH73","v":40},{"$f":"Timing!DI73","v":40},{"$f":"Timing!DJ73","v":40},{"$f":"Timing!DK73","v":40},{"$f":"Timing!DL73","v":40},{"$f":"Timing!DM73","v":40},{"$f":"Timing!DN73","v":40},{"$f":"Timing!DO73","v":40},{"$f":"Timing!DP73","v":40},{"$f":"Timing!DQ73","v":40},{"$f":"Timing!DR73","v":40},{"$f":"Timing!DS73","v":40},{"$f":"Timing!DT73","v":40},{"$f":"Timing!DU73","v":40},{"$f":"Timing!DV73","v":40},{"$f":"Timing!DW73","v":40},{"$f":"Timing!DX73","v":40},{"$f":"Timing!DY73","v":40},{"$f":"Timing!DZ73","v":40},{"$f":"Timing!EA73","v":40},{"$f":"Timing!EB73","v":40},{"$f":"Timing!EC73","v":40},{"$f":"Timing!ED73","v":40},{"$f":"Timing!EE73","v":40},{"$f":"Timing!EF73","v":40},{"$f":"Timing!EG73","v":40},{"$f":"Timing!EH73","v":40},{"$f":"Timing!EI73","v":40},{"$f":"Timing!EJ73","v":40},{"$f":"Timing!EK73","v":40},{"$f":"Timing!EL73","v":40},{"$f":"Timing!EM73","v":40},{"$f":"Timing!EN73","v":40},{"$f":"Timing!EO73","v":40},{"$f":"Timing!EP73","v":40},{"$f":"Timing!EQ73","v":40},{"$f":"Timing!ER73","v":40},{"$f":"Timing!ES73","v":40},{"$f":"Timing!ET73","v":40},{"$f":"Timing!EU73","v":40},{"$f":"Timing!EV73","v":40},{"$f":"Timing!EW73","v":40},{"$f":"Timing!EX73","v":40},{"$f":"Timing!EY73","v":40},{"$f":"Timing!EZ73","v":40},{"$f":"Timing!FA73","v":40},{"$f":"Timing!FB73","v":40},{"$f":"Timing!FC73","v":40},{"$f":"Timing!FD73","v":40},{"$f":"Timing!FE73","v":40},{"$f":"Timing!FF73","v":40},{"$f":"Timing!FG73","v":40},{"$f":"Timing!FH73","v":40},{"$f":"Timing!FI73","v":40},{"$f":"Timing!FJ73","v":40},{"$f":"Timing!FK73","v":40},{"$f":"Timing!FL73","v":40},{"$f":"Timing!FM73","v":40},{"$f":"Timing!FN73","v":40},{"$f":"Timing!FO73","v":40},{"$f":"Timing!FP73","v":40},{"$f":"Timing!FQ73","v":40},{"$f":"Timing!FR73","v":40},{"$f":"Timing!FS73","v":40},{"$f":"Timing!FT73","v":40},{"$f":"Timing!FU73","v":40},{"$f":"Timing!FV73","v":40},{"$f":"Timing!FW73","v":40},{"$f":"Timing!FX73","v":40},{"$f":"Timing!FY73","v":40},{"$f":"Timing!FZ73","v":40},{"$f":"Timing!GA73","v":40},{"$f":"Timing!GB73","v":40},{"$f":"Timing!GC73","v":40},{"$f":"Timing!GD73","v":40},{"$f":"Timing!GE73","v":40},{"$f":"Timing!GF73","v":40},{"$f":"Timing!GG73","v":40},{"$f":"Timing!GH73","v":40},{"$f":"Timing!GI73","v":40},{"$f":"Timing!GJ73","v":40},{"$f":"Timing!GK73","v":40},{"$f":"Timing!GL73","v":40},{"$f":"Timing!GM73","v":40},{"$f":"Timing!GN73","v":40},{"$f":"Timing!GO73","v":40},{"$f":"Timing!GP73","v":40},{"$f":"Timing!GQ73","v":40},{"$f":"Timing!GR73","v":40},{"$f":"Timing!GS73","v":40},{"$f":"Timing!GT73","v":40},{"$f":"Timing!GU73","v":40},{"$f":"Timing!GV73","v":40},{"$f":"Timing!GW73","v":40},{"$f":"Timing!GX73","v":40},{"$f":"Timing!GY73","v":40},{"$f":"Timing!GZ73","v":40},{"$f":"Timing!HA73","v":40},{"$f":"Timing!HB73","v":40},{"$f":"Timing!HC73","v":40},{"$f":"Timing!HD73","v":40},{"$f":"Timing!HE73","v":40},{"$f":"Timing!HF73","v":40},{"$f":"Timing!HG73","v":40},{"$f":"Timing!HH73","v":40},{"$f":"Timing!HI73","v":40},{"$f":"Timing!HJ73","v":40},{"$f":"Timing!HK73","v":40},{"$f":"Timing!HL73","v":40},{"$f":"Timing!HM73","v":40},{"$f":"Timing!HN73","v":40},{"$f":"Timing!HO73","v":40},{"$f":"Timing!HP73","v":40},{"$f":"Timing!HQ73","v":40},{"$f":"Timing!HR73","v":40},{"$f":"Timing!HS73","v":40},{"$f":"Timing!HT73","v":40},{"$f":"Timing!HU73","v":40},{"$f":"Timing!HV73","v":40},{"$f":"Timing!HW73","v":40},{"$f":"Timing!HX73","v":40},{"$f":"Timing!HY73","v":40},{"$f":"Timing!HZ73","v":40},{"$f":"Timing!IA73","v":40},{"$f":"Timing!IB73","v":40},{"$f":"Timing!IC73","v":40},{"$f":"Timing!ID73","v":40},{"$f":"Timing!IE73","v":40},{"$f":"Timing!IF73","v":40},{"$f":"Timing!IG73","v":40},{"$f":"Timing!IH73","v":40},{"$f":"Timing!II73","v":40},{"$f":"Timing!IJ73","v":40},{"$f":"Timing!IK73","v":40},{"$f":"Timing!IL73","v":40},{"$f":"Timing!IM73","v":40},{"$f":"Timing!IN73","v":40},{"$f":"Timing!IO73","v":40},{"$f":"Timing!IP73","v":40},{"$f":"Timing!IQ73","v":40},{"$f":"Timing!IR73","v":40},{"$f":"Timing!IS73","v":40},{"$f":"Timing!IT73","v":40},{"$f":"Timing!IU73","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C57,NHFIC_DebtFacilities,0))","v":3},{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"Num",null,null,null,null,null,{"$f":"Timing!J74","v":0},{"$f":"Timing!K74","v":0},{"$f":"Timing!L74","v":0},{"$f":"Timing!M74","v":0},{"$f":"Timing!N74","v":0},{"$f":"Timing!O74","v":0},{"$f":"Timing!P74","v":0},{"$f":"Timing!Q74","v":0},{"$f":"Timing!R74","v":0},{"$f":"Timing!S74","v":0},{"$f":"Timing!T74","v":0},{"$f":"Timing!U74","v":0},{"$f":"Timing!V74","v":0},{"$f":"Timing!W74","v":0},{"$f":"Timing!X74","v":0},{"$f":"Timing!Y74","v":0},{"$f":"Timing!Z74","v":0},{"$f":"Timing!AA74","v":0},{"$f":"Timing!AB74","v":0},{"$f":"Timing!AC74","v":0},{"$f":"Timing!AD74","v":0},{"$f":"Timing!AE74","v":0},{"$f":"Timing!AF74","v":0},{"$f":"Timing!AG74","v":0},{"$f":"Timing!AH74","v":0},{"$f":"Timing!AI74","v":0},{"$f":"Timing!AJ74","v":0},{"$f":"Timing!AK74","v":0},{"$f":"Timing!AL74","v":0},{"$f":"Timing!AM74","v":0},{"$f":"Timing!AN74","v":0},{"$f":"Timing!AO74","v":0},{"$f":"Timing!AP74","v":0},{"$f":"Timing!AQ74","v":0},{"$f":"Timing!AR74","v":0},{"$f":"Timing!AS74","v":0},{"$f":"Timing!AT74","v":0},{"$f":"Timing!AU74","v":0},{"$f":"Timing!AV74","v":0},{"$f":"Timing!AW74","v":0},{"$f":"Timing!AX74","v":0},{"$f":"Timing!AY74","v":0},{"$f":"Timing!AZ74","v":0},{"$f":"Timing!BA74","v":0},{"$f":"Timing!BB74","v":0},{"$f":"Timing!BC74","v":0},{"$f":"Timing!BD74","v":0},{"$f":"Timing!BE74","v":0},{"$f":"Timing!BF74","v":0},{"$f":"Timing!BG74","v":0},{"$f":"Timing!BH74","v":0},{"$f":"Timing!BI74","v":0},{"$f":"Timing!BJ74","v":0},{"$f":"Timing!BK74","v":0},{"$f":"Timing!BL74","v":0},{"$f":"Timing!BM74","v":0},{"$f":"Timing!BN74","v":0},{"$f":"Timing!BO74","v":0},{"$f":"Timing!BP74","v":0},{"$f":"Timing!BQ74","v":0},{"$f":"Timing!BR74","v":0},{"$f":"Timing!BS74","v":0},{"$f":"Timing!BT74","v":0},{"$f":"Timing!BU74","v":0},{"$f":"Timing!BV74","v":0},{"$f":"Timing!BW74","v":0},{"$f":"Timing!BX74","v":0},{"$f":"Timing!BY74","v":0},{"$f":"Timing!BZ74","v":0},{"$f":"Timing!CA74","v":0},{"$f":"Timing!CB74","v":0},{"$f":"Timing!CC74","v":0},{"$f":"Timing!CD74","v":0},{"$f":"Timing!CE74","v":0},{"$f":"Timing!CF74","v":0},{"$f":"Timing!CG74","v":0},{"$f":"Timing!CH74","v":0},{"$f":"Timing!CI74","v":0},{"$f":"Timing!CJ74","v":0},{"$f":"Timing!CK74","v":0},{"$f":"Timing!CL74","v":0},{"$f":"Timing!CM74","v":0},{"$f":"Timing!CN74","v":0},{"$f":"Timing!CO74","v":0},{"$f":"Timing!CP74","v":0},{"$f":"Timing!CQ74","v":0},{"$f":"Timing!CR74","v":0},{"$f":"Timing!CS74","v":0},{"$f":"Timing!CT74","v":0},{"$f":"Timing!CU74","v":0},{"$f":"Timing!CV74","v":0},{"$f":"Timing!CW74","v":0},{"$f":"Timing!CX74","v":0},{"$f":"Timing!CY74","v":0},{"$f":"Timing!CZ74","v":1},{"$f":"Timing!DA74","v":2},{"$f":"Timing!DB74","v":3},{"$f":"Timing!DC74","v":4},{"$f":"Timing!DD74","v":5},{"$f":"Timing!DE74","v":6},{"$f":"Timing!DF74","v":7},{"$f":"Timing!DG74","v":8},{"$f":"Timing!DH74","v":9},{"$f":"Timing!DI74","v":10},{"$f":"Timing!DJ74","v":11},{"$f":"Timing!DK74","v":12},{"$f":"Timing!DL74","v":13},{"$f":"Timing!DM74","v":14},{"$f":"Timing!DN74","v":15},{"$f":"Timing!DO74","v":16},{"$f":"Timing!DP74","v":17},{"$f":"Timing!DQ74","v":18},{"$f":"Timing!DR74","v":19},{"$f":"Timing!DS74","v":20},{"$f":"Timing!DT74","v":21},{"$f":"Timing!DU74","v":22},{"$f":"Timing!DV74","v":23},{"$f":"Timing!DW74","v":24},{"$f":"Timing!DX74","v":25},{"$f":"Timing!DY74","v":26},{"$f":"Timing!DZ74","v":27},{"$f":"Timing!EA74","v":28},{"$f":"Timing!EB74","v":29},{"$f":"Timing!EC74","v":30},{"$f":"Timing!ED74","v":31},{"$f":"Timing!EE74","v":32},{"$f":"Timing!EF74","v":33},{"$f":"Timing!EG74","v":34},{"$f":"Timing!EH74","v":35},{"$f":"Timing!EI74","v":36},{"$f":"Timing!EJ74","v":37},{"$f":"Timing!EK74","v":38},{"$f":"Timing!EL74","v":39},{"$f":"Timing!EM74","v":40},{"$f":"Timing!EN74","v":40},{"$f":"Timing!EO74","v":40},{"$f":"Timing!EP74","v":40},{"$f":"Timing!EQ74","v":40},{"$f":"Timing!ER74","v":40},{"$f":"Timing!ES74","v":40},{"$f":"Timing!ET74","v":40},{"$f":"Timing!EU74","v":40},{"$f":"Timing!EV74","v":40},{"$f":"Timing!EW74","v":40},{"$f":"Timing!EX74","v":40},{"$f":"Timing!EY74","v":40},{"$f":"Timing!EZ74","v":40},{"$f":"Timing!FA74","v":40},{"$f":"Timing!FB74","v":40},{"$f":"Timing!FC74","v":40},{"$f":"Timing!FD74","v":40},{"$f":"Timing!FE74","v":40},{"$f":"Timing!FF74","v":40},{"$f":"Timing!FG74","v":40},{"$f":"Timing!FH74","v":40},{"$f":"Timing!FI74","v":40},{"$f":"Timing!FJ74","v":40},{"$f":"Timing!FK74","v":40},{"$f":"Timing!FL74","v":40},{"$f":"Timing!FM74","v":40},{"$f":"Timing!FN74","v":40},{"$f":"Timing!FO74","v":40},{"$f":"Timing!FP74","v":40},{"$f":"Timing!FQ74","v":40},{"$f":"Timing!FR74","v":40},{"$f":"Timing!FS74","v":40},{"$f":"Timing!FT74","v":40},{"$f":"Timing!FU74","v":40},{"$f":"Timing!FV74","v":40},{"$f":"Timing!FW74","v":40},{"$f":"Timing!FX74","v":40},{"$f":"Timing!FY74","v":40},{"$f":"Timing!FZ74","v":40},{"$f":"Timing!GA74","v":40},{"$f":"Timing!GB74","v":40},{"$f":"Timing!GC74","v":40},{"$f":"Timing!GD74","v":40},{"$f":"Timing!GE74","v":40},{"$f":"Timing!GF74","v":40},{"$f":"Timing!GG74","v":40},{"$f":"Timing!GH74","v":40},{"$f":"Timing!GI74","v":40},{"$f":"Timing!GJ74","v":40},{"$f":"Timing!GK74","v":40},{"$f":"Timing!GL74","v":40},{"$f":"Timing!GM74","v":40},{"$f":"Timing!GN74","v":40},{"$f":"Timing!GO74","v":40},{"$f":"Timing!GP74","v":40},{"$f":"Timing!GQ74","v":40},{"$f":"Timing!GR74","v":40},{"$f":"Timing!GS74","v":40},{"$f":"Timing!GT74","v":40},{"$f":"Timing!GU74","v":40},{"$f":"Timing!GV74","v":40},{"$f":"Timing!GW74","v":40},{"$f":"Timing!GX74","v":40},{"$f":"Timing!GY74","v":40},{"$f":"Timing!GZ74","v":40},{"$f":"Timing!HA74","v":40},{"$f":"Timing!HB74","v":40},{"$f":"Timing!HC74","v":40},{"$f":"Timing!HD74","v":40},{"$f":"Timing!HE74","v":40},{"$f":"Timing!HF74","v":40},{"$f":"Timing!HG74","v":40},{"$f":"Timing!HH74","v":40},{"$f":"Timing!HI74","v":40},{"$f":"Timing!HJ74","v":40},{"$f":"Timing!HK74","v":40},{"$f":"Timing!HL74","v":40},{"$f":"Timing!HM74","v":40},{"$f":"Timing!HN74","v":40},{"$f":"Timing!HO74","v":40},{"$f":"Timing!HP74","v":40},{"$f":"Timing!HQ74","v":40},{"$f":"Timing!HR74","v":40},{"$f":"Timing!HS74","v":40},{"$f":"Timing!HT74","v":40},{"$f":"Timing!HU74","v":40},{"$f":"Timing!HV74","v":40},{"$f":"Timing!HW74","v":40},{"$f":"Timing!HX74","v":40},{"$f":"Timing!HY74","v":40},{"$f":"Timing!HZ74","v":40},{"$f":"Timing!IA74","v":40},{"$f":"Timing!IB74","v":40},{"$f":"Timing!IC74","v":40},{"$f":"Timing!ID74","v":40},{"$f":"Timing!IE74","v":40},{"$f":"Timing!IF74","v":40},{"$f":"Timing!IG74","v":40},{"$f":"Timing!IH74","v":40},{"$f":"Timing!II74","v":40},{"$f":"Timing!IJ74","v":40},{"$f":"Timing!IK74","v":40},{"$f":"Timing!IL74","v":40},{"$f":"Timing!IM74","v":40},{"$f":"Timing!IN74","v":40},{"$f":"Timing!IO74","v":40},{"$f":"Timing!IP74","v":40},{"$f":"Timing!IQ74","v":40},{"$f":"Timing!IR74","v":40},{"$f":"Timing!IS74","v":40},{"$f":"Timing!IT74","v":40},{"$f":"Timing!IU74","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C58,NHFIC_DebtFacilities,0))","v":4},{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"Num",null,null,null,null,null,{"$f":"Timing!J75","v":0},{"$f":"Timing!K75","v":0},{"$f":"Timing!L75","v":0},{"$f":"Timing!M75","v":0},{"$f":"Timing!N75","v":0},{"$f":"Timing!O75","v":0},{"$f":"Timing!P75","v":0},{"$f":"Timing!Q75","v":0},{"$f":"Timing!R75","v":0},{"$f":"Timing!S75","v":0},{"$f":"Timing!T75","v":0},{"$f":"Timing!U75","v":0},{"$f":"Timing!V75","v":0},{"$f":"Timing!W75","v":0},{"$f":"Timing!X75","v":0},{"$f":"Timing!Y75","v":0},{"$f":"Timing!Z75","v":0},{"$f":"Timing!AA75","v":0},{"$f":"Timing!AB75","v":0},{"$f":"Timing!AC75","v":0},{"$f":"Timing!AD75","v":0},{"$f":"Timing!AE75","v":0},{"$f":"Timing!AF75","v":0},{"$f":"Timing!AG75","v":0},{"$f":"Timing!AH75","v":0},{"$f":"Timing!AI75","v":0},{"$f":"Timing!AJ75","v":0},{"$f":"Timing!AK75","v":0},{"$f":"Timing!AL75","v":0},{"$f":"Timing!AM75","v":0},{"$f":"Timing!AN75","v":0},{"$f":"Timing!AO75","v":0},{"$f":"Timing!AP75","v":0},{"$f":"Timing!AQ75","v":0},{"$f":"Timing!AR75","v":0},{"$f":"Timing!AS75","v":0},{"$f":"Timing!AT75","v":0},{"$f":"Timing!AU75","v":0},{"$f":"Timing!AV75","v":0},{"$f":"Timing!AW75","v":0},{"$f":"Timing!AX75","v":0},{"$f":"Timing!AY75","v":0},{"$f":"Timing!AZ75","v":0},{"$f":"Timing!BA75","v":0},{"$f":"Timing!BB75","v":0},{"$f":"Timing!BC75","v":0},{"$f":"Timing!BD75","v":0},{"$f":"Timing!BE75","v":0},{"$f":"Timing!BF75","v":0},{"$f":"Timing!BG75","v":0},{"$f":"Timing!BH75","v":0},{"$f":"Timing!BI75","v":0},{"$f":"Timing!BJ75","v":0},{"$f":"Timing!BK75","v":0},{"$f":"Timing!BL75","v":0},{"$f":"Timing!BM75","v":0},{"$f":"Timing!BN75","v":0},{"$f":"Timing!BO75","v":0},{"$f":"Timing!BP75","v":0},{"$f":"Timing!BQ75","v":0},{"$f":"Timing!BR75","v":0},{"$f":"Timing!BS75","v":0},{"$f":"Timing!BT75","v":0},{"$f":"Timing!BU75","v":0},{"$f":"Timing!BV75","v":0},{"$f":"Timing!BW75","v":0},{"$f":"Timing!BX75","v":0},{"$f":"Timing!BY75","v":0},{"$f":"Timing!BZ75","v":0},{"$f":"Timing!CA75","v":0},{"$f":"Timing!CB75","v":0},{"$f":"Timing!CC75","v":0},{"$f":"Timing!CD75","v":0},{"$f":"Timing!CE75","v":0},{"$f":"Timing!CF75","v":0},{"$f":"Timing!CG75","v":0},{"$f":"Timing!CH75","v":0},{"$f":"Timing!CI75","v":0},{"$f":"Timing!CJ75","v":0},{"$f":"Timing!CK75","v":0},{"$f":"Timing!CL75","v":0},{"$f":"Timing!CM75","v":0},{"$f":"Timing!CN75","v":0},{"$f":"Timing!CO75","v":0},{"$f":"Timing!CP75","v":0},{"$f":"Timing!CQ75","v":0},{"$f":"Timing!CR75","v":0},{"$f":"Timing!CS75","v":0},{"$f":"Timing!CT75","v":0},{"$f":"Timing!CU75","v":0},{"$f":"Timing!CV75","v":0},{"$f":"Timing!CW75","v":0},{"$f":"Timing!CX75","v":0},{"$f":"Timing!CY75","v":0},{"$f":"Timing!CZ75","v":0},{"$f":"Timing!DA75","v":0},{"$f":"Timing!DB75","v":0},{"$f":"Timing!DC75","v":0},{"$f":"Timing!DD75","v":0},{"$f":"Timing!DE75","v":0},{"$f":"Timing!DF75","v":0},{"$f":"Timing!DG75","v":0},{"$f":"Timing!DH75","v":0},{"$f":"Timing!DI75","v":0},{"$f":"Timing!DJ75","v":0},{"$f":"Timing!DK75","v":0},{"$f":"Timing!DL75","v":0},{"$f":"Timing!DM75","v":0},{"$f":"Timing!DN75","v":0},{"$f":"Timing!DO75","v":0},{"$f":"Timing!DP75","v":0},{"$f":"Timing!DQ75","v":0},{"$f":"Timing!DR75","v":0},{"$f":"Timing!DS75","v":0},{"$f":"Timing!DT75","v":0},{"$f":"Timing!DU75","v":0},{"$f":"Timing!DV75","v":0},{"$f":"Timing!DW75","v":0},{"$f":"Timing!DX75","v":0},{"$f":"Timing!DY75","v":0},{"$f":"Timing!DZ75","v":0},{"$f":"Timing!EA75","v":0},{"$f":"Timing!EB75","v":0},{"$f":"Timing!EC75","v":0},{"$f":"Timing!ED75","v":0},{"$f":"Timing!EE75","v":0},{"$f":"Timing!EF75","v":0},{"$f":"Timing!EG75","v":0},{"$f":"Timing!EH75","v":0},{"$f":"Timing!EI75","v":0},{"$f":"Timing!EJ75","v":0},{"$f":"Timing!EK75","v":0},{"$f":"Timing!EL75","v":0},{"$f":"Timing!EM75","v":0},{"$f":"Timing!EN75","v":1},{"$f":"Timing!EO75","v":2},{"$f":"Timing!EP75","v":3},{"$f":"Timing!EQ75","v":4},{"$f":"Timing!ER75","v":5},{"$f":"Timing!ES75","v":6},{"$f":"Timing!ET75","v":7},{"$f":"Timing!EU75","v":8},{"$f":"Timing!EV75","v":9},{"$f":"Timing!EW75","v":10},{"$f":"Timing!EX75","v":11},{"$f":"Timing!EY75","v":12},{"$f":"Timing!EZ75","v":13},{"$f":"Timing!FA75","v":14},{"$f":"Timing!FB75","v":15},{"$f":"Timing!FC75","v":16},{"$f":"Timing!FD75","v":17},{"$f":"Timing!FE75","v":18},{"$f":"Timing!FF75","v":19},{"$f":"Timing!FG75","v":20},{"$f":"Timing!FH75","v":21},{"$f":"Timing!FI75","v":22},{"$f":"Timing!FJ75","v":23},{"$f":"Timing!FK75","v":24},{"$f":"Timing!FL75","v":25},{"$f":"Timing!FM75","v":26},{"$f":"Timing!FN75","v":27},{"$f":"Timing!FO75","v":28},{"$f":"Timing!FP75","v":29},{"$f":"Timing!FQ75","v":30},{"$f":"Timing!FR75","v":31},{"$f":"Timing!FS75","v":32},{"$f":"Timing!FT75","v":33},{"$f":"Timing!FU75","v":34},{"$f":"Timing!FV75","v":35},{"$f":"Timing!FW75","v":36},{"$f":"Timing!FX75","v":37},{"$f":"Timing!FY75","v":38},{"$f":"Timing!FZ75","v":39},{"$f":"Timing!GA75","v":40},{"$f":"Timing!GB75","v":40},{"$f":"Timing!GC75","v":40},{"$f":"Timing!GD75","v":40},{"$f":"Timing!GE75","v":40},{"$f":"Timing!GF75","v":40},{"$f":"Timing!GG75","v":40},{"$f":"Timing!GH75","v":40},{"$f":"Timing!GI75","v":40},{"$f":"Timing!GJ75","v":40},{"$f":"Timing!GK75","v":40},{"$f":"Timing!GL75","v":40},{"$f":"Timing!GM75","v":40},{"$f":"Timing!GN75","v":40},{"$f":"Timing!GO75","v":40},{"$f":"Timing!GP75","v":40},{"$f":"Timing!GQ75","v":40},{"$f":"Timing!GR75","v":40},{"$f":"Timing!GS75","v":40},{"$f":"Timing!GT75","v":40},{"$f":"Timing!GU75","v":40},{"$f":"Timing!GV75","v":40},{"$f":"Timing!GW75","v":40},{"$f":"Timing!GX75","v":40},{"$f":"Timing!GY75","v":40},{"$f":"Timing!GZ75","v":40},{"$f":"Timing!HA75","v":40},{"$f":"Timing!HB75","v":40},{"$f":"Timing!HC75","v":40},{"$f":"Timing!HD75","v":40},{"$f":"Timing!HE75","v":40},{"$f":"Timing!HF75","v":40},{"$f":"Timing!HG75","v":40},{"$f":"Timing!HH75","v":40},{"$f":"Timing!HI75","v":40},{"$f":"Timing!HJ75","v":40},{"$f":"Timing!HK75","v":40},{"$f":"Timing!HL75","v":40},{"$f":"Timing!HM75","v":40},{"$f":"Timing!HN75","v":40},{"$f":"Timing!HO75","v":40},{"$f":"Timing!HP75","v":40},{"$f":"Timing!HQ75","v":40},{"$f":"Timing!HR75","v":40},{"$f":"Timing!HS75","v":40},{"$f":"Timing!HT75","v":40},{"$f":"Timing!HU75","v":40},{"$f":"Timing!HV75","v":40},{"$f":"Timing!HW75","v":40},{"$f":"Timing!HX75","v":40},{"$f":"Timing!HY75","v":40},{"$f":"Timing!HZ75","v":40},{"$f":"Timing!IA75","v":40},{"$f":"Timing!IB75","v":40},{"$f":"Timing!IC75","v":40},{"$f":"Timing!ID75","v":40},{"$f":"Timing!IE75","v":40},{"$f":"Timing!IF75","v":40},{"$f":"Timing!IG75","v":40},{"$f":"Timing!IH75","v":40},{"$f":"Timing!II75","v":40},{"$f":"Timing!IJ75","v":40},{"$f":"Timing!IK75","v":40},{"$f":"Timing!IL75","v":40},{"$f":"Timing!IM75","v":40},{"$f":"Timing!IN75","v":40},{"$f":"Timing!IO75","v":40},{"$f":"Timing!IP75","v":40},{"$f":"Timing!IQ75","v":40},{"$f":"Timing!IR75","v":40},{"$f":"Timing!IS75","v":40},{"$f":"Timing!IT75","v":40},{"$f":"Timing!IU75","v":40}]
[]
[null,null,"NHFIC Debt Commencement Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C61,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C79","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J79","v":0},{"$f":"Timing!K79","v":0},{"$f":"Timing!L79","v":0},{"$f":"Timing!M79","v":0},{"$f":"Timing!N79","v":0},{"$f":"Timing!O79","v":0},{"$f":"Timing!P79","v":0},{"$f":"Timing!Q79","v":0},{"$f":"Timing!R79","v":0},{"$f":"Timing!S79","v":0},{"$f":"Timing!T79","v":0},{"$f":"Timing!U79","v":0},{"$f":"Timing!V79","v":0},{"$f":"Timing!W79","v":1},{"$f":"Timing!X79","v":0},{"$f":"Timing!Y79","v":0},{"$f":"Timing!Z79","v":0},{"$f":"Timing!AA79","v":0},{"$f":"Timing!AB79","v":0},{"$f":"Timing!AC79","v":0},{"$f":"Timing!AD79","v":0},{"$f":"Timing!AE79","v":0},{"$f":"Timing!AF79","v":0},{"$f":"Timing!AG79","v":0},{"$f":"Timing!AH79","v":0},{"$f":"Timing!AI79","v":0},{"$f":"Timing!AJ79","v":0},{"$f":"Timing!AK79","v":0},{"$f":"Timing!AL79","v":0},{"$f":"Timing!AM79","v":0},{"$f":"Timing!AN79","v":0},{"$f":"Timing!AO79","v":0},{"$f":"Timing!AP79","v":0},{"$f":"Timing!AQ79","v":0},{"$f":"Timing!AR79","v":0},{"$f":"Timing!AS79","v":0},{"$f":"Timing!AT79","v":0},{"$f":"Timing!AU79","v":0},{"$f":"Timing!AV79","v":0},{"$f":"Timing!AW79","v":0},{"$f":"Timing!AX79","v":0},{"$f":"Timing!AY79","v":0},{"$f":"Timing!AZ79","v":0},{"$f":"Timing!BA79","v":0},{"$f":"Timing!BB79","v":0},{"$f":"Timing!BC79","v":0},{"$f":"Timing!BD79","v":0},{"$f":"Timing!BE79","v":0},{"$f":"Timing!BF79","v":0},{"$f":"Timing!BG79","v":0},{"$f":"Timing!BH79","v":0},{"$f":"Timing!BI79","v":0},{"$f":"Timing!BJ79","v":0},{"$f":"Timing!BK79","v":0},{"$f":"Timing!BL79","v":0},{"$f":"Timing!BM79","v":0},{"$f":"Timing!BN79","v":0},{"$f":"Timing!BO79","v":0},{"$f":"Timing!BP79","v":0},{"$f":"Timing!BQ79","v":0},{"$f":"Timing!BR79","v":0},{"$f":"Timing!BS79","v":0},{"$f":"Timing!BT79","v":0},{"$f":"Timing!BU79","v":0},{"$f":"Timing!BV79","v":0},{"$f":"Timing!BW79","v":0},{"$f":"Timing!BX79","v":0},{"$f":"Timing!BY79","v":0},{"$f":"Timing!BZ79","v":0},{"$f":"Timing!CA79","v":0},{"$f":"Timing!CB79","v":0},{"$f":"Timing!CC79","v":0},{"$f":"Timing!CD79","v":0},{"$f":"Timing!CE79","v":0},{"$f":"Timing!CF79","v":0},{"$f":"Timing!CG79","v":0},{"$f":"Timing!CH79","v":0},{"$f":"Timing!CI79","v":0},{"$f":"Timing!CJ79","v":0},{"$f":"Timing!CK79","v":0},{"$f":"Timing!CL79","v":0},{"$f":"Timing!CM79","v":0},{"$f":"Timing!CN79","v":0},{"$f":"Timing!CO79","v":0},{"$f":"Timing!CP79","v":0},{"$f":"Timing!CQ79","v":0},{"$f":"Timing!CR79","v":0},{"$f":"Timing!CS79","v":0},{"$f":"Timing!CT79","v":0},{"$f":"Timing!CU79","v":0},{"$f":"Timing!CV79","v":0},{"$f":"Timing!CW79","v":0},{"$f":"Timing!CX79","v":0},{"$f":"Timing!CY79","v":0},{"$f":"Timing!CZ79","v":0},{"$f":"Timing!DA79","v":0},{"$f":"Timing!DB79","v":0},{"$f":"Timing!DC79","v":0},{"$f":"Timing!DD79","v":0},{"$f":"Timing!DE79","v":0},{"$f":"Timing!DF79","v":0},{"$f":"Timing!DG79","v":0},{"$f":"Timing!DH79","v":0},{"$f":"Timing!DI79","v":0},{"$f":"Timing!DJ79","v":0},{"$f":"Timing!DK79","v":0},{"$f":"Timing!DL79","v":0},{"$f":"Timing!DM79","v":0},{"$f":"Timing!DN79","v":0},{"$f":"Timing!DO79","v":0},{"$f":"Timing!DP79","v":0},{"$f":"Timing!DQ79","v":0},{"$f":"Timing!DR79","v":0},{"$f":"Timing!DS79","v":0},{"$f":"Timing!DT79","v":0},{"$f":"Timing!DU79","v":0},{"$f":"Timing!DV79","v":0},{"$f":"Timing!DW79","v":0},{"$f":"Timing!DX79","v":0},{"$f":"Timing!DY79","v":0},{"$f":"Timing!DZ79","v":0},{"$f":"Timing!EA79","v":0},{"$f":"Timing!EB79","v":0},{"$f":"Timing!EC79","v":0},{"$f":"Timing!ED79","v":0},{"$f":"Timing!EE79","v":0},{"$f":"Timing!EF79","v":0},{"$f":"Timing!EG79","v":0},{"$f":"Timing!EH79","v":0},{"$f":"Timing!EI79","v":0},{"$f":"Timing!EJ79","v":0},{"$f":"Timing!EK79","v":0},{"$f":"Timing!EL79","v":0},{"$f":"Timing!EM79","v":0},{"$f":"Timing!EN79","v":0},{"$f":"Timing!EO79","v":0},{"$f":"Timing!EP79","v":0},{"$f":"Timing!EQ79","v":0},{"$f":"Timing!ER79","v":0},{"$f":"Timing!ES79","v":0},{"$f":"Timing!ET79","v":0},{"$f":"Timing!EU79","v":0},{"$f":"Timing!EV79","v":0},{"$f":"Timing!EW79","v":0},{"$f":"Timing!EX79","v":0},{"$f":"Timing!EY79","v":0},{"$f":"Timing!EZ79","v":0},{"$f":"Timing!FA79","v":0},{"$f":"Timing!FB79","v":0},{"$f":"Timing!FC79","v":0},{"$f":"Timing!FD79","v":0},{"$f":"Timing!FE79","v":0},{"$f":"Timing!FF79","v":0},{"$f":"Timing!FG79","v":0},{"$f":"Timing!FH79","v":0},{"$f":"Timing!FI79","v":0},{"$f":"Timing!FJ79","v":0},{"$f":"Timing!FK79","v":0},{"$f":"Timing!FL79","v":0},{"$f":"Timing!FM79","v":0},{"$f":"Timing!FN79","v":0},{"$f":"Timing!FO79","v":0},{"$f":"Timing!FP79","v":0},{"$f":"Timing!FQ79","v":0},{"$f":"Timing!FR79","v":0},{"$f":"Timing!FS79","v":0},{"$f":"Timing!FT79","v":0},{"$f":"Timing!FU79","v":0},{"$f":"Timing!FV79","v":0},{"$f":"Timing!FW79","v":0},{"$f":"Timing!FX79","v":0},{"$f":"Timing!FY79","v":0},{"$f":"Timing!FZ79","v":0},{"$f":"Timing!GA79","v":0},{"$f":"Timing!GB79","v":0},{"$f":"Timing!GC79","v":0},{"$f":"Timing!GD79","v":0},{"$f":"Timing!GE79","v":0},{"$f":"Timing!GF79","v":0},{"$f":"Timing!GG79","v":0},{"$f":"Timing!GH79","v":0},{"$f":"Timing!GI79","v":0},{"$f":"Timing!GJ79","v":0},{"$f":"Timing!GK79","v":0},{"$f":"Timing!GL79","v":0},{"$f":"Timing!GM79","v":0},{"$f":"Timing!GN79","v":0},{"$f":"Timing!GO79","v":0},{"$f":"Timing!GP79","v":0},{"$f":"Timing!GQ79","v":0},{"$f":"Timing!GR79","v":0},{"$f":"Timing!GS79","v":0},{"$f":"Timing!GT79","v":0},{"$f":"Timing!GU79","v":0},{"$f":"Timing!GV79","v":0},{"$f":"Timing!GW79","v":0},{"$f":"Timing!GX79","v":0},{"$f":"Timing!GY79","v":0},{"$f":"Timing!GZ79","v":0},{"$f":"Timing!HA79","v":0},{"$f":"Timing!HB79","v":0},{"$f":"Timing!HC79","v":0},{"$f":"Timing!HD79","v":0},{"$f":"Timing!HE79","v":0},{"$f":"Timing!HF79","v":0},{"$f":"Timing!HG79","v":0},{"$f":"Timing!HH79","v":0},{"$f":"Timing!HI79","v":0},{"$f":"Timing!HJ79","v":0},{"$f":"Timing!HK79","v":0},{"$f":"Timing!HL79","v":0},{"$f":"Timing!HM79","v":0},{"$f":"Timing!HN79","v":0},{"$f":"Timing!HO79","v":0},{"$f":"Timing!HP79","v":0},{"$f":"Timing!HQ79","v":0},{"$f":"Timing!HR79","v":0},{"$f":"Timing!HS79","v":0},{"$f":"Timing!HT79","v":0},{"$f":"Timing!HU79","v":0},{"$f":"Timing!HV79","v":0},{"$f":"Timing!HW79","v":0},{"$f":"Timing!HX79","v":0},{"$f":"Timing!HY79","v":0},{"$f":"Timing!HZ79","v":0},{"$f":"Timing!IA79","v":0},{"$f":"Timing!IB79","v":0},{"$f":"Timing!IC79","v":0},{"$f":"Timing!ID79","v":0},{"$f":"Timing!IE79","v":0},{"$f":"Timing!IF79","v":0},{"$f":"Timing!IG79","v":0},{"$f":"Timing!IH79","v":0},{"$f":"Timing!II79","v":0},{"$f":"Timing!IJ79","v":0},{"$f":"Timing!IK79","v":0},{"$f":"Timing!IL79","v":0},{"$f":"Timing!IM79","v":0},{"$f":"Timing!IN79","v":0},{"$f":"Timing!IO79","v":0},{"$f":"Timing!IP79","v":0},{"$f":"Timing!IQ79","v":0},{"$f":"Timing!IR79","v":0},{"$f":"Timing!IS79","v":0},{"$f":"Timing!IT79","v":0},{"$f":"Timing!IU79","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C62,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C80","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J80","v":0},{"$f":"Timing!K80","v":0},{"$f":"Timing!L80","v":0},{"$f":"Timing!M80","v":0},{"$f":"Timing!N80","v":0},{"$f":"Timing!O80","v":0},{"$f":"Timing!P80","v":0},{"$f":"Timing!Q80","v":0},{"$f":"Timing!R80","v":0},{"$f":"Timing!S80","v":0},{"$f":"Timing!T80","v":0},{"$f":"Timing!U80","v":0},{"$f":"Timing!V80","v":0},{"$f":"Timing!W80","v":0},{"$f":"Timing!X80","v":0},{"$f":"Timing!Y80","v":0},{"$f":"Timing!Z80","v":0},{"$f":"Timing!AA80","v":0},{"$f":"Timing!AB80","v":0},{"$f":"Timing!AC80","v":0},{"$f":"Timing!AD80","v":0},{"$f":"Timing!AE80","v":0},{"$f":"Timing!AF80","v":0},{"$f":"Timing!AG80","v":0},{"$f":"Timing!AH80","v":0},{"$f":"Timing!AI80","v":0},{"$f":"Timing!AJ80","v":0},{"$f":"Timing!AK80","v":0},{"$f":"Timing!AL80","v":0},{"$f":"Timing!AM80","v":0},{"$f":"Timing!AN80","v":0},{"$f":"Timing!AO80","v":0},{"$f":"Timing!AP80","v":0},{"$f":"Timing!AQ80","v":0},{"$f":"Timing!AR80","v":0},{"$f":"Timing!AS80","v":0},{"$f":"Timing!AT80","v":0},{"$f":"Timing!AU80","v":0},{"$f":"Timing!AV80","v":0},{"$f":"Timing!AW80","v":0},{"$f":"Timing!AX80","v":0},{"$f":"Timing!AY80","v":0},{"$f":"Timing!AZ80","v":0},{"$f":"Timing!BA80","v":0},{"$f":"Timing!BB80","v":0},{"$f":"Timing!BC80","v":0},{"$f":"Timing!BD80","v":0},{"$f":"Timing!BE80","v":0},{"$f":"Timing!BF80","v":0},{"$f":"Timing!BG80","v":0},{"$f":"Timing!BH80","v":0},{"$f":"Timing!BI80","v":0},{"$f":"Timing!BJ80","v":0},{"$f":"Timing!BK80","v":1},{"$f":"Timing!BL80","v":0},{"$f":"Timing!BM80","v":0},{"$f":"Timing!BN80","v":0},{"$f":"Timing!BO80","v":0},{"$f":"Timing!BP80","v":0},{"$f":"Timing!BQ80","v":0},{"$f":"Timing!BR80","v":0},{"$f":"Timing!BS80","v":0},{"$f":"Timing!BT80","v":0},{"$f":"Timing!BU80","v":0},{"$f":"Timing!BV80","v":0},{"$f":"Timing!BW80","v":0},{"$f":"Timing!BX80","v":0},{"$f":"Timing!BY80","v":0},{"$f":"Timing!BZ80","v":0},{"$f":"Timing!CA80","v":0},{"$f":"Timing!CB80","v":0},{"$f":"Timing!CC80","v":0},{"$f":"Timing!CD80","v":0},{"$f":"Timing!CE80","v":0},{"$f":"Timing!CF80","v":0},{"$f":"Timing!CG80","v":0},{"$f":"Timing!CH80","v":0},{"$f":"Timing!CI80","v":0},{"$f":"Timing!CJ80","v":0},{"$f":"Timing!CK80","v":0},{"$f":"Timing!CL80","v":0},{"$f":"Timing!CM80","v":0},{"$f":"Timing!CN80","v":0},{"$f":"Timing!CO80","v":0},{"$f":"Timing!CP80","v":0},{"$f":"Timing!CQ80","v":0},{"$f":"Timing!CR80","v":0},{"$f":"Timing!CS80","v":0},{"$f":"Timing!CT80","v":0},{"$f":"Timing!CU80","v":0},{"$f":"Timing!CV80","v":0},{"$f":"Timing!CW80","v":0},{"$f":"Timing!CX80","v":0},{"$f":"Timing!CY80","v":0},{"$f":"Timing!CZ80","v":0},{"$f":"Timing!DA80","v":0},{"$f":"Timing!DB80","v":0},{"$f":"Timing!DC80","v":0},{"$f":"Timing!DD80","v":0},{"$f":"Timing!DE80","v":0},{"$f":"Timing!DF80","v":0},{"$f":"Timing!DG80","v":0},{"$f":"Timing!DH80","v":0},{"$f":"Timing!DI80","v":0},{"$f":"Timing!DJ80","v":0},{"$f":"Timing!DK80","v":0},{"$f":"Timing!DL80","v":0},{"$f":"Timing!DM80","v":0},{"$f":"Timing!DN80","v":0},{"$f":"Timing!DO80","v":0},{"$f":"Timing!DP80","v":0},{"$f":"Timing!DQ80","v":0},{"$f":"Timing!DR80","v":0},{"$f":"Timing!DS80","v":0},{"$f":"Timing!DT80","v":0},{"$f":"Timing!DU80","v":0},{"$f":"Timing!DV80","v":0},{"$f":"Timing!DW80","v":0},{"$f":"Timing!DX80","v":0},{"$f":"Timing!DY80","v":0},{"$f":"Timing!DZ80","v":0},{"$f":"Timing!EA80","v":0},{"$f":"Timing!EB80","v":0},{"$f":"Timing!EC80","v":0},{"$f":"Timing!ED80","v":0},{"$f":"Timing!EE80","v":0},{"$f":"Timing!EF80","v":0},{"$f":"Timing!EG80","v":0},{"$f":"Timing!EH80","v":0},{"$f":"Timing!EI80","v":0},{"$f":"Timing!EJ80","v":0},{"$f":"Timing!EK80","v":0},{"$f":"Timing!EL80","v":0},{"$f":"Timing!EM80","v":0},{"$f":"Timing!EN80","v":0},{"$f":"Timing!EO80","v":0},{"$f":"Timing!EP80","v":0},{"$f":"Timing!EQ80","v":0},{"$f":"Timing!ER80","v":0},{"$f":"Timing!ES80","v":0},{"$f":"Timing!ET80","v":0},{"$f":"Timing!EU80","v":0},{"$f":"Timing!EV80","v":0},{"$f":"Timing!EW80","v":0},{"$f":"Timing!EX80","v":0},{"$f":"Timing!EY80","v":0},{"$f":"Timing!EZ80","v":0},{"$f":"Timing!FA80","v":0},{"$f":"Timing!FB80","v":0},{"$f":"Timing!FC80","v":0},{"$f":"Timing!FD80","v":0},{"$f":"Timing!FE80","v":0},{"$f":"Timing!FF80","v":0},{"$f":"Timing!FG80","v":0},{"$f":"Timing!FH80","v":0},{"$f":"Timing!FI80","v":0},{"$f":"Timing!FJ80","v":0},{"$f":"Timing!FK80","v":0},{"$f":"Timing!FL80","v":0},{"$f":"Timing!FM80","v":0},{"$f":"Timing!FN80","v":0},{"$f":"Timing!FO80","v":0},{"$f":"Timing!FP80","v":0},{"$f":"Timing!FQ80","v":0},{"$f":"Timing!FR80","v":0},{"$f":"Timing!FS80","v":0},{"$f":"Timing!FT80","v":0},{"$f":"Timing!FU80","v":0},{"$f":"Timing!FV80","v":0},{"$f":"Timing!FW80","v":0},{"$f":"Timing!FX80","v":0},{"$f":"Timing!FY80","v":0},{"$f":"Timing!FZ80","v":0},{"$f":"Timing!GA80","v":0},{"$f":"Timing!GB80","v":0},{"$f":"Timing!GC80","v":0},{"$f":"Timing!GD80","v":0},{"$f":"Timing!GE80","v":0},{"$f":"Timing!GF80","v":0},{"$f":"Timing!GG80","v":0},{"$f":"Timing!GH80","v":0},{"$f":"Timing!GI80","v":0},{"$f":"Timing!GJ80","v":0},{"$f":"Timing!GK80","v":0},{"$f":"Timing!GL80","v":0},{"$f":"Timing!GM80","v":0},{"$f":"Timing!GN80","v":0},{"$f":"Timing!GO80","v":0},{"$f":"Timing!GP80","v":0},{"$f":"Timing!GQ80","v":0},{"$f":"Timing!GR80","v":0},{"$f":"Timing!GS80","v":0},{"$f":"Timing!GT80","v":0},{"$f":"Timing!GU80","v":0},{"$f":"Timing!GV80","v":0},{"$f":"Timing!GW80","v":0},{"$f":"Timing!GX80","v":0},{"$f":"Timing!GY80","v":0},{"$f":"Timing!GZ80","v":0},{"$f":"Timing!HA80","v":0},{"$f":"Timing!HB80","v":0},{"$f":"Timing!HC80","v":0},{"$f":"Timing!HD80","v":0},{"$f":"Timing!HE80","v":0},{"$f":"Timing!HF80","v":0},{"$f":"Timing!HG80","v":0},{"$f":"Timing!HH80","v":0},{"$f":"Timing!HI80","v":0},{"$f":"Timing!HJ80","v":0},{"$f":"Timing!HK80","v":0},{"$f":"Timing!HL80","v":0},{"$f":"Timing!HM80","v":0},{"$f":"Timing!HN80","v":0},{"$f":"Timing!HO80","v":0},{"$f":"Timing!HP80","v":0},{"$f":"Timing!HQ80","v":0},{"$f":"Timing!HR80","v":0},{"$f":"Timing!HS80","v":0},{"$f":"Timing!HT80","v":0},{"$f":"Timing!HU80","v":0},{"$f":"Timing!HV80","v":0},{"$f":"Timing!HW80","v":0},{"$f":"Timing!HX80","v":0},{"$f":"Timing!HY80","v":0},{"$f":"Timing!HZ80","v":0},{"$f":"Timing!IA80","v":0},{"$f":"Timing!IB80","v":0},{"$f":"Timing!IC80","v":0},{"$f":"Timing!ID80","v":0},{"$f":"Timing!IE80","v":0},{"$f":"Timing!IF80","v":0},{"$f":"Timing!IG80","v":0},{"$f":"Timing!IH80","v":0},{"$f":"Timing!II80","v":0},{"$f":"Timing!IJ80","v":0},{"$f":"Timing!IK80","v":0},{"$f":"Timing!IL80","v":0},{"$f":"Timing!IM80","v":0},{"$f":"Timing!IN80","v":0},{"$f":"Timing!IO80","v":0},{"$f":"Timing!IP80","v":0},{"$f":"Timing!IQ80","v":0},{"$f":"Timing!IR80","v":0},{"$f":"Timing!IS80","v":0},{"$f":"Timing!IT80","v":0},{"$f":"Timing!IU80","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C63,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C81","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J81","v":0},{"$f":"Timing!K81","v":0},{"$f":"Timing!L81","v":0},{"$f":"Timing!M81","v":0},{"$f":"Timing!N81","v":0},{"$f":"Timing!O81","v":0},{"$f":"Timing!P81","v":0},{"$f":"Timing!Q81","v":0},{"$f":"Timing!R81","v":0},{"$f":"Timing!S81","v":0},{"$f":"Timing!T81","v":0},{"$f":"Timing!U81","v":0},{"$f":"Timing!V81","v":0},{"$f":"Timing!W81","v":0},{"$f":"Timing!X81","v":0},{"$f":"Timing!Y81","v":0},{"$f":"Timing!Z81","v":0},{"$f":"Timing!AA81","v":0},{"$f":"Timing!AB81","v":0},{"$f":"Timing!AC81","v":0},{"$f":"Timing!AD81","v":0},{"$f":"Timing!AE81","v":0},{"$f":"Timing!AF81","v":0},{"$f":"Timing!AG81","v":0},{"$f":"Timing!AH81","v":0},{"$f":"Timing!AI81","v":0},{"$f":"Timing!AJ81","v":0},{"$f":"Timing!AK81","v":0},{"$f":"Timing!AL81","v":0},{"$f":"Timing!AM81","v":0},{"$f":"Timing!AN81","v":0},{"$f":"Timing!AO81","v":0},{"$f":"Timing!AP81","v":0},{"$f":"Timing!AQ81","v":0},{"$f":"Timing!AR81","v":0},{"$f":"Timing!AS81","v":0},{"$f":"Timing!AT81","v":0},{"$f":"Timing!AU81","v":0},{"$f":"Timing!AV81","v":0},{"$f":"Timing!AW81","v":0},{"$f":"Timing!AX81","v":0},{"$f":"Timing!AY81","v":0},{"$f":"Timing!AZ81","v":0},{"$f":"Timing!BA81","v":0},{"$f":"Timing!BB81","v":0},{"$f":"Timing!BC81","v":0},{"$f":"Timing!BD81","v":0},{"$f":"Timing!BE81","v":0},{"$f":"Timing!BF81","v":0},{"$f":"Timing!BG81","v":0},{"$f":"Timing!BH81","v":0},{"$f":"Timing!BI81","v":0},{"$f":"Timing!BJ81","v":0},{"$f":"Timing!BK81","v":0},{"$f":"Timing!BL81","v":0},{"$f":"Timing!BM81","v":0},{"$f":"Timing!BN81","v":0},{"$f":"Timing!BO81","v":0},{"$f":"Timing!BP81","v":0},{"$f":"Timing!BQ81","v":0},{"$f":"Timing!BR81","v":0},{"$f":"Timing!BS81","v":0},{"$f":"Timing!BT81","v":0},{"$f":"Timing!BU81","v":0},{"$f":"Timing!BV81","v":0},{"$f":"Timing!BW81","v":0},{"$f":"Timing!BX81","v":0},{"$f":"Timing!BY81","v":0},{"$f":"Timing!BZ81","v":0},{"$f":"Timing!CA81","v":0},{"$f":"Timing!CB81","v":0},{"$f":"Timing!CC81","v":0},{"$f":"Timing!CD81","v":0},{"$f":"Timing!CE81","v":0},{"$f":"Timing!CF81","v":0},{"$f":"Timing!CG81","v":0},{"$f":"Timing!CH81","v":0},{"$f":"Timing!CI81","v":0},{"$f":"Timing!CJ81","v":0},{"$f":"Timing!CK81","v":0},{"$f":"Timing!CL81","v":0},{"$f":"Timing!CM81","v":0},{"$f":"Timing!CN81","v":0},{"$f":"Timing!CO81","v":0},{"$f":"Timing!CP81","v":0},{"$f":"Timing!CQ81","v":0},{"$f":"Timing!CR81","v":0},{"$f":"Timing!CS81","v":0},{"$f":"Timing!CT81","v":0},{"$f":"Timing!CU81","v":0},{"$f":"Timing!CV81","v":0},{"$f":"Timing!CW81","v":0},{"$f":"Timing!CX81","v":0},{"$f":"Timing!CY81","v":1},{"$f":"Timing!CZ81","v":0},{"$f":"Timing!DA81","v":0},{"$f":"Timing!DB81","v":0},{"$f":"Timing!DC81","v":0},{"$f":"Timing!DD81","v":0},{"$f":"Timing!DE81","v":0},{"$f":"Timing!DF81","v":0},{"$f":"Timing!DG81","v":0},{"$f":"Timing!DH81","v":0},{"$f":"Timing!DI81","v":0},{"$f":"Timing!DJ81","v":0},{"$f":"Timing!DK81","v":0},{"$f":"Timing!DL81","v":0},{"$f":"Timing!DM81","v":0},{"$f":"Timing!DN81","v":0},{"$f":"Timing!DO81","v":0},{"$f":"Timing!DP81","v":0},{"$f":"Timing!DQ81","v":0},{"$f":"Timing!DR81","v":0},{"$f":"Timing!DS81","v":0},{"$f":"Timing!DT81","v":0},{"$f":"Timing!DU81","v":0},{"$f":"Timing!DV81","v":0},{"$f":"Timing!DW81","v":0},{"$f":"Timing!DX81","v":0},{"$f":"Timing!DY81","v":0},{"$f":"Timing!DZ81","v":0},{"$f":"Timing!EA81","v":0},{"$f":"Timing!EB81","v":0},{"$f":"Timing!EC81","v":0},{"$f":"Timing!ED81","v":0},{"$f":"Timing!EE81","v":0},{"$f":"Timing!EF81","v":0},{"$f":"Timing!EG81","v":0},{"$f":"Timing!EH81","v":0},{"$f":"Timing!EI81","v":0},{"$f":"Timing!EJ81","v":0},{"$f":"Timing!EK81","v":0},{"$f":"Timing!EL81","v":0},{"$f":"Timing!EM81","v":0},{"$f":"Timing!EN81","v":0},{"$f":"Timing!EO81","v":0},{"$f":"Timing!EP81","v":0},{"$f":"Timing!EQ81","v":0},{"$f":"Timing!ER81","v":0},{"$f":"Timing!ES81","v":0},{"$f":"Timing!ET81","v":0},{"$f":"Timing!EU81","v":0},{"$f":"Timing!EV81","v":0},{"$f":"Timing!EW81","v":0},{"$f":"Timing!EX81","v":0},{"$f":"Timing!EY81","v":0},{"$f":"Timing!EZ81","v":0},{"$f":"Timing!FA81","v":0},{"$f":"Timing!FB81","v":0},{"$f":"Timing!FC81","v":0},{"$f":"Timing!FD81","v":0},{"$f":"Timing!FE81","v":0},{"$f":"Timing!FF81","v":0},{"$f":"Timing!FG81","v":0},{"$f":"Timing!FH81","v":0},{"$f":"Timing!FI81","v":0},{"$f":"Timing!FJ81","v":0},{"$f":"Timing!FK81","v":0},{"$f":"Timing!FL81","v":0},{"$f":"Timing!FM81","v":0},{"$f":"Timing!FN81","v":0},{"$f":"Timing!FO81","v":0},{"$f":"Timing!FP81","v":0},{"$f":"Timing!FQ81","v":0},{"$f":"Timing!FR81","v":0},{"$f":"Timing!FS81","v":0},{"$f":"Timing!FT81","v":0},{"$f":"Timing!FU81","v":0},{"$f":"Timing!FV81","v":0},{"$f":"Timing!FW81","v":0},{"$f":"Timing!FX81","v":0},{"$f":"Timing!FY81","v":0},{"$f":"Timing!FZ81","v":0},{"$f":"Timing!GA81","v":0},{"$f":"Timing!GB81","v":0},{"$f":"Timing!GC81","v":0},{"$f":"Timing!GD81","v":0},{"$f":"Timing!GE81","v":0},{"$f":"Timing!GF81","v":0},{"$f":"Timing!GG81","v":0},{"$f":"Timing!GH81","v":0},{"$f":"Timing!GI81","v":0},{"$f":"Timing!GJ81","v":0},{"$f":"Timing!GK81","v":0},{"$f":"Timing!GL81","v":0},{"$f":"Timing!GM81","v":0},{"$f":"Timing!GN81","v":0},{"$f":"Timing!GO81","v":0},{"$f":"Timing!GP81","v":0},{"$f":"Timing!GQ81","v":0},{"$f":"Timing!GR81","v":0},{"$f":"Timing!GS81","v":0},{"$f":"Timing!GT81","v":0},{"$f":"Timing!GU81","v":0},{"$f":"Timing!GV81","v":0},{"$f":"Timing!GW81","v":0},{"$f":"Timing!GX81","v":0},{"$f":"Timing!GY81","v":0},{"$f":"Timing!GZ81","v":0},{"$f":"Timing!HA81","v":0},{"$f":"Timing!HB81","v":0},{"$f":"Timing!HC81","v":0},{"$f":"Timing!HD81","v":0},{"$f":"Timing!HE81","v":0},{"$f":"Timing!HF81","v":0},{"$f":"Timing!HG81","v":0},{"$f":"Timing!HH81","v":0},{"$f":"Timing!HI81","v":0},{"$f":"Timing!HJ81","v":0},{"$f":"Timing!HK81","v":0},{"$f":"Timing!HL81","v":0},{"$f":"Timing!HM81","v":0},{"$f":"Timing!HN81","v":0},{"$f":"Timing!HO81","v":0},{"$f":"Timing!HP81","v":0},{"$f":"Timing!HQ81","v":0},{"$f":"Timing!HR81","v":0},{"$f":"Timing!HS81","v":0},{"$f":"Timing!HT81","v":0},{"$f":"Timing!HU81","v":0},{"$f":"Timing!HV81","v":0},{"$f":"Timing!HW81","v":0},{"$f":"Timing!HX81","v":0},{"$f":"Timing!HY81","v":0},{"$f":"Timing!HZ81","v":0},{"$f":"Timing!IA81","v":0},{"$f":"Timing!IB81","v":0},{"$f":"Timing!IC81","v":0},{"$f":"Timing!ID81","v":0},{"$f":"Timing!IE81","v":0},{"$f":"Timing!IF81","v":0},{"$f":"Timing!IG81","v":0},{"$f":"Timing!IH81","v":0},{"$f":"Timing!II81","v":0},{"$f":"Timing!IJ81","v":0},{"$f":"Timing!IK81","v":0},{"$f":"Timing!IL81","v":0},{"$f":"Timing!IM81","v":0},{"$f":"Timing!IN81","v":0},{"$f":"Timing!IO81","v":0},{"$f":"Timing!IP81","v":0},{"$f":"Timing!IQ81","v":0},{"$f":"Timing!IR81","v":0},{"$f":"Timing!IS81","v":0},{"$f":"Timing!IT81","v":0},{"$f":"Timing!IU81","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C64,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C82","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J82","v":0},{"$f":"Timing!K82","v":0},{"$f":"Timing!L82","v":0},{"$f":"Timing!M82","v":0},{"$f":"Timing!N82","v":0},{"$f":"Timing!O82","v":0},{"$f":"Timing!P82","v":0},{"$f":"Timing!Q82","v":0},{"$f":"Timing!R82","v":0},{"$f":"Timing!S82","v":0},{"$f":"Timing!T82","v":0},{"$f":"Timing!U82","v":0},{"$f":"Timing!V82","v":0},{"$f":"Timing!W82","v":0},{"$f":"Timing!X82","v":0},{"$f":"Timing!Y82","v":0},{"$f":"Timing!Z82","v":0},{"$f":"Timing!AA82","v":0},{"$f":"Timing!AB82","v":0},{"$f":"Timing!AC82","v":0},{"$f":"Timing!AD82","v":0},{"$f":"Timing!AE82","v":0},{"$f":"Timing!AF82","v":0},{"$f":"Timing!AG82","v":0},{"$f":"Timing!AH82","v":0},{"$f":"Timing!AI82","v":0},{"$f":"Timing!AJ82","v":0},{"$f":"Timing!AK82","v":0},{"$f":"Timing!AL82","v":0},{"$f":"Timing!AM82","v":0},{"$f":"Timing!AN82","v":0},{"$f":"Timing!AO82","v":0},{"$f":"Timing!AP82","v":0},{"$f":"Timing!AQ82","v":0},{"$f":"Timing!AR82","v":0},{"$f":"Timing!AS82","v":0},{"$f":"Timing!AT82","v":0},{"$f":"Timing!AU82","v":0},{"$f":"Timing!AV82","v":0},{"$f":"Timing!AW82","v":0},{"$f":"Timing!AX82","v":0},{"$f":"Timing!AY82","v":0},{"$f":"Timing!AZ82","v":0},{"$f":"Timing!BA82","v":0},{"$f":"Timing!BB82","v":0},{"$f":"Timing!BC82","v":0},{"$f":"Timing!BD82","v":0},{"$f":"Timing!BE82","v":0},{"$f":"Timing!BF82","v":0},{"$f":"Timing!BG82","v":0},{"$f":"Timing!BH82","v":0},{"$f":"Timing!BI82","v":0},{"$f":"Timing!BJ82","v":0},{"$f":"Timing!BK82","v":0},{"$f":"Timing!BL82","v":0},{"$f":"Timing!BM82","v":0},{"$f":"Timing!BN82","v":0},{"$f":"Timing!BO82","v":0},{"$f":"Timing!BP82","v":0},{"$f":"Timing!BQ82","v":0},{"$f":"Timing!BR82","v":0},{"$f":"Timing!BS82","v":0},{"$f":"Timing!BT82","v":0},{"$f":"Timing!BU82","v":0},{"$f":"Timing!BV82","v":0},{"$f":"Timing!BW82","v":0},{"$f":"Timing!BX82","v":0},{"$f":"Timing!BY82","v":0},{"$f":"Timing!BZ82","v":0},{"$f":"Timing!CA82","v":0},{"$f":"Timing!CB82","v":0},{"$f":"Timing!CC82","v":0},{"$f":"Timing!CD82","v":0},{"$f":"Timing!CE82","v":0},{"$f":"Timing!CF82","v":0},{"$f":"Timing!CG82","v":0},{"$f":"Timing!CH82","v":0},{"$f":"Timing!CI82","v":0},{"$f":"Timing!CJ82","v":0},{"$f":"Timing!CK82","v":0},{"$f":"Timing!CL82","v":0},{"$f":"Timing!CM82","v":0},{"$f":"Timing!CN82","v":0},{"$f":"Timing!CO82","v":0},{"$f":"Timing!CP82","v":0},{"$f":"Timing!CQ82","v":0},{"$f":"Timing!CR82","v":0},{"$f":"Timing!CS82","v":0},{"$f":"Timing!CT82","v":0},{"$f":"Timing!CU82","v":0},{"$f":"Timing!CV82","v":0},{"$f":"Timing!CW82","v":0},{"$f":"Timing!CX82","v":0},{"$f":"Timing!CY82","v":0},{"$f":"Timing!CZ82","v":0},{"$f":"Timing!DA82","v":0},{"$f":"Timing!DB82","v":0},{"$f":"Timing!DC82","v":0},{"$f":"Timing!DD82","v":0},{"$f":"Timing!DE82","v":0},{"$f":"Timing!DF82","v":0},{"$f":"Timing!DG82","v":0},{"$f":"Timing!DH82","v":0},{"$f":"Timing!DI82","v":0},{"$f":"Timing!DJ82","v":0},{"$f":"Timing!DK82","v":0},{"$f":"Timing!DL82","v":0},{"$f":"Timing!DM82","v":0},{"$f":"Timing!DN82","v":0},{"$f":"Timing!DO82","v":0},{"$f":"Timing!DP82","v":0},{"$f":"Timing!DQ82","v":0},{"$f":"Timing!DR82","v":0},{"$f":"Timing!DS82","v":0},{"$f":"Timing!DT82","v":0},{"$f":"Timing!DU82","v":0},{"$f":"Timing!DV82","v":0},{"$f":"Timing!DW82","v":0},{"$f":"Timing!DX82","v":0},{"$f":"Timing!DY82","v":0},{"$f":"Timing!DZ82","v":0},{"$f":"Timing!EA82","v":0},{"$f":"Timing!EB82","v":0},{"$f":"Timing!EC82","v":0},{"$f":"Timing!ED82","v":0},{"$f":"Timing!EE82","v":0},{"$f":"Timing!EF82","v":0},{"$f":"Timing!EG82","v":0},{"$f":"Timing!EH82","v":0},{"$f":"Timing!EI82","v":0},{"$f":"Timing!EJ82","v":0},{"$f":"Timing!EK82","v":0},{"$f":"Timing!EL82","v":0},{"$f":"Timing!EM82","v":1},{"$f":"Timing!EN82","v":0},{"$f":"Timing!EO82","v":0},{"$f":"Timing!EP82","v":0},{"$f":"Timing!EQ82","v":0},{"$f":"Timing!ER82","v":0},{"$f":"Timing!ES82","v":0},{"$f":"Timing!ET82","v":0},{"$f":"Timing!EU82","v":0},{"$f":"Timing!EV82","v":0},{"$f":"Timing!EW82","v":0},{"$f":"Timing!EX82","v":0},{"$f":"Timing!EY82","v":0},{"$f":"Timing!EZ82","v":0},{"$f":"Timing!FA82","v":0},{"$f":"Timing!FB82","v":0},{"$f":"Timing!FC82","v":0},{"$f":"Timing!FD82","v":0},{"$f":"Timing!FE82","v":0},{"$f":"Timing!FF82","v":0},{"$f":"Timing!FG82","v":0},{"$f":"Timing!FH82","v":0},{"$f":"Timing!FI82","v":0},{"$f":"Timing!FJ82","v":0},{"$f":"Timing!FK82","v":0},{"$f":"Timing!FL82","v":0},{"$f":"Timing!FM82","v":0},{"$f":"Timing!FN82","v":0},{"$f":"Timing!FO82","v":0},{"$f":"Timing!FP82","v":0},{"$f":"Timing!FQ82","v":0},{"$f":"Timing!FR82","v":0},{"$f":"Timing!FS82","v":0},{"$f":"Timing!FT82","v":0},{"$f":"Timing!FU82","v":0},{"$f":"Timing!FV82","v":0},{"$f":"Timing!FW82","v":0},{"$f":"Timing!FX82","v":0},{"$f":"Timing!FY82","v":0},{"$f":"Timing!FZ82","v":0},{"$f":"Timing!GA82","v":0},{"$f":"Timing!GB82","v":0},{"$f":"Timing!GC82","v":0},{"$f":"Timing!GD82","v":0},{"$f":"Timing!GE82","v":0},{"$f":"Timing!GF82","v":0},{"$f":"Timing!GG82","v":0},{"$f":"Timing!GH82","v":0},{"$f":"Timing!GI82","v":0},{"$f":"Timing!GJ82","v":0},{"$f":"Timing!GK82","v":0},{"$f":"Timing!GL82","v":0},{"$f":"Timing!GM82","v":0},{"$f":"Timing!GN82","v":0},{"$f":"Timing!GO82","v":0},{"$f":"Timing!GP82","v":0},{"$f":"Timing!GQ82","v":0},{"$f":"Timing!GR82","v":0},{"$f":"Timing!GS82","v":0},{"$f":"Timing!GT82","v":0},{"$f":"Timing!GU82","v":0},{"$f":"Timing!GV82","v":0},{"$f":"Timing!GW82","v":0},{"$f":"Timing!GX82","v":0},{"$f":"Timing!GY82","v":0},{"$f":"Timing!GZ82","v":0},{"$f":"Timing!HA82","v":0},{"$f":"Timing!HB82","v":0},{"$f":"Timing!HC82","v":0},{"$f":"Timing!HD82","v":0},{"$f":"Timing!HE82","v":0},{"$f":"Timing!HF82","v":0},{"$f":"Timing!HG82","v":0},{"$f":"Timing!HH82","v":0},{"$f":"Timing!HI82","v":0},{"$f":"Timing!HJ82","v":0},{"$f":"Timing!HK82","v":0},{"$f":"Timing!HL82","v":0},{"$f":"Timing!HM82","v":0},{"$f":"Timing!HN82","v":0},{"$f":"Timing!HO82","v":0},{"$f":"Timing!HP82","v":0},{"$f":"Timing!HQ82","v":0},{"$f":"Timing!HR82","v":0},{"$f":"Timing!HS82","v":0},{"$f":"Timing!HT82","v":0},{"$f":"Timing!HU82","v":0},{"$f":"Timing!HV82","v":0},{"$f":"Timing!HW82","v":0},{"$f":"Timing!HX82","v":0},{"$f":"Timing!HY82","v":0},{"$f":"Timing!HZ82","v":0},{"$f":"Timing!IA82","v":0},{"$f":"Timing!IB82","v":0},{"$f":"Timing!IC82","v":0},{"$f":"Timing!ID82","v":0},{"$f":"Timing!IE82","v":0},{"$f":"Timing!IF82","v":0},{"$f":"Timing!IG82","v":0},{"$f":"Timing!IH82","v":0},{"$f":"Timing!II82","v":0},{"$f":"Timing!IJ82","v":0},{"$f":"Timing!IK82","v":0},{"$f":"Timing!IL82","v":0},{"$f":"Timing!IM82","v":0},{"$f":"Timing!IN82","v":0},{"$f":"Timing!IO82","v":0},{"$f":"Timing!IP82","v":0},{"$f":"Timing!IQ82","v":0},{"$f":"Timing!IR82","v":0},{"$f":"Timing!IS82","v":0},{"$f":"Timing!IT82","v":0},{"$f":"Timing!IU82","v":0}]
[]
[null,null,"NHFIC Debt End Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C67,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C86","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J86","v":0},{"$f":"Timing!K86","v":0},{"$f":"Timing!L86","v":0},{"$f":"Timing!M86","v":0},{"$f":"Timing!N86","v":0},{"$f":"Timing!O86","v":0},{"$f":"Timing!P86","v":0},{"$f":"Timing!Q86","v":0},{"$f":"Timing!R86","v":0},{"$f":"Timing!S86","v":0},{"$f":"Timing!T86","v":0},{"$f":"Timing!U86","v":0},{"$f":"Timing!V86","v":0},{"$f":"Timing!W86","v":0},{"$f":"Timing!X86","v":0},{"$f":"Timing!Y86","v":0},{"$f":"Timing!Z86","v":0},{"$f":"Timing!AA86","v":0},{"$f":"Timing!AB86","v":0},{"$f":"Timing!AC86","v":0},{"$f":"Timing!AD86","v":0},{"$f":"Timing!AE86","v":0},{"$f":"Timing!AF86","v":0},{"$f":"Timing!AG86","v":0},{"$f":"Timing!AH86","v":0},{"$f":"Timing!AI86","v":0},{"$f":"Timing!AJ86","v":0},{"$f":"Timing!AK86","v":0},{"$f":"Timing!AL86","v":0},{"$f":"Timing!AM86","v":0},{"$f":"Timing!AN86","v":0},{"$f":"Timing!AO86","v":0},{"$f":"Timing!AP86","v":0},{"$f":"Timing!AQ86","v":0},{"$f":"Timing!AR86","v":0},{"$f":"Timing!AS86","v":0},{"$f":"Timing!AT86","v":0},{"$f":"Timing!AU86","v":0},{"$f":"Timing!AV86","v":0},{"$f":"Timing!AW86","v":0},{"$f":"Timing!AX86","v":0},{"$f":"Timing!AY86","v":0},{"$f":"Timing!AZ86","v":0},{"$f":"Timing!BA86","v":0},{"$f":"Timing!BB86","v":0},{"$f":"Timing!BC86","v":0},{"$f":"Timing!BD86","v":0},{"$f":"Timing!BE86","v":0},{"$f":"Timing!BF86","v":0},{"$f":"Timing!BG86","v":0},{"$f":"Timing!BH86","v":0},{"$f":"Timing!BI86","v":0},{"$f":"Timing!BJ86","v":0},{"$f":"Timing!BK86","v":1},{"$f":"Timing!BL86","v":0},{"$f":"Timing!BM86","v":0},{"$f":"Timing!BN86","v":0},{"$f":"Timing!BO86","v":0},{"$f":"Timing!BP86","v":0},{"$f":"Timing!BQ86","v":0},{"$f":"Timing!BR86","v":0},{"$f":"Timing!BS86","v":0},{"$f":"Timing!BT86","v":0},{"$f":"Timing!BU86","v":0},{"$f":"Timing!BV86","v":0},{"$f":"Timing!BW86","v":0},{"$f":"Timing!BX86","v":0},{"$f":"Timing!BY86","v":0},{"$f":"Timing!BZ86","v":0},{"$f":"Timing!CA86","v":0},{"$f":"Timing!CB86","v":0},{"$f":"Timing!CC86","v":0},{"$f":"Timing!CD86","v":0},{"$f":"Timing!CE86","v":0},{"$f":"Timing!CF86","v":0},{"$f":"Timing!CG86","v":0},{"$f":"Timing!CH86","v":0},{"$f":"Timing!CI86","v":0},{"$f":"Timing!CJ86","v":0},{"$f":"Timing!CK86","v":0},{"$f":"Timing!CL86","v":0},{"$f":"Timing!CM86","v":0},{"$f":"Timing!CN86","v":0},{"$f":"Timing!CO86","v":0},{"$f":"Timing!CP86","v":0},{"$f":"Timing!CQ86","v":0},{"$f":"Timing!CR86","v":0},{"$f":"Timing!CS86","v":0},{"$f":"Timing!CT86","v":0},{"$f":"Timing!CU86","v":0},{"$f":"Timing!CV86","v":0},{"$f":"Timing!CW86","v":0},{"$f":"Timing!CX86","v":0},{"$f":"Timing!CY86","v":0},{"$f":"Timing!CZ86","v":0},{"$f":"Timing!DA86","v":0},{"$f":"Timing!DB86","v":0},{"$f":"Timing!DC86","v":0},{"$f":"Timing!DD86","v":0},{"$f":"Timing!DE86","v":0},{"$f":"Timing!DF86","v":0},{"$f":"Timing!DG86","v":0},{"$f":"Timing!DH86","v":0},{"$f":"Timing!DI86","v":0},{"$f":"Timing!DJ86","v":0},{"$f":"Timing!DK86","v":0},{"$f":"Timing!DL86","v":0},{"$f":"Timing!DM86","v":0},{"$f":"Timing!DN86","v":0},{"$f":"Timing!DO86","v":0},{"$f":"Timing!DP86","v":0},{"$f":"Timing!DQ86","v":0},{"$f":"Timing!DR86","v":0},{"$f":"Timing!DS86","v":0},{"$f":"Timing!DT86","v":0},{"$f":"Timing!DU86","v":0},{"$f":"Timing!DV86","v":0},{"$f":"Timing!DW86","v":0},{"$f":"Timing!DX86","v":0},{"$f":"Timing!DY86","v":0},{"$f":"Timing!DZ86","v":0},{"$f":"Timing!EA86","v":0},{"$f":"Timing!EB86","v":0},{"$f":"Timing!EC86","v":0},{"$f":"Timing!ED86","v":0},{"$f":"Timing!EE86","v":0},{"$f":"Timing!EF86","v":0},{"$f":"Timing!EG86","v":0},{"$f":"Timing!EH86","v":0},{"$f":"Timing!EI86","v":0},{"$f":"Timing!EJ86","v":0},{"$f":"Timing!EK86","v":0},{"$f":"Timing!EL86","v":0},{"$f":"Timing!EM86","v":0},{"$f":"Timing!EN86","v":0},{"$f":"Timing!EO86","v":0},{"$f":"Timing!EP86","v":0},{"$f":"Timing!EQ86","v":0},{"$f":"Timing!ER86","v":0},{"$f":"Timing!ES86","v":0},{"$f":"Timing!ET86","v":0},{"$f":"Timing!EU86","v":0},{"$f":"Timing!EV86","v":0},{"$f":"Timing!EW86","v":0},{"$f":"Timing!EX86","v":0},{"$f":"Timing!EY86","v":0},{"$f":"Timing!EZ86","v":0},{"$f":"Timing!FA86","v":0},{"$f":"Timing!FB86","v":0},{"$f":"Timing!FC86","v":0},{"$f":"Timing!FD86","v":0},{"$f":"Timing!FE86","v":0},{"$f":"Timing!FF86","v":0},{"$f":"Timing!FG86","v":0},{"$f":"Timing!FH86","v":0},{"$f":"Timing!FI86","v":0},{"$f":"Timing!FJ86","v":0},{"$f":"Timing!FK86","v":0},{"$f":"Timing!FL86","v":0},{"$f":"Timing!FM86","v":0},{"$f":"Timing!FN86","v":0},{"$f":"Timing!FO86","v":0},{"$f":"Timing!FP86","v":0},{"$f":"Timing!FQ86","v":0},{"$f":"Timing!FR86","v":0},{"$f":"Timing!FS86","v":0},{"$f":"Timing!FT86","v":0},{"$f":"Timing!FU86","v":0},{"$f":"Timing!FV86","v":0},{"$f":"Timing!FW86","v":0},{"$f":"Timing!FX86","v":0},{"$f":"Timing!FY86","v":0},{"$f":"Timing!FZ86","v":0},{"$f":"Timing!GA86","v":0},{"$f":"Timing!GB86","v":0},{"$f":"Timing!GC86","v":0},{"$f":"Timing!GD86","v":0},{"$f":"Timing!GE86","v":0},{"$f":"Timing!GF86","v":0},{"$f":"Timing!GG86","v":0},{"$f":"Timing!GH86","v":0},{"$f":"Timing!GI86","v":0},{"$f":"Timing!GJ86","v":0},{"$f":"Timing!GK86","v":0},{"$f":"Timing!GL86","v":0},{"$f":"Timing!GM86","v":0},{"$f":"Timing!GN86","v":0},{"$f":"Timing!GO86","v":0},{"$f":"Timing!GP86","v":0},{"$f":"Timing!GQ86","v":0},{"$f":"Timing!GR86","v":0},{"$f":"Timing!GS86","v":0},{"$f":"Timing!GT86","v":0},{"$f":"Timing!GU86","v":0},{"$f":"Timing!GV86","v":0},{"$f":"Timing!GW86","v":0},{"$f":"Timing!GX86","v":0},{"$f":"Timing!GY86","v":0},{"$f":"Timing!GZ86","v":0},{"$f":"Timing!HA86","v":0},{"$f":"Timing!HB86","v":0},{"$f":"Timing!HC86","v":0},{"$f":"Timing!HD86","v":0},{"$f":"Timing!HE86","v":0},{"$f":"Timing!HF86","v":0},{"$f":"Timing!HG86","v":0},{"$f":"Timing!HH86","v":0},{"$f":"Timing!HI86","v":0},{"$f":"Timing!HJ86","v":0},{"$f":"Timing!HK86","v":0},{"$f":"Timing!HL86","v":0},{"$f":"Timing!HM86","v":0},{"$f":"Timing!HN86","v":0},{"$f":"Timing!HO86","v":0},{"$f":"Timing!HP86","v":0},{"$f":"Timing!HQ86","v":0},{"$f":"Timing!HR86","v":0},{"$f":"Timing!HS86","v":0},{"$f":"Timing!HT86","v":0},{"$f":"Timing!HU86","v":0},{"$f":"Timing!HV86","v":0},{"$f":"Timing!HW86","v":0},{"$f":"Timing!HX86","v":0},{"$f":"Timing!HY86","v":0},{"$f":"Timing!HZ86","v":0},{"$f":"Timing!IA86","v":0},{"$f":"Timing!IB86","v":0},{"$f":"Timing!IC86","v":0},{"$f":"Timing!ID86","v":0},{"$f":"Timing!IE86","v":0},{"$f":"Timing!IF86","v":0},{"$f":"Timing!IG86","v":0},{"$f":"Timing!IH86","v":0},{"$f":"Timing!II86","v":0},{"$f":"Timing!IJ86","v":0},{"$f":"Timing!IK86","v":0},{"$f":"Timing!IL86","v":0},{"$f":"Timing!IM86","v":0},{"$f":"Timing!IN86","v":0},{"$f":"Timing!IO86","v":0},{"$f":"Timing!IP86","v":0},{"$f":"Timing!IQ86","v":0},{"$f":"Timing!IR86","v":0},{"$f":"Timing!IS86","v":0},{"$f":"Timing!IT86","v":0},{"$f":"Timing!IU86","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C68,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C87","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J87","v":0},{"$f":"Timing!K87","v":0},{"$f":"Timing!L87","v":0},{"$f":"Timing!M87","v":0},{"$f":"Timing!N87","v":0},{"$f":"Timing!O87","v":0},{"$f":"Timing!P87","v":0},{"$f":"Timing!Q87","v":0},{"$f":"Timing!R87","v":0},{"$f":"Timing!S87","v":0},{"$f":"Timing!T87","v":0},{"$f":"Timing!U87","v":0},{"$f":"Timing!V87","v":0},{"$f":"Timing!W87","v":0},{"$f":"Timing!X87","v":0},{"$f":"Timing!Y87","v":0},{"$f":"Timing!Z87","v":0},{"$f":"Timing!AA87","v":0},{"$f":"Timing!AB87","v":0},{"$f":"Timing!AC87","v":0},{"$f":"Timing!AD87","v":0},{"$f":"Timing!AE87","v":0},{"$f":"Timing!AF87","v":0},{"$f":"Timing!AG87","v":0},{"$f":"Timing!AH87","v":0},{"$f":"Timing!AI87","v":0},{"$f":"Timing!AJ87","v":0},{"$f":"Timing!AK87","v":0},{"$f":"Timing!AL87","v":0},{"$f":"Timing!AM87","v":0},{"$f":"Timing!AN87","v":0},{"$f":"Timing!AO87","v":0},{"$f":"Timing!AP87","v":0},{"$f":"Timing!AQ87","v":0},{"$f":"Timing!AR87","v":0},{"$f":"Timing!AS87","v":0},{"$f":"Timing!AT87","v":0},{"$f":"Timing!AU87","v":0},{"$f":"Timing!AV87","v":0},{"$f":"Timing!AW87","v":0},{"$f":"Timing!AX87","v":0},{"$f":"Timing!AY87","v":0},{"$f":"Timing!AZ87","v":0},{"$f":"Timing!BA87","v":0},{"$f":"Timing!BB87","v":0},{"$f":"Timing!BC87","v":0},{"$f":"Timing!BD87","v":0},{"$f":"Timing!BE87","v":0},{"$f":"Timing!BF87","v":0},{"$f":"Timing!BG87","v":0},{"$f":"Timing!BH87","v":0},{"$f":"Timing!BI87","v":0},{"$f":"Timing!BJ87","v":0},{"$f":"Timing!BK87","v":0},{"$f":"Timing!BL87","v":0},{"$f":"Timing!BM87","v":0},{"$f":"Timing!BN87","v":0},{"$f":"Timing!BO87","v":0},{"$f":"Timing!BP87","v":0},{"$f":"Timing!BQ87","v":0},{"$f":"Timing!BR87","v":0},{"$f":"Timing!BS87","v":0},{"$f":"Timing!BT87","v":0},{"$f":"Timing!BU87","v":0},{"$f":"Timing!BV87","v":0},{"$f":"Timing!BW87","v":0},{"$f":"Timing!BX87","v":0},{"$f":"Timing!BY87","v":0},{"$f":"Timing!BZ87","v":0},{"$f":"Timing!CA87","v":0},{"$f":"Timing!CB87","v":0},{"$f":"Timing!CC87","v":0},{"$f":"Timing!CD87","v":0},{"$f":"Timing!CE87","v":0},{"$f":"Timing!CF87","v":0},{"$f":"Timing!CG87","v":0},{"$f":"Timing!CH87","v":0},{"$f":"Timing!CI87","v":0},{"$f":"Timing!CJ87","v":0},{"$f":"Timing!CK87","v":0},{"$f":"Timing!CL87","v":0},{"$f":"Timing!CM87","v":0},{"$f":"Timing!CN87","v":0},{"$f":"Timing!CO87","v":0},{"$f":"Timing!CP87","v":0},{"$f":"Timing!CQ87","v":0},{"$f":"Timing!CR87","v":0},{"$f":"Timing!CS87","v":0},{"$f":"Timing!CT87","v":0},{"$f":"Timing!CU87","v":0},{"$f":"Timing!CV87","v":0},{"$f":"Timing!CW87","v":0},{"$f":"Timing!CX87","v":0},{"$f":"Timing!CY87","v":1},{"$f":"Timing!CZ87","v":0},{"$f":"Timing!DA87","v":0},{"$f":"Timing!DB87","v":0},{"$f":"Timing!DC87","v":0},{"$f":"Timing!DD87","v":0},{"$f":"Timing!DE87","v":0},{"$f":"Timing!DF87","v":0},{"$f":"Timing!DG87","v":0},{"$f":"Timing!DH87","v":0},{"$f":"Timing!DI87","v":0},{"$f":"Timing!DJ87","v":0},{"$f":"Timing!DK87","v":0},{"$f":"Timing!DL87","v":0},{"$f":"Timing!DM87","v":0},{"$f":"Timing!DN87","v":0},{"$f":"Timing!DO87","v":0},{"$f":"Timing!DP87","v":0},{"$f":"Timing!DQ87","v":0},{"$f":"Timing!DR87","v":0},{"$f":"Timing!DS87","v":0},{"$f":"Timing!DT87","v":0},{"$f":"Timing!DU87","v":0},{"$f":"Timing!DV87","v":0},{"$f":"Timing!DW87","v":0},{"$f":"Timing!DX87","v":0},{"$f":"Timing!DY87","v":0},{"$f":"Timing!DZ87","v":0},{"$f":"Timing!EA87","v":0},{"$f":"Timing!EB87","v":0},{"$f":"Timing!EC87","v":0},{"$f":"Timing!ED87","v":0},{"$f":"Timing!EE87","v":0},{"$f":"Timing!EF87","v":0},{"$f":"Timing!EG87","v":0},{"$f":"Timing!EH87","v":0},{"$f":"Timing!EI87","v":0},{"$f":"Timing!EJ87","v":0},{"$f":"Timing!EK87","v":0},{"$f":"Timing!EL87","v":0},{"$f":"Timing!EM87","v":0},{"$f":"Timing!EN87","v":0},{"$f":"Timing!EO87","v":0},{"$f":"Timing!EP87","v":0},{"$f":"Timing!EQ87","v":0},{"$f":"Timing!ER87","v":0},{"$f":"Timing!ES87","v":0},{"$f":"Timing!ET87","v":0},{"$f":"Timing!EU87","v":0},{"$f":"Timing!EV87","v":0},{"$f":"Timing!EW87","v":0},{"$f":"Timing!EX87","v":0},{"$f":"Timing!EY87","v":0},{"$f":"Timing!EZ87","v":0},{"$f":"Timing!FA87","v":0},{"$f":"Timing!FB87","v":0},{"$f":"Timing!FC87","v":0},{"$f":"Timing!FD87","v":0},{"$f":"Timing!FE87","v":0},{"$f":"Timing!FF87","v":0},{"$f":"Timing!FG87","v":0},{"$f":"Timing!FH87","v":0},{"$f":"Timing!FI87","v":0},{"$f":"Timing!FJ87","v":0},{"$f":"Timing!FK87","v":0},{"$f":"Timing!FL87","v":0},{"$f":"Timing!FM87","v":0},{"$f":"Timing!FN87","v":0},{"$f":"Timing!FO87","v":0},{"$f":"Timing!FP87","v":0},{"$f":"Timing!FQ87","v":0},{"$f":"Timing!FR87","v":0},{"$f":"Timing!FS87","v":0},{"$f":"Timing!FT87","v":0},{"$f":"Timing!FU87","v":0},{"$f":"Timing!FV87","v":0},{"$f":"Timing!FW87","v":0},{"$f":"Timing!FX87","v":0},{"$f":"Timing!FY87","v":0},{"$f":"Timing!FZ87","v":0},{"$f":"Timing!GA87","v":0},{"$f":"Timing!GB87","v":0},{"$f":"Timing!GC87","v":0},{"$f":"Timing!GD87","v":0},{"$f":"Timing!GE87","v":0},{"$f":"Timing!GF87","v":0},{"$f":"Timing!GG87","v":0},{"$f":"Timing!GH87","v":0},{"$f":"Timing!GI87","v":0},{"$f":"Timing!GJ87","v":0},{"$f":"Timing!GK87","v":0},{"$f":"Timing!GL87","v":0},{"$f":"Timing!GM87","v":0},{"$f":"Timing!GN87","v":0},{"$f":"Timing!GO87","v":0},{"$f":"Timing!GP87","v":0},{"$f":"Timing!GQ87","v":0},{"$f":"Timing!GR87","v":0},{"$f":"Timing!GS87","v":0},{"$f":"Timing!GT87","v":0},{"$f":"Timing!GU87","v":0},{"$f":"Timing!GV87","v":0},{"$f":"Timing!GW87","v":0},{"$f":"Timing!GX87","v":0},{"$f":"Timing!GY87","v":0},{"$f":"Timing!GZ87","v":0},{"$f":"Timing!HA87","v":0},{"$f":"Timing!HB87","v":0},{"$f":"Timing!HC87","v":0},{"$f":"Timing!HD87","v":0},{"$f":"Timing!HE87","v":0},{"$f":"Timing!HF87","v":0},{"$f":"Timing!HG87","v":0},{"$f":"Timing!HH87","v":0},{"$f":"Timing!HI87","v":0},{"$f":"Timing!HJ87","v":0},{"$f":"Timing!HK87","v":0},{"$f":"Timing!HL87","v":0},{"$f":"Timing!HM87","v":0},{"$f":"Timing!HN87","v":0},{"$f":"Timing!HO87","v":0},{"$f":"Timing!HP87","v":0},{"$f":"Timing!HQ87","v":0},{"$f":"Timing!HR87","v":0},{"$f":"Timing!HS87","v":0},{"$f":"Timing!HT87","v":0},{"$f":"Timing!HU87","v":0},{"$f":"Timing!HV87","v":0},{"$f":"Timing!HW87","v":0},{"$f":"Timing!HX87","v":0},{"$f":"Timing!HY87","v":0},{"$f":"Timing!HZ87","v":0},{"$f":"Timing!IA87","v":0},{"$f":"Timing!IB87","v":0},{"$f":"Timing!IC87","v":0},{"$f":"Timing!ID87","v":0},{"$f":"Timing!IE87","v":0},{"$f":"Timing!IF87","v":0},{"$f":"Timing!IG87","v":0},{"$f":"Timing!IH87","v":0},{"$f":"Timing!II87","v":0},{"$f":"Timing!IJ87","v":0},{"$f":"Timing!IK87","v":0},{"$f":"Timing!IL87","v":0},{"$f":"Timing!IM87","v":0},{"$f":"Timing!IN87","v":0},{"$f":"Timing!IO87","v":0},{"$f":"Timing!IP87","v":0},{"$f":"Timing!IQ87","v":0},{"$f":"Timing!IR87","v":0},{"$f":"Timing!IS87","v":0},{"$f":"Timing!IT87","v":0},{"$f":"Timing!IU87","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C69,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C88","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J88","v":0},{"$f":"Timing!K88","v":0},{"$f":"Timing!L88","v":0},{"$f":"Timing!M88","v":0},{"$f":"Timing!N88","v":0},{"$f":"Timing!O88","v":0},{"$f":"Timing!P88","v":0},{"$f":"Timing!Q88","v":0},{"$f":"Timing!R88","v":0},{"$f":"Timing!S88","v":0},{"$f":"Timing!T88","v":0},{"$f":"Timing!U88","v":0},{"$f":"Timing!V88","v":0},{"$f":"Timing!W88","v":0},{"$f":"Timing!X88","v":0},{"$f":"Timing!Y88","v":0},{"$f":"Timing!Z88","v":0},{"$f":"Timing!AA88","v":0},{"$f":"Timing!AB88","v":0},{"$f":"Timing!AC88","v":0},{"$f":"Timing!AD88","v":0},{"$f":"Timing!AE88","v":0},{"$f":"Timing!AF88","v":0},{"$f":"Timing!AG88","v":0},{"$f":"Timing!AH88","v":0},{"$f":"Timing!AI88","v":0},{"$f":"Timing!AJ88","v":0},{"$f":"Timing!AK88","v":0},{"$f":"Timing!AL88","v":0},{"$f":"Timing!AM88","v":0},{"$f":"Timing!AN88","v":0},{"$f":"Timing!AO88","v":0},{"$f":"Timing!AP88","v":0},{"$f":"Timing!AQ88","v":0},{"$f":"Timing!AR88","v":0},{"$f":"Timing!AS88","v":0},{"$f":"Timing!AT88","v":0},{"$f":"Timing!AU88","v":0},{"$f":"Timing!AV88","v":0},{"$f":"Timing!AW88","v":0},{"$f":"Timing!AX88","v":0},{"$f":"Timing!AY88","v":0},{"$f":"Timing!AZ88","v":0},{"$f":"Timing!BA88","v":0},{"$f":"Timing!BB88","v":0},{"$f":"Timing!BC88","v":0},{"$f":"Timing!BD88","v":0},{"$f":"Timing!BE88","v":0},{"$f":"Timing!BF88","v":0},{"$f":"Timing!BG88","v":0},{"$f":"Timing!BH88","v":0},{"$f":"Timing!BI88","v":0},{"$f":"Timing!BJ88","v":0},{"$f":"Timing!BK88","v":0},{"$f":"Timing!BL88","v":0},{"$f":"Timing!BM88","v":0},{"$f":"Timing!BN88","v":0},{"$f":"Timing!BO88","v":0},{"$f":"Timing!BP88","v":0},{"$f":"Timing!BQ88","v":0},{"$f":"Timing!BR88","v":0},{"$f":"Timing!BS88","v":0},{"$f":"Timing!BT88","v":0},{"$f":"Timing!BU88","v":0},{"$f":"Timing!BV88","v":0},{"$f":"Timing!BW88","v":0},{"$f":"Timing!BX88","v":0},{"$f":"Timing!BY88","v":0},{"$f":"Timing!BZ88","v":0},{"$f":"Timing!CA88","v":0},{"$f":"Timing!CB88","v":0},{"$f":"Timing!CC88","v":0},{"$f":"Timing!CD88","v":0},{"$f":"Timing!CE88","v":0},{"$f":"Timing!CF88","v":0},{"$f":"Timing!CG88","v":0},{"$f":"Timing!CH88","v":0},{"$f":"Timing!CI88","v":0},{"$f":"Timing!CJ88","v":0},{"$f":"Timing!CK88","v":0},{"$f":"Timing!CL88","v":0},{"$f":"Timing!CM88","v":0},{"$f":"Timing!CN88","v":0},{"$f":"Timing!CO88","v":0},{"$f":"Timing!CP88","v":0},{"$f":"Timing!CQ88","v":0},{"$f":"Timing!CR88","v":0},{"$f":"Timing!CS88","v":0},{"$f":"Timing!CT88","v":0},{"$f":"Timing!CU88","v":0},{"$f":"Timing!CV88","v":0},{"$f":"Timing!CW88","v":0},{"$f":"Timing!CX88","v":0},{"$f":"Timing!CY88","v":0},{"$f":"Timing!CZ88","v":0},{"$f":"Timing!DA88","v":0},{"$f":"Timing!DB88","v":0},{"$f":"Timing!DC88","v":0},{"$f":"Timing!DD88","v":0},{"$f":"Timing!DE88","v":0},{"$f":"Timing!DF88","v":0},{"$f":"Timing!DG88","v":0},{"$f":"Timing!DH88","v":0},{"$f":"Timing!DI88","v":0},{"$f":"Timing!DJ88","v":0},{"$f":"Timing!DK88","v":0},{"$f":"Timing!DL88","v":0},{"$f":"Timing!DM88","v":0},{"$f":"Timing!DN88","v":0},{"$f":"Timing!DO88","v":0},{"$f":"Timing!DP88","v":0},{"$f":"Timing!DQ88","v":0},{"$f":"Timing!DR88","v":0},{"$f":"Timing!DS88","v":0},{"$f":"Timing!DT88","v":0},{"$f":"Timing!DU88","v":0},{"$f":"Timing!DV88","v":0},{"$f":"Timing!DW88","v":0},{"$f":"Timing!DX88","v":0},{"$f":"Timing!DY88","v":0},{"$f":"Timing!DZ88","v":0},{"$f":"Timing!EA88","v":0},{"$f":"Timing!EB88","v":0},{"$f":"Timing!EC88","v":0},{"$f":"Timing!ED88","v":0},{"$f":"Timing!EE88","v":0},{"$f":"Timing!EF88","v":0},{"$f":"Timing!EG88","v":0},{"$f":"Timing!EH88","v":0},{"$f":"Timing!EI88","v":0},{"$f":"Timing!EJ88","v":0},{"$f":"Timing!EK88","v":0},{"$f":"Timing!EL88","v":0},{"$f":"Timing!EM88","v":1},{"$f":"Timing!EN88","v":0},{"$f":"Timing!EO88","v":0},{"$f":"Timing!EP88","v":0},{"$f":"Timing!EQ88","v":0},{"$f":"Timing!ER88","v":0},{"$f":"Timing!ES88","v":0},{"$f":"Timing!ET88","v":0},{"$f":"Timing!EU88","v":0},{"$f":"Timing!EV88","v":0},{"$f":"Timing!EW88","v":0},{"$f":"Timing!EX88","v":0},{"$f":"Timing!EY88","v":0},{"$f":"Timing!EZ88","v":0},{"$f":"Timing!FA88","v":0},{"$f":"Timing!FB88","v":0},{"$f":"Timing!FC88","v":0},{"$f":"Timing!FD88","v":0},{"$f":"Timing!FE88","v":0},{"$f":"Timing!FF88","v":0},{"$f":"Timing!FG88","v":0},{"$f":"Timing!FH88","v":0},{"$f":"Timing!FI88","v":0},{"$f":"Timing!FJ88","v":0},{"$f":"Timing!FK88","v":0},{"$f":"Timing!FL88","v":0},{"$f":"Timing!FM88","v":0},{"$f":"Timing!FN88","v":0},{"$f":"Timing!FO88","v":0},{"$f":"Timing!FP88","v":0},{"$f":"Timing!FQ88","v":0},{"$f":"Timing!FR88","v":0},{"$f":"Timing!FS88","v":0},{"$f":"Timing!FT88","v":0},{"$f":"Timing!FU88","v":0},{"$f":"Timing!FV88","v":0},{"$f":"Timing!FW88","v":0},{"$f":"Timing!FX88","v":0},{"$f":"Timing!FY88","v":0},{"$f":"Timing!FZ88","v":0},{"$f":"Timing!GA88","v":0},{"$f":"Timing!GB88","v":0},{"$f":"Timing!GC88","v":0},{"$f":"Timing!GD88","v":0},{"$f":"Timing!GE88","v":0},{"$f":"Timing!GF88","v":0},{"$f":"Timing!GG88","v":0},{"$f":"Timing!GH88","v":0},{"$f":"Timing!GI88","v":0},{"$f":"Timing!GJ88","v":0},{"$f":"Timing!GK88","v":0},{"$f":"Timing!GL88","v":0},{"$f":"Timing!GM88","v":0},{"$f":"Timing!GN88","v":0},{"$f":"Timing!GO88","v":0},{"$f":"Timing!GP88","v":0},{"$f":"Timing!GQ88","v":0},{"$f":"Timing!GR88","v":0},{"$f":"Timing!GS88","v":0},{"$f":"Timing!GT88","v":0},{"$f":"Timing!GU88","v":0},{"$f":"Timing!GV88","v":0},{"$f":"Timing!GW88","v":0},{"$f":"Timing!GX88","v":0},{"$f":"Timing!GY88","v":0},{"$f":"Timing!GZ88","v":0},{"$f":"Timing!HA88","v":0},{"$f":"Timing!HB88","v":0},{"$f":"Timing!HC88","v":0},{"$f":"Timing!HD88","v":0},{"$f":"Timing!HE88","v":0},{"$f":"Timing!HF88","v":0},{"$f":"Timing!HG88","v":0},{"$f":"Timing!HH88","v":0},{"$f":"Timing!HI88","v":0},{"$f":"Timing!HJ88","v":0},{"$f":"Timing!HK88","v":0},{"$f":"Timing!HL88","v":0},{"$f":"Timing!HM88","v":0},{"$f":"Timing!HN88","v":0},{"$f":"Timing!HO88","v":0},{"$f":"Timing!HP88","v":0},{"$f":"Timing!HQ88","v":0},{"$f":"Timing!HR88","v":0},{"$f":"Timing!HS88","v":0},{"$f":"Timing!HT88","v":0},{"$f":"Timing!HU88","v":0},{"$f":"Timing!HV88","v":0},{"$f":"Timing!HW88","v":0},{"$f":"Timing!HX88","v":0},{"$f":"Timing!HY88","v":0},{"$f":"Timing!HZ88","v":0},{"$f":"Timing!IA88","v":0},{"$f":"Timing!IB88","v":0},{"$f":"Timing!IC88","v":0},{"$f":"Timing!ID88","v":0},{"$f":"Timing!IE88","v":0},{"$f":"Timing!IF88","v":0},{"$f":"Timing!IG88","v":0},{"$f":"Timing!IH88","v":0},{"$f":"Timing!II88","v":0},{"$f":"Timing!IJ88","v":0},{"$f":"Timing!IK88","v":0},{"$f":"Timing!IL88","v":0},{"$f":"Timing!IM88","v":0},{"$f":"Timing!IN88","v":0},{"$f":"Timing!IO88","v":0},{"$f":"Timing!IP88","v":0},{"$f":"Timing!IQ88","v":0},{"$f":"Timing!IR88","v":0},{"$f":"Timing!IS88","v":0},{"$f":"Timing!IT88","v":0},{"$f":"Timing!IU88","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$41,MATCH(C70,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C89","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J89","v":0},{"$f":"Timing!K89","v":0},{"$f":"Timing!L89","v":0},{"$f":"Timing!M89","v":0},{"$f":"Timing!N89","v":0},{"$f":"Timing!O89","v":0},{"$f":"Timing!P89","v":0},{"$f":"Timing!Q89","v":0},{"$f":"Timing!R89","v":0},{"$f":"Timing!S89","v":0},{"$f":"Timing!T89","v":0},{"$f":"Timing!U89","v":0},{"$f":"Timing!V89","v":0},{"$f":"Timing!W89","v":0},{"$f":"Timing!X89","v":0},{"$f":"Timing!Y89","v":0},{"$f":"Timing!Z89","v":0},{"$f":"Timing!AA89","v":0},{"$f":"Timing!AB89","v":0},{"$f":"Timing!AC89","v":0},{"$f":"Timing!AD89","v":0},{"$f":"Timing!AE89","v":0},{"$f":"Timing!AF89","v":0},{"$f":"Timing!AG89","v":0},{"$f":"Timing!AH89","v":0},{"$f":"Timing!AI89","v":0},{"$f":"Timing!AJ89","v":0},{"$f":"Timing!AK89","v":0},{"$f":"Timing!AL89","v":0},{"$f":"Timing!AM89","v":0},{"$f":"Timing!AN89","v":0},{"$f":"Timing!AO89","v":0},{"$f":"Timing!AP89","v":0},{"$f":"Timing!AQ89","v":0},{"$f":"Timing!AR89","v":0},{"$f":"Timing!AS89","v":0},{"$f":"Timing!AT89","v":0},{"$f":"Timing!AU89","v":0},{"$f":"Timing!AV89","v":0},{"$f":"Timing!AW89","v":0},{"$f":"Timing!AX89","v":0},{"$f":"Timing!AY89","v":0},{"$f":"Timing!AZ89","v":0},{"$f":"Timing!BA89","v":0},{"$f":"Timing!BB89","v":0},{"$f":"Timing!BC89","v":0},{"$f":"Timing!BD89","v":0},{"$f":"Timing!BE89","v":0},{"$f":"Timing!BF89","v":0},{"$f":"Timing!BG89","v":0},{"$f":"Timing!BH89","v":0},{"$f":"Timing!BI89","v":0},{"$f":"Timing!BJ89","v":0},{"$f":"Timing!BK89","v":0},{"$f":"Timing!BL89","v":0},{"$f":"Timing!BM89","v":0},{"$f":"Timing!BN89","v":0},{"$f":"Timing!BO89","v":0},{"$f":"Timing!BP89","v":0},{"$f":"Timing!BQ89","v":0},{"$f":"Timing!BR89","v":0},{"$f":"Timing!BS89","v":0},{"$f":"Timing!BT89","v":0},{"$f":"Timing!BU89","v":0},{"$f":"Timing!BV89","v":0},{"$f":"Timing!BW89","v":0},{"$f":"Timing!BX89","v":0},{"$f":"Timing!BY89","v":0},{"$f":"Timing!BZ89","v":0},{"$f":"Timing!CA89","v":0},{"$f":"Timing!CB89","v":0},{"$f":"Timing!CC89","v":0},{"$f":"Timing!CD89","v":0},{"$f":"Timing!CE89","v":0},{"$f":"Timing!CF89","v":0},{"$f":"Timing!CG89","v":0},{"$f":"Timing!CH89","v":0},{"$f":"Timing!CI89","v":0},{"$f":"Timing!CJ89","v":0},{"$f":"Timing!CK89","v":0},{"$f":"Timing!CL89","v":0},{"$f":"Timing!CM89","v":0},{"$f":"Timing!CN89","v":0},{"$f":"Timing!CO89","v":0},{"$f":"Timing!CP89","v":0},{"$f":"Timing!CQ89","v":0},{"$f":"Timing!CR89","v":0},{"$f":"Timing!CS89","v":0},{"$f":"Timing!CT89","v":0},{"$f":"Timing!CU89","v":0},{"$f":"Timing!CV89","v":0},{"$f":"Timing!CW89","v":0},{"$f":"Timing!CX89","v":0},{"$f":"Timing!CY89","v":0},{"$f":"Timing!CZ89","v":0},{"$f":"Timing!DA89","v":0},{"$f":"Timing!DB89","v":0},{"$f":"Timing!DC89","v":0},{"$f":"Timing!DD89","v":0},{"$f":"Timing!DE89","v":0},{"$f":"Timing!DF89","v":0},{"$f":"Timing!DG89","v":0},{"$f":"Timing!DH89","v":0},{"$f":"Timing!DI89","v":0},{"$f":"Timing!DJ89","v":0},{"$f":"Timing!DK89","v":0},{"$f":"Timing!DL89","v":0},{"$f":"Timing!DM89","v":0},{"$f":"Timing!DN89","v":0},{"$f":"Timing!DO89","v":0},{"$f":"Timing!DP89","v":0},{"$f":"Timing!DQ89","v":0},{"$f":"Timing!DR89","v":0},{"$f":"Timing!DS89","v":0},{"$f":"Timing!DT89","v":0},{"$f":"Timing!DU89","v":0},{"$f":"Timing!DV89","v":0},{"$f":"Timing!DW89","v":0},{"$f":"Timing!DX89","v":0},{"$f":"Timing!DY89","v":0},{"$f":"Timing!DZ89","v":0},{"$f":"Timing!EA89","v":0},{"$f":"Timing!EB89","v":0},{"$f":"Timing!EC89","v":0},{"$f":"Timing!ED89","v":0},{"$f":"Timing!EE89","v":0},{"$f":"Timing!EF89","v":0},{"$f":"Timing!EG89","v":0},{"$f":"Timing!EH89","v":0},{"$f":"Timing!EI89","v":0},{"$f":"Timing!EJ89","v":0},{"$f":"Timing!EK89","v":0},{"$f":"Timing!EL89","v":0},{"$f":"Timing!EM89","v":0},{"$f":"Timing!EN89","v":0},{"$f":"Timing!EO89","v":0},{"$f":"Timing!EP89","v":0},{"$f":"Timing!EQ89","v":0},{"$f":"Timing!ER89","v":0},{"$f":"Timing!ES89","v":0},{"$f":"Timing!ET89","v":0},{"$f":"Timing!EU89","v":0},{"$f":"Timing!EV89","v":0},{"$f":"Timing!EW89","v":0},{"$f":"Timing!EX89","v":0},{"$f":"Timing!EY89","v":0},{"$f":"Timing!EZ89","v":0},{"$f":"Timing!FA89","v":0},{"$f":"Timing!FB89","v":0},{"$f":"Timing!FC89","v":0},{"$f":"Timing!FD89","v":0},{"$f":"Timing!FE89","v":0},{"$f":"Timing!FF89","v":0},{"$f":"Timing!FG89","v":0},{"$f":"Timing!FH89","v":0},{"$f":"Timing!FI89","v":0},{"$f":"Timing!FJ89","v":0},{"$f":"Timing!FK89","v":0},{"$f":"Timing!FL89","v":0},{"$f":"Timing!FM89","v":0},{"$f":"Timing!FN89","v":0},{"$f":"Timing!FO89","v":0},{"$f":"Timing!FP89","v":0},{"$f":"Timing!FQ89","v":0},{"$f":"Timing!FR89","v":0},{"$f":"Timing!FS89","v":0},{"$f":"Timing!FT89","v":0},{"$f":"Timing!FU89","v":0},{"$f":"Timing!FV89","v":0},{"$f":"Timing!FW89","v":0},{"$f":"Timing!FX89","v":0},{"$f":"Timing!FY89","v":0},{"$f":"Timing!FZ89","v":0},{"$f":"Timing!GA89","v":1},{"$f":"Timing!GB89","v":0},{"$f":"Timing!GC89","v":0},{"$f":"Timing!GD89","v":0},{"$f":"Timing!GE89","v":0},{"$f":"Timing!GF89","v":0},{"$f":"Timing!GG89","v":0},{"$f":"Timing!GH89","v":0},{"$f":"Timing!GI89","v":0},{"$f":"Timing!GJ89","v":0},{"$f":"Timing!GK89","v":0},{"$f":"Timing!GL89","v":0},{"$f":"Timing!GM89","v":0},{"$f":"Timing!GN89","v":0},{"$f":"Timing!GO89","v":0},{"$f":"Timing!GP89","v":0},{"$f":"Timing!GQ89","v":0},{"$f":"Timing!GR89","v":0},{"$f":"Timing!GS89","v":0},{"$f":"Timing!GT89","v":0},{"$f":"Timing!GU89","v":0},{"$f":"Timing!GV89","v":0},{"$f":"Timing!GW89","v":0},{"$f":"Timing!GX89","v":0},{"$f":"Timing!GY89","v":0},{"$f":"Timing!GZ89","v":0},{"$f":"Timing!HA89","v":0},{"$f":"Timing!HB89","v":0},{"$f":"Timing!HC89","v":0},{"$f":"Timing!HD89","v":0},{"$f":"Timing!HE89","v":0},{"$f":"Timing!HF89","v":0},{"$f":"Timing!HG89","v":0},{"$f":"Timing!HH89","v":0},{"$f":"Timing!HI89","v":0},{"$f":"Timing!HJ89","v":0},{"$f":"Timing!HK89","v":0},{"$f":"Timing!HL89","v":0},{"$f":"Timing!HM89","v":0},{"$f":"Timing!HN89","v":0},{"$f":"Timing!HO89","v":0},{"$f":"Timing!HP89","v":0},{"$f":"Timing!HQ89","v":0},{"$f":"Timing!HR89","v":0},{"$f":"Timing!HS89","v":0},{"$f":"Timing!HT89","v":0},{"$f":"Timing!HU89","v":0},{"$f":"Timing!HV89","v":0},{"$f":"Timing!HW89","v":0},{"$f":"Timing!HX89","v":0},{"$f":"Timing!HY89","v":0},{"$f":"Timing!HZ89","v":0},{"$f":"Timing!IA89","v":0},{"$f":"Timing!IB89","v":0},{"$f":"Timing!IC89","v":0},{"$f":"Timing!ID89","v":0},{"$f":"Timing!IE89","v":0},{"$f":"Timing!IF89","v":0},{"$f":"Timing!IG89","v":0},{"$f":"Timing!IH89","v":0},{"$f":"Timing!II89","v":0},{"$f":"Timing!IJ89","v":0},{"$f":"Timing!IK89","v":0},{"$f":"Timing!IL89","v":0},{"$f":"Timing!IM89","v":0},{"$f":"Timing!IN89","v":0},{"$f":"Timing!IO89","v":0},{"$f":"Timing!IP89","v":0},{"$f":"Timing!IQ89","v":0},{"$f":"Timing!IR89","v":0},{"$f":"Timing!IS89","v":0},{"$f":"Timing!IT89","v":0},{"$f":"Timing!IU89","v":0}]
[]
[null,null,"NHFIC Debt Type Flags"]
[null,null,"NHFIC Interest Only Flag","[1,0]",{"$f":"SUM(J73:IU73)","v":0},null,null,null,null,{"$f":"Timing!J93","v":0},{"$f":"Timing!K93","v":0},{"$f":"Timing!L93","v":0},{"$f":"Timing!M93","v":0},{"$f":"Timing!N93","v":0},{"$f":"Timing!O93","v":0},{"$f":"Timing!P93","v":0},{"$f":"Timing!Q93","v":0},{"$f":"Timing!R93","v":0},{"$f":"Timing!S93","v":0},{"$f":"Timing!T93","v":0},{"$f":"Timing!U93","v":0},{"$f":"Timing!V93","v":0},{"$f":"Timing!W93","v":0},{"$f":"Timing!X93","v":0},{"$f":"Timing!Y93","v":0},{"$f":"Timing!Z93","v":0},{"$f":"Timing!AA93","v":0},{"$f":"Timing!AB93","v":0},{"$f":"Timing!AC93","v":0},{"$f":"Timing!AD93","v":0},{"$f":"Timing!AE93","v":0},{"$f":"Timing!AF93","v":0},{"$f":"Timing!AG93","v":0},{"$f":"Timing!AH93","v":0},{"$f":"Timing!AI93","v":0},{"$f":"Timing!AJ93","v":0},{"$f":"Timing!AK93","v":0},{"$f":"Timing!AL93","v":0},{"$f":"Timing!AM93","v":0},{"$f":"Timing!AN93","v":0},{"$f":"Timing!AO93","v":0},{"$f":"Timing!AP93","v":0},{"$f":"Timing!AQ93","v":0},{"$f":"Timing!AR93","v":0},{"$f":"Timing!AS93","v":0},{"$f":"Timing!AT93","v":0},{"$f":"Timing!AU93","v":0},{"$f":"Timing!AV93","v":0},{"$f":"Timing!AW93","v":0},{"$f":"Timing!AX93","v":0},{"$f":"Timing!AY93","v":0},{"$f":"Timing!AZ93","v":0},{"$f":"Timing!BA93","v":0},{"$f":"Timing!BB93","v":0},{"$f":"Timing!BC93","v":0},{"$f":"Timing!BD93","v":0},{"$f":"Timing!BE93","v":0},{"$f":"Timing!BF93","v":0},{"$f":"Timing!BG93","v":0},{"$f":"Timing!BH93","v":0},{"$f":"Timing!BI93","v":0},{"$f":"Timing!BJ93","v":0},{"$f":"Timing!BK93","v":0},{"$f":"Timing!BL93","v":0},{"$f":"Timing!BM93","v":0},{"$f":"Timing!BN93","v":0},{"$f":"Timing!BO93","v":0},{"$f":"Timing!BP93","v":0},{"$f":"Timing!BQ93","v":0},{"$f":"Timing!BR93","v":0},{"$f":"Timing!BS93","v":0},{"$f":"Timing!BT93","v":0},{"$f":"Timing!BU93","v":0},{"$f":"Timing!BV93","v":0},{"$f":"Timing!BW93","v":0},{"$f":"Timing!BX93","v":0},{"$f":"Timing!BY93","v":0},{"$f":"Timing!BZ93","v":0},{"$f":"Timing!CA93","v":0},{"$f":"Timing!CB93","v":0},{"$f":"Timing!CC93","v":0},{"$f":"Timing!CD93","v":0},{"$f":"Timing!CE93","v":0},{"$f":"Timing!CF93","v":0},{"$f":"Timing!CG93","v":0},{"$f":"Timing!CH93","v":0},{"$f":"Timing!CI93","v":0},{"$f":"Timing!CJ93","v":0},{"$f":"Timing!CK93","v":0},{"$f":"Timing!CL93","v":0},{"$f":"Timing!CM93","v":0},{"$f":"Timing!CN93","v":0},{"$f":"Timing!CO93","v":0},{"$f":"Timing!CP93","v":0},{"$f":"Timing!CQ93","v":0},{"$f":"Timing!CR93","v":0},{"$f":"Timing!CS93","v":0},{"$f":"Timing!CT93","v":0},{"$f":"Timing!CU93","v":0},{"$f":"Timing!CV93","v":0},{"$f":"Timing!CW93","v":0},{"$f":"Timing!CX93","v":0},{"$f":"Timing!CY93","v":0},{"$f":"Timing!CZ93","v":0},{"$f":"Timing!DA93","v":0},{"$f":"Timing!DB93","v":0},{"$f":"Timing!DC93","v":0},{"$f":"Timing!DD93","v":0},{"$f":"Timing!DE93","v":0},{"$f":"Timing!DF93","v":0},{"$f":"Timing!DG93","v":0},{"$f":"Timing!DH93","v":0},{"$f":"Timing!DI93","v":0},{"$f":"Timing!DJ93","v":0},{"$f":"Timing!DK93","v":0},{"$f":"Timing!DL93","v":0},{"$f":"Timing!DM93","v":0},{"$f":"Timing!DN93","v":0},{"$f":"Timing!DO93","v":0},{"$f":"Timing!DP93","v":0},{"$f":"Timing!DQ93","v":0},{"$f":"Timing!DR93","v":0},{"$f":"Timing!DS93","v":0},{"$f":"Timing!DT93","v":0},{"$f":"Timing!DU93","v":0},{"$f":"Timing!DV93","v":0},{"$f":"Timing!DW93","v":0},{"$f":"Timing!DX93","v":0},{"$f":"Timing!DY93","v":0},{"$f":"Timing!DZ93","v":0},{"$f":"Timing!EA93","v":0},{"$f":"Timing!EB93","v":0},{"$f":"Timing!EC93","v":0},{"$f":"Timing!ED93","v":0},{"$f":"Timing!EE93","v":0},{"$f":"Timing!EF93","v":0},{"$f":"Timing!EG93","v":0},{"$f":"Timing!EH93","v":0},{"$f":"Timing!EI93","v":0},{"$f":"Timing!EJ93","v":0},{"$f":"Timing!EK93","v":0},{"$f":"Timing!EL93","v":0},{"$f":"Timing!EM93","v":0},{"$f":"Timing!EN93","v":0},{"$f":"Timing!EO93","v":0},{"$f":"Timing!EP93","v":0},{"$f":"Timing!EQ93","v":0},{"$f":"Timing!ER93","v":0},{"$f":"Timing!ES93","v":0},{"$f":"Timing!ET93","v":0},{"$f":"Timing!EU93","v":0},{"$f":"Timing!EV93","v":0},{"$f":"Timing!EW93","v":0},{"$f":"Timing!EX93","v":0},{"$f":"Timing!EY93","v":0},{"$f":"Timing!EZ93","v":0},{"$f":"Timing!FA93","v":0},{"$f":"Timing!FB93","v":0},{"$f":"Timing!FC93","v":0},{"$f":"Timing!FD93","v":0},{"$f":"Timing!FE93","v":0},{"$f":"Timing!FF93","v":0},{"$f":"Timing!FG93","v":0},{"$f":"Timing!FH93","v":0},{"$f":"Timing!FI93","v":0},{"$f":"Timing!FJ93","v":0},{"$f":"Timing!FK93","v":0},{"$f":"Timing!FL93","v":0},{"$f":"Timing!FM93","v":0},{"$f":"Timing!FN93","v":0},{"$f":"Timing!FO93","v":0},{"$f":"Timing!FP93","v":0},{"$f":"Timing!FQ93","v":0},{"$f":"Timing!FR93","v":0},{"$f":"Timing!FS93","v":0},{"$f":"Timing!FT93","v":0},{"$f":"Timing!FU93","v":0},{"$f":"Timing!FV93","v":0},{"$f":"Timing!FW93","v":0},{"$f":"Timing!FX93","v":0},{"$f":"Timing!FY93","v":0},{"$f":"Timing!FZ93","v":0},{"$f":"Timing!GA93","v":0},{"$f":"Timing!GB93","v":0},{"$f":"Timing!GC93","v":0},{"$f":"Timing!GD93","v":0},{"$f":"Timing!GE93","v":0},{"$f":"Timing!GF93","v":0},{"$f":"Timing!GG93","v":0},{"$f":"Timing!GH93","v":0},{"$f":"Timing!GI93","v":0},{"$f":"Timing!GJ93","v":0},{"$f":"Timing!GK93","v":0},{"$f":"Timing!GL93","v":0},{"$f":"Timing!GM93","v":0},{"$f":"Timing!GN93","v":0},{"$f":"Timing!GO93","v":0},{"$f":"Timing!GP93","v":0},{"$f":"Timing!GQ93","v":0},{"$f":"Timing!GR93","v":0},{"$f":"Timing!GS93","v":0},{"$f":"Timing!GT93","v":0},{"$f":"Timing!GU93","v":0},{"$f":"Timing!GV93","v":0},{"$f":"Timing!GW93","v":0},{"$f":"Timing!GX93","v":0},{"$f":"Timing!GY93","v":0},{"$f":"Timing!GZ93","v":0},{"$f":"Timing!HA93","v":0},{"$f":"Timing!HB93","v":0},{"$f":"Timing!HC93","v":0},{"$f":"Timing!HD93","v":0},{"$f":"Timing!HE93","v":0},{"$f":"Timing!HF93","v":0},{"$f":"Timing!HG93","v":0},{"$f":"Timing!HH93","v":0},{"$f":"Timing!HI93","v":0},{"$f":"Timing!HJ93","v":0},{"$f":"Timing!HK93","v":0},{"$f":"Timing!HL93","v":0},{"$f":"Timing!HM93","v":0},{"$f":"Timing!HN93","v":0},{"$f":"Timing!HO93","v":0},{"$f":"Timing!HP93","v":0},{"$f":"Timing!HQ93","v":0},{"$f":"Timing!HR93","v":0},{"$f":"Timing!HS93","v":0},{"$f":"Timing!HT93","v":0},{"$f":"Timing!HU93","v":0},{"$f":"Timing!HV93","v":0},{"$f":"Timing!HW93","v":0},{"$f":"Timing!HX93","v":0},{"$f":"Timing!HY93","v":0},{"$f":"Timing!HZ93","v":0},{"$f":"Timing!IA93","v":0},{"$f":"Timing!IB93","v":0},{"$f":"Timing!IC93","v":0},{"$f":"Timing!ID93","v":0},{"$f":"Timing!IE93","v":0},{"$f":"Timing!IF93","v":0},{"$f":"Timing!IG93","v":0},{"$f":"Timing!IH93","v":0},{"$f":"Timing!II93","v":0},{"$f":"Timing!IJ93","v":0},{"$f":"Timing!IK93","v":0},{"$f":"Timing!IL93","v":0},{"$f":"Timing!IM93","v":0},{"$f":"Timing!IN93","v":0},{"$f":"Timing!IO93","v":0},{"$f":"Timing!IP93","v":0},{"$f":"Timing!IQ93","v":0},{"$f":"Timing!IR93","v":0},{"$f":"Timing!IS93","v":0},{"$f":"Timing!IT93","v":0},{"$f":"Timing!IU93","v":0}]
[null,null,"NHFIC Principal and Interest Flag","[1,0]",{"$f":"SUM(J74:IU74)","v":200},null,null,null,null,{"$f":"Timing!J94","v":0},{"$f":"Timing!K94","v":0},{"$f":"Timing!L94","v":0},{"$f":"Timing!M94","v":0},{"$f":"Timing!N94","v":0},{"$f":"Timing!O94","v":0},{"$f":"Timing!P94","v":0},{"$f":"Timing!Q94","v":0},{"$f":"Timing!R94","v":0},{"$f":"Timing!S94","v":0},{"$f":"Timing!T94","v":0},{"$f":"Timing!U94","v":0},{"$f":"Timing!V94","v":0},{"$f":"Timing!W94","v":0},{"$f":"Timing!X94","v":1},{"$f":"Timing!Y94","v":1},{"$f":"Timing!Z94","v":1},{"$f":"Timing!AA94","v":1},{"$f":"Timing!AB94","v":1},{"$f":"Timing!AC94","v":1},{"$f":"Timing!AD94","v":1},{"$f":"Timing!AE94","v":1},{"$f":"Timing!AF94","v":1},{"$f":"Timing!AG94","v":1},{"$f":"Timing!AH94","v":1},{"$f":"Timing!AI94","v":1},{"$f":"Timing!AJ94","v":1},{"$f":"Timing!AK94","v":1},{"$f":"Timing!AL94","v":1},{"$f":"Timing!AM94","v":1},{"$f":"Timing!AN94","v":1},{"$f":"Timing!AO94","v":1},{"$f":"Timing!AP94","v":1},{"$f":"Timing!AQ94","v":1},{"$f":"Timing!AR94","v":1},{"$f":"Timing!AS94","v":1},{"$f":"Timing!AT94","v":1},{"$f":"Timing!AU94","v":1},{"$f":"Timing!AV94","v":1},{"$f":"Timing!AW94","v":1},{"$f":"Timing!AX94","v":1},{"$f":"Timing!AY94","v":1},{"$f":"Timing!AZ94","v":1},{"$f":"Timing!BA94","v":1},{"$f":"Timing!BB94","v":1},{"$f":"Timing!BC94","v":1},{"$f":"Timing!BD94","v":1},{"$f":"Timing!BE94","v":1},{"$f":"Timing!BF94","v":1},{"$f":"Timing!BG94","v":1},{"$f":"Timing!BH94","v":1},{"$f":"Timing!BI94","v":1},{"$f":"Timing!BJ94","v":1},{"$f":"Timing!BK94","v":1},{"$f":"Timing!BL94","v":1},{"$f":"Timing!BM94","v":1},{"$f":"Timing!BN94","v":1},{"$f":"Timing!BO94","v":1},{"$f":"Timing!BP94","v":1},{"$f":"Timing!BQ94","v":1},{"$f":"Timing!BR94","v":1},{"$f":"Timing!BS94","v":1},{"$f":"Timing!BT94","v":1},{"$f":"Timing!BU94","v":1},{"$f":"Timing!BV94","v":1},{"$f":"Timing!BW94","v":1},{"$f":"Timing!BX94","v":1},{"$f":"Timing!BY94","v":1},{"$f":"Timing!BZ94","v":1},{"$f":"Timing!CA94","v":1},{"$f":"Timing!CB94","v":1},{"$f":"Timing!CC94","v":1},{"$f":"Timing!CD94","v":1},{"$f":"Timing!CE94","v":1},{"$f":"Timing!CF94","v":1},{"$f":"Timing!CG94","v":1},{"$f":"Timing!CH94","v":1},{"$f":"Timing!CI94","v":1},{"$f":"Timing!CJ94","v":1},{"$f":"Timing!CK94","v":1},{"$f":"Timing!CL94","v":1},{"$f":"Timing!CM94","v":1},{"$f":"Timing!CN94","v":1},{"$f":"Timing!CO94","v":1},{"$f":"Timing!CP94","v":1},{"$f":"Timing!CQ94","v":1},{"$f":"Timing!CR94","v":1},{"$f":"Timing!CS94","v":1},{"$f":"Timing!CT94","v":1},{"$f":"Timing!CU94","v":1},{"$f":"Timing!CV94","v":1},{"$f":"Timing!CW94","v":1},{"$f":"Timing!CX94","v":1},{"$f":"Timing!CY94","v":1},{"$f":"Timing!CZ94","v":1},{"$f":"Timing!DA94","v":1},{"$f":"Timing!DB94","v":1},{"$f":"Timing!DC94","v":1},{"$f":"Timing!DD94","v":1},{"$f":"Timing!DE94","v":1},{"$f":"Timing!DF94","v":1},{"$f":"Timing!DG94","v":1},{"$f":"Timing!DH94","v":1},{"$f":"Timing!DI94","v":1},{"$f":"Timing!DJ94","v":1},{"$f":"Timing!DK94","v":1},{"$f":"Timing!DL94","v":1},{"$f":"Timing!DM94","v":1},{"$f":"Timing!DN94","v":1},{"$f":"Timing!DO94","v":1},{"$f":"Timing!DP94","v":1},{"$f":"Timing!DQ94","v":1},{"$f":"Timing!DR94","v":1},{"$f":"Timing!DS94","v":1},{"$f":"Timing!DT94","v":1},{"$f":"Timing!DU94","v":1},{"$f":"Timing!DV94","v":1},{"$f":"Timing!DW94","v":1},{"$f":"Timing!DX94","v":1},{"$f":"Timing!DY94","v":1},{"$f":"Timing!DZ94","v":1},{"$f":"Timing!EA94","v":1},{"$f":"Timing!EB94","v":1},{"$f":"Timing!EC94","v":1},{"$f":"Timing!ED94","v":1},{"$f":"Timing!EE94","v":1},{"$f":"Timing!EF94","v":1},{"$f":"Timing!EG94","v":1},{"$f":"Timing!EH94","v":1},{"$f":"Timing!EI94","v":1},{"$f":"Timing!EJ94","v":1},{"$f":"Timing!EK94","v":1},{"$f":"Timing!EL94","v":1},{"$f":"Timing!EM94","v":1},{"$f":"Timing!EN94","v":1},{"$f":"Timing!EO94","v":1},{"$f":"Timing!EP94","v":1},{"$f":"Timing!EQ94","v":1},{"$f":"Timing!ER94","v":1},{"$f":"Timing!ES94","v":1},{"$f":"Timing!ET94","v":1},{"$f":"Timing!EU94","v":1},{"$f":"Timing!EV94","v":1},{"$f":"Timing!EW94","v":1},{"$f":"Timing!EX94","v":1},{"$f":"Timing!EY94","v":1},{"$f":"Timing!EZ94","v":1},{"$f":"Timing!FA94","v":1},{"$f":"Timing!FB94","v":1},{"$f":"Timing!FC94","v":1},{"$f":"Timing!FD94","v":1},{"$f":"Timing!FE94","v":1},{"$f":"Timing!FF94","v":1},{"$f":"Timing!FG94","v":1},{"$f":"Timing!FH94","v":1},{"$f":"Timing!FI94","v":1},{"$f":"Timing!FJ94","v":1},{"$f":"Timing!FK94","v":1},{"$f":"Timing!FL94","v":1},{"$f":"Timing!FM94","v":1},{"$f":"Timing!FN94","v":1},{"$f":"Timing!FO94","v":1},{"$f":"Timing!FP94","v":1},{"$f":"Timing!FQ94","v":1},{"$f":"Timing!FR94","v":1},{"$f":"Timing!FS94","v":1},{"$f":"Timing!FT94","v":1},{"$f":"Timing!FU94","v":1},{"$f":"Timing!FV94","v":1},{"$f":"Timing!FW94","v":1},{"$f":"Timing!FX94","v":1},{"$f":"Timing!FY94","v":1},{"$f":"Timing!FZ94","v":1},{"$f":"Timing!GA94","v":1},{"$f":"Timing!GB94","v":1},{"$f":"Timing!GC94","v":1},{"$f":"Timing!GD94","v":1},{"$f":"Timing!GE94","v":1},{"$f":"Timing!GF94","v":1},{"$f":"Timing!GG94","v":1},{"$f":"Timing!GH94","v":1},{"$f":"Timing!GI94","v":1},{"$f":"Timing!GJ94","v":1},{"$f":"Timing!GK94","v":1},{"$f":"Timing!GL94","v":1},{"$f":"Timing!GM94","v":1},{"$f":"Timing!GN94","v":1},{"$f":"Timing!GO94","v":1},{"$f":"Timing!GP94","v":1},{"$f":"Timing!GQ94","v":1},{"$f":"Timing!GR94","v":1},{"$f":"Timing!GS94","v":1},{"$f":"Timing!GT94","v":1},{"$f":"Timing!GU94","v":1},{"$f":"Timing!GV94","v":1},{"$f":"Timing!GW94","v":1},{"$f":"Timing!GX94","v":1},{"$f":"Timing!GY94","v":1},{"$f":"Timing!GZ94","v":1},{"$f":"Timing!HA94","v":1},{"$f":"Timing!HB94","v":1},{"$f":"Timing!HC94","v":1},{"$f":"Timing!HD94","v":1},{"$f":"Timing!HE94","v":1},{"$f":"Timing!HF94","v":1},{"$f":"Timing!HG94","v":1},{"$f":"Timing!HH94","v":1},{"$f":"Timing!HI94","v":1},{"$f":"Timing!HJ94","v":1},{"$f":"Timing!HK94","v":1},{"$f":"Timing!HL94","v":1},{"$f":"Timing!HM94","v":1},{"$f":"Timing!HN94","v":1},{"$f":"Timing!HO94","v":1},{"$f":"Timing!HP94","v":0},{"$f":"Timing!HQ94","v":0},{"$f":"Timing!HR94","v":0},{"$f":"Timing!HS94","v":0},{"$f":"Timing!HT94","v":0},{"$f":"Timing!HU94","v":0},{"$f":"Timing!HV94","v":0},{"$f":"Timing!HW94","v":0},{"$f":"Timing!HX94","v":0},{"$f":"Timing!HY94","v":0},{"$f":"Timing!HZ94","v":0},{"$f":"Timing!IA94","v":0},{"$f":"Timing!IB94","v":0},{"$f":"Timing!IC94","v":0},{"$f":"Timing!ID94","v":0},{"$f":"Timing!IE94","v":0},{"$f":"Timing!IF94","v":0},{"$f":"Timing!IG94","v":0},{"$f":"Timing!IH94","v":0},{"$f":"Timing!II94","v":0},{"$f":"Timing!IJ94","v":0},{"$f":"Timing!IK94","v":0},{"$f":"Timing!IL94","v":0},{"$f":"Timing!IM94","v":0},{"$f":"Timing!IN94","v":0},{"$f":"Timing!IO94","v":0},{"$f":"Timing!IP94","v":0},{"$f":"Timing!IQ94","v":0},{"$f":"Timing!IR94","v":0},{"$f":"Timing!IS94","v":0},{"$f":"Timing!IT94","v":0},{"$f":"Timing!IU94","v":0}]
[null,null,"Debt tenor flag","[1,0]",{"$f":"SUM(J75:IU75)","v":200},null,null,null,null,{"$f":"Timing!J95","v":0},{"$f":"Timing!K95","v":0},{"$f":"Timing!L95","v":0},{"$f":"Timing!M95","v":0},{"$f":"Timing!N95","v":0},{"$f":"Timing!O95","v":0},{"$f":"Timing!P95","v":0},{"$f":"Timing!Q95","v":0},{"$f":"Timing!R95","v":0},{"$f":"Timing!S95","v":0},{"$f":"Timing!T95","v":0},{"$f":"Timing!U95","v":0},{"$f":"Timing!V95","v":0},{"$f":"Timing!W95","v":0},{"$f":"Timing!X95","v":1},{"$f":"Timing!Y95","v":1},{"$f":"Timing!Z95","v":1},{"$f":"Timing!AA95","v":1},{"$f":"Timing!AB95","v":1},{"$f":"Timing!AC95","v":1},{"$f":"Timing!AD95","v":1},{"$f":"Timing!AE95","v":1},{"$f":"Timing!AF95","v":1},{"$f":"Timing!AG95","v":1},{"$f":"Timing!AH95","v":1},{"$f":"Timing!AI95","v":1},{"$f":"Timing!AJ95","v":1},{"$f":"Timing!AK95","v":1},{"$f":"Timing!AL95","v":1},{"$f":"Timing!AM95","v":1},{"$f":"Timing!AN95","v":1},{"$f":"Timing!AO95","v":1},{"$f":"Timing!AP95","v":1},{"$f":"Timing!AQ95","v":1},{"$f":"Timing!AR95","v":1},{"$f":"Timing!AS95","v":1},{"$f":"Timing!AT95","v":1},{"$f":"Timing!AU95","v":1},{"$f":"Timing!AV95","v":1},{"$f":"Timing!AW95","v":1},{"$f":"Timing!AX95","v":1},{"$f":"Timing!AY95","v":1},{"$f":"Timing!AZ95","v":1},{"$f":"Timing!BA95","v":1},{"$f":"Timing!BB95","v":1},{"$f":"Timing!BC95","v":1},{"$f":"Timing!BD95","v":1},{"$f":"Timing!BE95","v":1},{"$f":"Timing!BF95","v":1},{"$f":"Timing!BG95","v":1},{"$f":"Timing!BH95","v":1},{"$f":"Timing!BI95","v":1},{"$f":"Timing!BJ95","v":1},{"$f":"Timing!BK95","v":1},{"$f":"Timing!BL95","v":1},{"$f":"Timing!BM95","v":1},{"$f":"Timing!BN95","v":1},{"$f":"Timing!BO95","v":1},{"$f":"Timing!BP95","v":1},{"$f":"Timing!BQ95","v":1},{"$f":"Timing!BR95","v":1},{"$f":"Timing!BS95","v":1},{"$f":"Timing!BT95","v":1},{"$f":"Timing!BU95","v":1},{"$f":"Timing!BV95","v":1},{"$f":"Timing!BW95","v":1},{"$f":"Timing!BX95","v":1},{"$f":"Timing!BY95","v":1},{"$f":"Timing!BZ95","v":1},{"$f":"Timing!CA95","v":1},{"$f":"Timing!CB95","v":1},{"$f":"Timing!CC95","v":1},{"$f":"Timing!CD95","v":1},{"$f":"Timing!CE95","v":1},{"$f":"Timing!CF95","v":1},{"$f":"Timing!CG95","v":1},{"$f":"Timing!CH95","v":1},{"$f":"Timing!CI95","v":1},{"$f":"Timing!CJ95","v":1},{"$f":"Timing!CK95","v":1},{"$f":"Timing!CL95","v":1},{"$f":"Timing!CM95","v":1},{"$f":"Timing!CN95","v":1},{"$f":"Timing!CO95","v":1},{"$f":"Timing!CP95","v":1},{"$f":"Timing!CQ95","v":1},{"$f":"Timing!CR95","v":1},{"$f":"Timing!CS95","v":1},{"$f":"Timing!CT95","v":1},{"$f":"Timing!CU95","v":1},{"$f":"Timing!CV95","v":1},{"$f":"Timing!CW95","v":1},{"$f":"Timing!CX95","v":1},{"$f":"Timing!CY95","v":1},{"$f":"Timing!CZ95","v":1},{"$f":"Timing!DA95","v":1},{"$f":"Timing!DB95","v":1},{"$f":"Timing!DC95","v":1},{"$f":"Timing!DD95","v":1},{"$f":"Timing!DE95","v":1},{"$f":"Timing!DF95","v":1},{"$f":"Timing!DG95","v":1},{"$f":"Timing!DH95","v":1},{"$f":"Timing!DI95","v":1},{"$f":"Timing!DJ95","v":1},{"$f":"Timing!DK95","v":1},{"$f":"Timing!DL95","v":1},{"$f":"Timing!DM95","v":1},{"$f":"Timing!DN95","v":1},{"$f":"Timing!DO95","v":1},{"$f":"Timing!DP95","v":1},{"$f":"Timing!DQ95","v":1},{"$f":"Timing!DR95","v":1},{"$f":"Timing!DS95","v":1},{"$f":"Timing!DT95","v":1},{"$f":"Timing!DU95","v":1},{"$f":"Timing!DV95","v":1},{"$f":"Timing!DW95","v":1},{"$f":"Timing!DX95","v":1},{"$f":"Timing!DY95","v":1},{"$f":"Timing!DZ95","v":1},{"$f":"Timing!EA95","v":1},{"$f":"Timing!EB95","v":1},{"$f":"Timing!EC95","v":1},{"$f":"Timing!ED95","v":1},{"$f":"Timing!EE95","v":1},{"$f":"Timing!EF95","v":1},{"$f":"Timing!EG95","v":1},{"$f":"Timing!EH95","v":1},{"$f":"Timing!EI95","v":1},{"$f":"Timing!EJ95","v":1},{"$f":"Timing!EK95","v":1},{"$f":"Timing!EL95","v":1},{"$f":"Timing!EM95","v":1},{"$f":"Timing!EN95","v":1},{"$f":"Timing!EO95","v":1},{"$f":"Timing!EP95","v":1},{"$f":"Timing!EQ95","v":1},{"$f":"Timing!ER95","v":1},{"$f":"Timing!ES95","v":1},{"$f":"Timing!ET95","v":1},{"$f":"Timing!EU95","v":1},{"$f":"Timing!EV95","v":1},{"$f":"Timing!EW95","v":1},{"$f":"Timing!EX95","v":1},{"$f":"Timing!EY95","v":1},{"$f":"Timing!EZ95","v":1},{"$f":"Timing!FA95","v":1},{"$f":"Timing!FB95","v":1},{"$f":"Timing!FC95","v":1},{"$f":"Timing!FD95","v":1},{"$f":"Timing!FE95","v":1},{"$f":"Timing!FF95","v":1},{"$f":"Timing!FG95","v":1},{"$f":"Timing!FH95","v":1},{"$f":"Timing!FI95","v":1},{"$f":"Timing!FJ95","v":1},{"$f":"Timing!FK95","v":1},{"$f":"Timing!FL95","v":1},{"$f":"Timing!FM95","v":1},{"$f":"Timing!FN95","v":1},{"$f":"Timing!FO95","v":1},{"$f":"Timing!FP95","v":1},{"$f":"Timing!FQ95","v":1},{"$f":"Timing!FR95","v":1},{"$f":"Timing!FS95","v":1},{"$f":"Timing!FT95","v":1},{"$f":"Timing!FU95","v":1},{"$f":"Timing!FV95","v":1},{"$f":"Timing!FW95","v":1},{"$f":"Timing!FX95","v":1},{"$f":"Timing!FY95","v":1},{"$f":"Timing!FZ95","v":1},{"$f":"Timing!GA95","v":1},{"$f":"Timing!GB95","v":1},{"$f":"Timing!GC95","v":1},{"$f":"Timing!GD95","v":1},{"$f":"Timing!GE95","v":1},{"$f":"Timing!GF95","v":1},{"$f":"Timing!GG95","v":1},{"$f":"Timing!GH95","v":1},{"$f":"Timing!GI95","v":1},{"$f":"Timing!GJ95","v":1},{"$f":"Timing!GK95","v":1},{"$f":"Timing!GL95","v":1},{"$f":"Timing!GM95","v":1},{"$f":"Timing!GN95","v":1},{"$f":"Timing!GO95","v":1},{"$f":"Timing!GP95","v":1},{"$f":"Timing!GQ95","v":1},{"$f":"Timing!GR95","v":1},{"$f":"Timing!GS95","v":1},{"$f":"Timing!GT95","v":1},{"$f":"Timing!GU95","v":1},{"$f":"Timing!GV95","v":1},{"$f":"Timing!GW95","v":1},{"$f":"Timing!GX95","v":1},{"$f":"Timing!GY95","v":1},{"$f":"Timing!GZ95","v":1},{"$f":"Timing!HA95","v":1},{"$f":"Timing!HB95","v":1},{"$f":"Timing!HC95","v":1},{"$f":"Timing!HD95","v":1},{"$f":"Timing!HE95","v":1},{"$f":"Timing!HF95","v":1},{"$f":"Timing!HG95","v":1},{"$f":"Timing!HH95","v":1},{"$f":"Timing!HI95","v":1},{"$f":"Timing!HJ95","v":1},{"$f":"Timing!HK95","v":1},{"$f":"Timing!HL95","v":1},{"$f":"Timing!HM95","v":1},{"$f":"Timing!HN95","v":1},{"$f":"Timing!HO95","v":1},{"$f":"Timing!HP95","v":0},{"$f":"Timing!HQ95","v":0},{"$f":"Timing!HR95","v":0},{"$f":"Timing!HS95","v":0},{"$f":"Timing!HT95","v":0},{"$f":"Timing!HU95","v":0},{"$f":"Timing!HV95","v":0},{"$f":"Timing!HW95","v":0},{"$f":"Timing!HX95","v":0},{"$f":"Timing!HY95","v":0},{"$f":"Timing!HZ95","v":0},{"$f":"Timing!IA95","v":0},{"$f":"Timing!IB95","v":0},{"$f":"Timing!IC95","v":0},{"$f":"Timing!ID95","v":0},{"$f":"Timing!IE95","v":0},{"$f":"Timing!IF95","v":0},{"$f":"Timing!IG95","v":0},{"$f":"Timing!IH95","v":0},{"$f":"Timing!II95","v":0},{"$f":"Timing!IJ95","v":0},{"$f":"Timing!IK95","v":0},{"$f":"Timing!IL95","v":0},{"$f":"Timing!IM95","v":0},{"$f":"Timing!IN95","v":0},{"$f":"Timing!IO95","v":0},{"$f":"Timing!IP95","v":0},{"$f":"Timing!IQ95","v":0},{"$f":"Timing!IR95","v":0},{"$f":"Timing!IS95","v":0},{"$f":"Timing!IT95","v":0},{"$f":"Timing!IU95","v":0}]
[]
[null,null,"NHFIC Principal DSRA Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J97","v":0},{"$f":"Timing!K97","v":0},{"$f":"Timing!L97","v":0},{"$f":"Timing!M97","v":0},{"$f":"Timing!N97","v":0},{"$f":"Timing!O97","v":0},{"$f":"Timing!P97","v":0},{"$f":"Timing!Q97","v":0},{"$f":"Timing!R97","v":0},{"$f":"Timing!S97","v":0},{"$f":"Timing!T97","v":0},{"$f":"Timing!U97","v":0},{"$f":"Timing!V97","v":0},{"$f":"Timing!W97","v":0},{"$f":"Timing!X97","v":1},{"$f":"Timing!Y97","v":1},{"$f":"Timing!Z97","v":1},{"$f":"Timing!AA97","v":1},{"$f":"Timing!AB97","v":1},{"$f":"Timing!AC97","v":1},{"$f":"Timing!AD97","v":1},{"$f":"Timing!AE97","v":1},{"$f":"Timing!AF97","v":1},{"$f":"Timing!AG97","v":1},{"$f":"Timing!AH97","v":1},{"$f":"Timing!AI97","v":1},{"$f":"Timing!AJ97","v":1},{"$f":"Timing!AK97","v":1},{"$f":"Timing!AL97","v":1},{"$f":"Timing!AM97","v":1},{"$f":"Timing!AN97","v":1},{"$f":"Timing!AO97","v":1},{"$f":"Timing!AP97","v":1},{"$f":"Timing!AQ97","v":1},{"$f":"Timing!AR97","v":1},{"$f":"Timing!AS97","v":1},{"$f":"Timing!AT97","v":1},{"$f":"Timing!AU97","v":1},{"$f":"Timing!AV97","v":1},{"$f":"Timing!AW97","v":1},{"$f":"Timing!AX97","v":1},{"$f":"Timing!AY97","v":1},{"$f":"Timing!AZ97","v":1},{"$f":"Timing!BA97","v":1},{"$f":"Timing!BB97","v":1},{"$f":"Timing!BC97","v":1},{"$f":"Timing!BD97","v":1},{"$f":"Timing!BE97","v":1},{"$f":"Timing!BF97","v":1},{"$f":"Timing!BG97","v":1},{"$f":"Timing!BH97","v":1},{"$f":"Timing!BI97","v":1},{"$f":"Timing!BJ97","v":1},{"$f":"Timing!BK97","v":1},{"$f":"Timing!BL97","v":1},{"$f":"Timing!BM97","v":1},{"$f":"Timing!BN97","v":1},{"$f":"Timing!BO97","v":1},{"$f":"Timing!BP97","v":1},{"$f":"Timing!BQ97","v":1},{"$f":"Timing!BR97","v":1},{"$f":"Timing!BS97","v":1},{"$f":"Timing!BT97","v":1},{"$f":"Timing!BU97","v":1},{"$f":"Timing!BV97","v":1},{"$f":"Timing!BW97","v":1},{"$f":"Timing!BX97","v":1},{"$f":"Timing!BY97","v":1},{"$f":"Timing!BZ97","v":1},{"$f":"Timing!CA97","v":1},{"$f":"Timing!CB97","v":1},{"$f":"Timing!CC97","v":1},{"$f":"Timing!CD97","v":1},{"$f":"Timing!CE97","v":1},{"$f":"Timing!CF97","v":1},{"$f":"Timing!CG97","v":1},{"$f":"Timing!CH97","v":1},{"$f":"Timing!CI97","v":1},{"$f":"Timing!CJ97","v":1},{"$f":"Timing!CK97","v":1},{"$f":"Timing!CL97","v":1},{"$f":"Timing!CM97","v":1},{"$f":"Timing!CN97","v":1},{"$f":"Timing!CO97","v":1},{"$f":"Timing!CP97","v":1},{"$f":"Timing!CQ97","v":1},{"$f":"Timing!CR97","v":1},{"$f":"Timing!CS97","v":1},{"$f":"Timing!CT97","v":1},{"$f":"Timing!CU97","v":1},{"$f":"Timing!CV97","v":1},{"$f":"Timing!CW97","v":1},{"$f":"Timing!CX97","v":1},{"$f":"Timing!CY97","v":1},{"$f":"Timing!CZ97","v":1},{"$f":"Timing!DA97","v":1},{"$f":"Timing!DB97","v":1},{"$f":"Timing!DC97","v":1},{"$f":"Timing!DD97","v":1},{"$f":"Timing!DE97","v":1},{"$f":"Timing!DF97","v":1},{"$f":"Timing!DG97","v":1},{"$f":"Timing!DH97","v":1},{"$f":"Timing!DI97","v":1},{"$f":"Timing!DJ97","v":1},{"$f":"Timing!DK97","v":1},{"$f":"Timing!DL97","v":1},{"$f":"Timing!DM97","v":1},{"$f":"Timing!DN97","v":1},{"$f":"Timing!DO97","v":1},{"$f":"Timing!DP97","v":1},{"$f":"Timing!DQ97","v":1},{"$f":"Timing!DR97","v":1},{"$f":"Timing!DS97","v":1},{"$f":"Timing!DT97","v":1},{"$f":"Timing!DU97","v":1},{"$f":"Timing!DV97","v":1},{"$f":"Timing!DW97","v":1},{"$f":"Timing!DX97","v":1},{"$f":"Timing!DY97","v":1},{"$f":"Timing!DZ97","v":1},{"$f":"Timing!EA97","v":1},{"$f":"Timing!EB97","v":1},{"$f":"Timing!EC97","v":1},{"$f":"Timing!ED97","v":1},{"$f":"Timing!EE97","v":1},{"$f":"Timing!EF97","v":1},{"$f":"Timing!EG97","v":1},{"$f":"Timing!EH97","v":1},{"$f":"Timing!EI97","v":1},{"$f":"Timing!EJ97","v":1},{"$f":"Timing!EK97","v":1},{"$f":"Timing!EL97","v":1},{"$f":"Timing!EM97","v":1},{"$f":"Timing!EN97","v":1},{"$f":"Timing!EO97","v":1},{"$f":"Timing!EP97","v":1},{"$f":"Timing!EQ97","v":1},{"$f":"Timing!ER97","v":1},{"$f":"Timing!ES97","v":1},{"$f":"Timing!ET97","v":1},{"$f":"Timing!EU97","v":1},{"$f":"Timing!EV97","v":1},{"$f":"Timing!EW97","v":1},{"$f":"Timing!EX97","v":1},{"$f":"Timing!EY97","v":1},{"$f":"Timing!EZ97","v":1},{"$f":"Timing!FA97","v":1},{"$f":"Timing!FB97","v":1},{"$f":"Timing!FC97","v":1},{"$f":"Timing!FD97","v":1},{"$f":"Timing!FE97","v":1},{"$f":"Timing!FF97","v":1},{"$f":"Timing!FG97","v":1},{"$f":"Timing!FH97","v":1},{"$f":"Timing!FI97","v":1},{"$f":"Timing!FJ97","v":1},{"$f":"Timing!FK97","v":1},{"$f":"Timing!FL97","v":1},{"$f":"Timing!FM97","v":1},{"$f":"Timing!FN97","v":1},{"$f":"Timing!FO97","v":1},{"$f":"Timing!FP97","v":1},{"$f":"Timing!FQ97","v":1},{"$f":"Timing!FR97","v":1},{"$f":"Timing!FS97","v":1},{"$f":"Timing!FT97","v":1},{"$f":"Timing!FU97","v":1},{"$f":"Timing!FV97","v":1},{"$f":"Timing!FW97","v":1},{"$f":"Timing!FX97","v":1},{"$f":"Timing!FY97","v":1},{"$f":"Timing!FZ97","v":1},{"$f":"Timing!GA97","v":1},{"$f":"Timing!GB97","v":1},{"$f":"Timing!GC97","v":1},{"$f":"Timing!GD97","v":1},{"$f":"Timing!GE97","v":1},{"$f":"Timing!GF97","v":1},{"$f":"Timing!GG97","v":1},{"$f":"Timing!GH97","v":1},{"$f":"Timing!GI97","v":1},{"$f":"Timing!GJ97","v":1},{"$f":"Timing!GK97","v":1},{"$f":"Timing!GL97","v":1},{"$f":"Timing!GM97","v":1},{"$f":"Timing!GN97","v":1},{"$f":"Timing!GO97","v":1},{"$f":"Timing!GP97","v":1},{"$f":"Timing!GQ97","v":1},{"$f":"Timing!GR97","v":1},{"$f":"Timing!GS97","v":1},{"$f":"Timing!GT97","v":1},{"$f":"Timing!GU97","v":1},{"$f":"Timing!GV97","v":1},{"$f":"Timing!GW97","v":1},{"$f":"Timing!GX97","v":1},{"$f":"Timing!GY97","v":1},{"$f":"Timing!GZ97","v":1},{"$f":"Timing!HA97","v":1},{"$f":"Timing!HB97","v":1},{"$f":"Timing!HC97","v":1},{"$f":"Timing!HD97","v":1},{"$f":"Timing!HE97","v":1},{"$f":"Timing!HF97","v":1},{"$f":"Timing!HG97","v":1},{"$f":"Timing!HH97","v":1},{"$f":"Timing!HI97","v":1},{"$f":"Timing!HJ97","v":1},{"$f":"Timing!HK97","v":1},{"$f":"Timing!HL97","v":1},{"$f":"Timing!HM97","v":1},{"$f":"Timing!HN97","v":1},{"$f":"Timing!HO97","v":1},{"$f":"Timing!HP97","v":0},{"$f":"Timing!HQ97","v":0},{"$f":"Timing!HR97","v":0},{"$f":"Timing!HS97","v":0},{"$f":"Timing!HT97","v":0},{"$f":"Timing!HU97","v":0},{"$f":"Timing!HV97","v":0},{"$f":"Timing!HW97","v":0},{"$f":"Timing!HX97","v":0},{"$f":"Timing!HY97","v":0},{"$f":"Timing!HZ97","v":0},{"$f":"Timing!IA97","v":0},{"$f":"Timing!IB97","v":0},{"$f":"Timing!IC97","v":0},{"$f":"Timing!ID97","v":0},{"$f":"Timing!IE97","v":0},{"$f":"Timing!IF97","v":0},{"$f":"Timing!IG97","v":0},{"$f":"Timing!IH97","v":0},{"$f":"Timing!II97","v":0},{"$f":"Timing!IJ97","v":0},{"$f":"Timing!IK97","v":0},{"$f":"Timing!IL97","v":0},{"$f":"Timing!IM97","v":0},{"$f":"Timing!IN97","v":0},{"$f":"Timing!IO97","v":0},{"$f":"Timing!IP97","v":0},{"$f":"Timing!IQ97","v":0},{"$f":"Timing!IR97","v":0},{"$f":"Timing!IS97","v":0},{"$f":"Timing!IT97","v":0},{"$f":"Timing!IU97","v":0}]
[]
[null,null,"Senior Debt Flags"]
[null,null,"Senior Debt Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J103","v":0},{"$f":"Timing!K103","v":0},{"$f":"Timing!L103","v":0},{"$f":"Timing!M103","v":0},{"$f":"Timing!N103","v":0},{"$f":"Timing!O103","v":0},{"$f":"Timing!P103","v":0},{"$f":"Timing!Q103","v":0},{"$f":"Timing!R103","v":0},{"$f":"Timing!S103","v":0},{"$f":"Timing!T103","v":0},{"$f":"Timing!U103","v":0},{"$f":"Timing!V103","v":0},{"$f":"Timing!W103","v":0},{"$f":"Timing!X103","v":1},{"$f":"Timing!Y103","v":1},{"$f":"Timing!Z103","v":1},{"$f":"Timing!AA103","v":1},{"$f":"Timing!AB103","v":1},{"$f":"Timing!AC103","v":1},{"$f":"Timing!AD103","v":1},{"$f":"Timing!AE103","v":1},{"$f":"Timing!AF103","v":1},{"$f":"Timing!AG103","v":1},{"$f":"Timing!AH103","v":1},{"$f":"Timing!AI103","v":1},{"$f":"Timing!AJ103","v":1},{"$f":"Timing!AK103","v":1},{"$f":"Timing!AL103","v":1},{"$f":"Timing!AM103","v":1},{"$f":"Timing!AN103","v":1},{"$f":"Timing!AO103","v":1},{"$f":"Timing!AP103","v":1},{"$f":"Timing!AQ103","v":1},{"$f":"Timing!AR103","v":1},{"$f":"Timing!AS103","v":1},{"$f":"Timing!AT103","v":1},{"$f":"Timing!AU103","v":1},{"$f":"Timing!AV103","v":1},{"$f":"Timing!AW103","v":1},{"$f":"Timing!AX103","v":1},{"$f":"Timing!AY103","v":1},{"$f":"Timing!AZ103","v":1},{"$f":"Timing!BA103","v":1},{"$f":"Timing!BB103","v":1},{"$f":"Timing!BC103","v":1},{"$f":"Timing!BD103","v":1},{"$f":"Timing!BE103","v":1},{"$f":"Timing!BF103","v":1},{"$f":"Timing!BG103","v":1},{"$f":"Timing!BH103","v":1},{"$f":"Timing!BI103","v":1},{"$f":"Timing!BJ103","v":1},{"$f":"Timing!BK103","v":1},{"$f":"Timing!BL103","v":1},{"$f":"Timing!BM103","v":1},{"$f":"Timing!BN103","v":1},{"$f":"Timing!BO103","v":1},{"$f":"Timing!BP103","v":1},{"$f":"Timing!BQ103","v":1},{"$f":"Timing!BR103","v":1},{"$f":"Timing!BS103","v":1},{"$f":"Timing!BT103","v":1},{"$f":"Timing!BU103","v":1},{"$f":"Timing!BV103","v":1},{"$f":"Timing!BW103","v":1},{"$f":"Timing!BX103","v":1},{"$f":"Timing!BY103","v":1},{"$f":"Timing!BZ103","v":1},{"$f":"Timing!CA103","v":1},{"$f":"Timing!CB103","v":1},{"$f":"Timing!CC103","v":1},{"$f":"Timing!CD103","v":1},{"$f":"Timing!CE103","v":1},{"$f":"Timing!CF103","v":1},{"$f":"Timing!CG103","v":1},{"$f":"Timing!CH103","v":1},{"$f":"Timing!CI103","v":1},{"$f":"Timing!CJ103","v":1},{"$f":"Timing!CK103","v":1},{"$f":"Timing!CL103","v":1},{"$f":"Timing!CM103","v":1},{"$f":"Timing!CN103","v":1},{"$f":"Timing!CO103","v":1},{"$f":"Timing!CP103","v":1},{"$f":"Timing!CQ103","v":1},{"$f":"Timing!CR103","v":1},{"$f":"Timing!CS103","v":1},{"$f":"Timing!CT103","v":1},{"$f":"Timing!CU103","v":1},{"$f":"Timing!CV103","v":1},{"$f":"Timing!CW103","v":1},{"$f":"Timing!CX103","v":1},{"$f":"Timing!CY103","v":1},{"$f":"Timing!CZ103","v":1},{"$f":"Timing!DA103","v":1},{"$f":"Timing!DB103","v":1},{"$f":"Timing!DC103","v":1},{"$f":"Timing!DD103","v":1},{"$f":"Timing!DE103","v":1},{"$f":"Timing!DF103","v":1},{"$f":"Timing!DG103","v":1},{"$f":"Timing!DH103","v":1},{"$f":"Timing!DI103","v":1},{"$f":"Timing!DJ103","v":1},{"$f":"Timing!DK103","v":1},{"$f":"Timing!DL103","v":1},{"$f":"Timing!DM103","v":1},{"$f":"Timing!DN103","v":1},{"$f":"Timing!DO103","v":1},{"$f":"Timing!DP103","v":1},{"$f":"Timing!DQ103","v":1},{"$f":"Timing!DR103","v":1},{"$f":"Timing!DS103","v":1},{"$f":"Timing!DT103","v":1},{"$f":"Timing!DU103","v":1},{"$f":"Timing!DV103","v":1},{"$f":"Timing!DW103","v":1},{"$f":"Timing!DX103","v":1},{"$f":"Timing!DY103","v":1},{"$f":"Timing!DZ103","v":1},{"$f":"Timing!EA103","v":1},{"$f":"Timing!EB103","v":1},{"$f":"Timing!EC103","v":1},{"$f":"Timing!ED103","v":1},{"$f":"Timing!EE103","v":1},{"$f":"Timing!EF103","v":1},{"$f":"Timing!EG103","v":1},{"$f":"Timing!EH103","v":1},{"$f":"Timing!EI103","v":1},{"$f":"Timing!EJ103","v":1},{"$f":"Timing!EK103","v":1},{"$f":"Timing!EL103","v":1},{"$f":"Timing!EM103","v":1},{"$f":"Timing!EN103","v":1},{"$f":"Timing!EO103","v":1},{"$f":"Timing!EP103","v":1},{"$f":"Timing!EQ103","v":1},{"$f":"Timing!ER103","v":1},{"$f":"Timing!ES103","v":1},{"$f":"Timing!ET103","v":1},{"$f":"Timing!EU103","v":1},{"$f":"Timing!EV103","v":1},{"$f":"Timing!EW103","v":1},{"$f":"Timing!EX103","v":1},{"$f":"Timing!EY103","v":1},{"$f":"Timing!EZ103","v":1},{"$f":"Timing!FA103","v":1},{"$f":"Timing!FB103","v":1},{"$f":"Timing!FC103","v":1},{"$f":"Timing!FD103","v":1},{"$f":"Timing!FE103","v":1},{"$f":"Timing!FF103","v":1},{"$f":"Timing!FG103","v":1},{"$f":"Timing!FH103","v":1},{"$f":"Timing!FI103","v":1},{"$f":"Timing!FJ103","v":1},{"$f":"Timing!FK103","v":1},{"$f":"Timing!FL103","v":1},{"$f":"Timing!FM103","v":1},{"$f":"Timing!FN103","v":1},{"$f":"Timing!FO103","v":1},{"$f":"Timing!FP103","v":1},{"$f":"Timing!FQ103","v":1},{"$f":"Timing!FR103","v":1},{"$f":"Timing!FS103","v":1},{"$f":"Timing!FT103","v":1},{"$f":"Timing!FU103","v":1},{"$f":"Timing!FV103","v":1},{"$f":"Timing!FW103","v":1},{"$f":"Timing!FX103","v":1},{"$f":"Timing!FY103","v":1},{"$f":"Timing!FZ103","v":1},{"$f":"Timing!GA103","v":1},{"$f":"Timing!GB103","v":1},{"$f":"Timing!GC103","v":1},{"$f":"Timing!GD103","v":1},{"$f":"Timing!GE103","v":1},{"$f":"Timing!GF103","v":1},{"$f":"Timing!GG103","v":1},{"$f":"Timing!GH103","v":1},{"$f":"Timing!GI103","v":1},{"$f":"Timing!GJ103","v":1},{"$f":"Timing!GK103","v":1},{"$f":"Timing!GL103","v":1},{"$f":"Timing!GM103","v":1},{"$f":"Timing!GN103","v":1},{"$f":"Timing!GO103","v":1},{"$f":"Timing!GP103","v":1},{"$f":"Timing!GQ103","v":1},{"$f":"Timing!GR103","v":1},{"$f":"Timing!GS103","v":1},{"$f":"Timing!GT103","v":1},{"$f":"Timing!GU103","v":1},{"$f":"Timing!GV103","v":1},{"$f":"Timing!GW103","v":1},{"$f":"Timing!GX103","v":1},{"$f":"Timing!GY103","v":1},{"$f":"Timing!GZ103","v":1},{"$f":"Timing!HA103","v":1},{"$f":"Timing!HB103","v":1},{"$f":"Timing!HC103","v":1},{"$f":"Timing!HD103","v":1},{"$f":"Timing!HE103","v":1},{"$f":"Timing!HF103","v":1},{"$f":"Timing!HG103","v":1},{"$f":"Timing!HH103","v":1},{"$f":"Timing!HI103","v":1},{"$f":"Timing!HJ103","v":1},{"$f":"Timing!HK103","v":1},{"$f":"Timing!HL103","v":1},{"$f":"Timing!HM103","v":1},{"$f":"Timing!HN103","v":1},{"$f":"Timing!HO103","v":1},{"$f":"Timing!HP103","v":0},{"$f":"Timing!HQ103","v":0},{"$f":"Timing!HR103","v":0},{"$f":"Timing!HS103","v":0},{"$f":"Timing!HT103","v":0},{"$f":"Timing!HU103","v":0},{"$f":"Timing!HV103","v":0},{"$f":"Timing!HW103","v":0},{"$f":"Timing!HX103","v":0},{"$f":"Timing!HY103","v":0},{"$f":"Timing!HZ103","v":0},{"$f":"Timing!IA103","v":0},{"$f":"Timing!IB103","v":0},{"$f":"Timing!IC103","v":0},{"$f":"Timing!ID103","v":0},{"$f":"Timing!IE103","v":0},{"$f":"Timing!IF103","v":0},{"$f":"Timing!IG103","v":0},{"$f":"Timing!IH103","v":0},{"$f":"Timing!II103","v":0},{"$f":"Timing!IJ103","v":0},{"$f":"Timing!IK103","v":0},{"$f":"Timing!IL103","v":0},{"$f":"Timing!IM103","v":0},{"$f":"Timing!IN103","v":0},{"$f":"Timing!IO103","v":0},{"$f":"Timing!IP103","v":0},{"$f":"Timing!IQ103","v":0},{"$f":"Timing!IR103","v":0},{"$f":"Timing!IS103","v":0},{"$f":"Timing!IT103","v":0},{"$f":"Timing!IU103","v":0}]
[null,null,"Senior Debt Refi Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J104","v":0},{"$f":"Timing!K104","v":0},{"$f":"Timing!L104","v":0},{"$f":"Timing!M104","v":0},{"$f":"Timing!N104","v":0},{"$f":"Timing!O104","v":0},{"$f":"Timing!P104","v":0},{"$f":"Timing!Q104","v":0},{"$f":"Timing!R104","v":0},{"$f":"Timing!S104","v":0},{"$f":"Timing!T104","v":0},{"$f":"Timing!U104","v":0},{"$f":"Timing!V104","v":0},{"$f":"Timing!W104","v":1},{"$f":"Timing!X104","v":0},{"$f":"Timing!Y104","v":0},{"$f":"Timing!Z104","v":0},{"$f":"Timing!AA104","v":0},{"$f":"Timing!AB104","v":0},{"$f":"Timing!AC104","v":0},{"$f":"Timing!AD104","v":0},{"$f":"Timing!AE104","v":0},{"$f":"Timing!AF104","v":0},{"$f":"Timing!AG104","v":1},{"$f":"Timing!AH104","v":0},{"$f":"Timing!AI104","v":0},{"$f":"Timing!AJ104","v":0},{"$f":"Timing!AK104","v":0},{"$f":"Timing!AL104","v":0},{"$f":"Timing!AM104","v":0},{"$f":"Timing!AN104","v":0},{"$f":"Timing!AO104","v":0},{"$f":"Timing!AP104","v":0},{"$f":"Timing!AQ104","v":1},{"$f":"Timing!AR104","v":0},{"$f":"Timing!AS104","v":0},{"$f":"Timing!AT104","v":0},{"$f":"Timing!AU104","v":0},{"$f":"Timing!AV104","v":0},{"$f":"Timing!AW104","v":0},{"$f":"Timing!AX104","v":0},{"$f":"Timing!AY104","v":0},{"$f":"Timing!AZ104","v":0},{"$f":"Timing!BA104","v":1},{"$f":"Timing!BB104","v":0},{"$f":"Timing!BC104","v":0},{"$f":"Timing!BD104","v":0},{"$f":"Timing!BE104","v":0},{"$f":"Timing!BF104","v":0},{"$f":"Timing!BG104","v":0},{"$f":"Timing!BH104","v":0},{"$f":"Timing!BI104","v":0},{"$f":"Timing!BJ104","v":0},{"$f":"Timing!BK104","v":1},{"$f":"Timing!BL104","v":0},{"$f":"Timing!BM104","v":0},{"$f":"Timing!BN104","v":0},{"$f":"Timing!BO104","v":0},{"$f":"Timing!BP104","v":0},{"$f":"Timing!BQ104","v":0},{"$f":"Timing!BR104","v":0},{"$f":"Timing!BS104","v":0},{"$f":"Timing!BT104","v":0},{"$f":"Timing!BU104","v":1},{"$f":"Timing!BV104","v":0},{"$f":"Timing!BW104","v":0},{"$f":"Timing!BX104","v":0},{"$f":"Timing!BY104","v":0},{"$f":"Timing!BZ104","v":0},{"$f":"Timing!CA104","v":0},{"$f":"Timing!CB104","v":0},{"$f":"Timing!CC104","v":0},{"$f":"Timing!CD104","v":0},{"$f":"Timing!CE104","v":1},{"$f":"Timing!CF104","v":0},{"$f":"Timing!CG104","v":0},{"$f":"Timing!CH104","v":0},{"$f":"Timing!CI104","v":0},{"$f":"Timing!CJ104","v":0},{"$f":"Timing!CK104","v":0},{"$f":"Timing!CL104","v":0},{"$f":"Timing!CM104","v":0},{"$f":"Timing!CN104","v":0},{"$f":"Timing!CO104","v":1},{"$f":"Timing!CP104","v":0},{"$f":"Timing!CQ104","v":0},{"$f":"Timing!CR104","v":0},{"$f":"Timing!CS104","v":0},{"$f":"Timing!CT104","v":0},{"$f":"Timing!CU104","v":0},{"$f":"Timing!CV104","v":0},{"$f":"Timing!CW104","v":0},{"$f":"Timing!CX104","v":0},{"$f":"Timing!CY104","v":1},{"$f":"Timing!CZ104","v":0},{"$f":"Timing!DA104","v":0},{"$f":"Timing!DB104","v":0},{"$f":"Timing!DC104","v":0},{"$f":"Timing!DD104","v":0},{"$f":"Timing!DE104","v":0},{"$f":"Timing!DF104","v":0},{"$f":"Timing!DG104","v":0},{"$f":"Timing!DH104","v":0},{"$f":"Timing!DI104","v":1},{"$f":"Timing!DJ104","v":0},{"$f":"Timing!DK104","v":0},{"$f":"Timing!DL104","v":0},{"$f":"Timing!DM104","v":0},{"$f":"Timing!DN104","v":0},{"$f":"Timing!DO104","v":0},{"$f":"Timing!DP104","v":0},{"$f":"Timing!DQ104","v":0},{"$f":"Timing!DR104","v":0},{"$f":"Timing!DS104","v":1},{"$f":"Timing!DT104","v":0},{"$f":"Timing!DU104","v":0},{"$f":"Timing!DV104","v":0},{"$f":"Timing!DW104","v":0},{"$f":"Timing!DX104","v":0},{"$f":"Timing!DY104","v":0},{"$f":"Timing!DZ104","v":0},{"$f":"Timing!EA104","v":0},{"$f":"Timing!EB104","v":0},{"$f":"Timing!EC104","v":1},{"$f":"Timing!ED104","v":0},{"$f":"Timing!EE104","v":0},{"$f":"Timing!EF104","v":0},{"$f":"Timing!EG104","v":0},{"$f":"Timing!EH104","v":0},{"$f":"Timing!EI104","v":0},{"$f":"Timing!EJ104","v":0},{"$f":"Timing!EK104","v":0},{"$f":"Timing!EL104","v":0},{"$f":"Timing!EM104","v":1},{"$f":"Timing!EN104","v":0},{"$f":"Timing!EO104","v":0},{"$f":"Timing!EP104","v":0},{"$f":"Timing!EQ104","v":0},{"$f":"Timing!ER104","v":0},{"$f":"Timing!ES104","v":0},{"$f":"Timing!ET104","v":0},{"$f":"Timing!EU104","v":0},{"$f":"Timing!EV104","v":0},{"$f":"Timing!EW104","v":1},{"$f":"Timing!EX104","v":0},{"$f":"Timing!EY104","v":0},{"$f":"Timing!EZ104","v":0},{"$f":"Timing!FA104","v":0},{"$f":"Timing!FB104","v":0},{"$f":"Timing!FC104","v":0},{"$f":"Timing!FD104","v":0},{"$f":"Timing!FE104","v":0},{"$f":"Timing!FF104","v":0},{"$f":"Timing!FG104","v":1},{"$f":"Timing!FH104","v":0},{"$f":"Timing!FI104","v":0},{"$f":"Timing!FJ104","v":0},{"$f":"Timing!FK104","v":0},{"$f":"Timing!FL104","v":0},{"$f":"Timing!FM104","v":0},{"$f":"Timing!FN104","v":0},{"$f":"Timing!FO104","v":0},{"$f":"Timing!FP104","v":0},{"$f":"Timing!FQ104","v":1},{"$f":"Timing!FR104","v":0},{"$f":"Timing!FS104","v":0},{"$f":"Timing!FT104","v":0},{"$f":"Timing!FU104","v":0},{"$f":"Timing!FV104","v":0},{"$f":"Timing!FW104","v":0},{"$f":"Timing!FX104","v":0},{"$f":"Timing!FY104","v":0},{"$f":"Timing!FZ104","v":0},{"$f":"Timing!GA104","v":1},{"$f":"Timing!GB104","v":0},{"$f":"Timing!GC104","v":0},{"$f":"Timing!GD104","v":0},{"$f":"Timing!GE104","v":0},{"$f":"Timing!GF104","v":0},{"$f":"Timing!GG104","v":0},{"$f":"Timing!GH104","v":0},{"$f":"Timing!GI104","v":0},{"$f":"Timing!GJ104","v":0},{"$f":"Timing!GK104","v":1},{"$f":"Timing!GL104","v":0},{"$f":"Timing!GM104","v":0},{"$f":"Timing!GN104","v":0},{"$f":"Timing!GO104","v":0},{"$f":"Timing!GP104","v":0},{"$f":"Timing!GQ104","v":0},{"$f":"Timing!GR104","v":0},{"$f":"Timing!GS104","v":0},{"$f":"Timing!GT104","v":0},{"$f":"Timing!GU104","v":1},{"$f":"Timing!GV104","v":0},{"$f":"Timing!GW104","v":0},{"$f":"Timing!GX104","v":0},{"$f":"Timing!GY104","v":0},{"$f":"Timing!GZ104","v":0},{"$f":"Timing!HA104","v":0},{"$f":"Timing!HB104","v":0},{"$f":"Timing!HC104","v":0},{"$f":"Timing!HD104","v":0},{"$f":"Timing!HE104","v":1},{"$f":"Timing!HF104","v":0},{"$f":"Timing!HG104","v":0},{"$f":"Timing!HH104","v":0},{"$f":"Timing!HI104","v":0},{"$f":"Timing!HJ104","v":0},{"$f":"Timing!HK104","v":0},{"$f":"Timing!HL104","v":0},{"$f":"Timing!HM104","v":0},{"$f":"Timing!HN104","v":0},{"$f":"Timing!HO104","v":0},{"$f":"Timing!HP104","v":0},{"$f":"Timing!HQ104","v":0},{"$f":"Timing!HR104","v":0},{"$f":"Timing!HS104","v":0},{"$f":"Timing!HT104","v":0},{"$f":"Timing!HU104","v":0},{"$f":"Timing!HV104","v":0},{"$f":"Timing!HW104","v":0},{"$f":"Timing!HX104","v":0},{"$f":"Timing!HY104","v":0},{"$f":"Timing!HZ104","v":0},{"$f":"Timing!IA104","v":0},{"$f":"Timing!IB104","v":0},{"$f":"Timing!IC104","v":0},{"$f":"Timing!ID104","v":0},{"$f":"Timing!IE104","v":0},{"$f":"Timing!IF104","v":0},{"$f":"Timing!IG104","v":0},{"$f":"Timing!IH104","v":0},{"$f":"Timing!II104","v":0},{"$f":"Timing!IJ104","v":0},{"$f":"Timing!IK104","v":0},{"$f":"Timing!IL104","v":0},{"$f":"Timing!IM104","v":0},{"$f":"Timing!IN104","v":0},{"$f":"Timing!IO104","v":0},{"$f":"Timing!IP104","v":0},{"$f":"Timing!IQ104","v":0},{"$f":"Timing!IR104","v":0},{"$f":"Timing!IS104","v":0},{"$f":"Timing!IT104","v":0},{"$f":"Timing!IU104","v":0}]
[null,null,"Senior Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J105","v":0},{"$f":"Timing!K105","v":0},{"$f":"Timing!L105","v":0},{"$f":"Timing!M105","v":0},{"$f":"Timing!N105","v":0},{"$f":"Timing!O105","v":0},{"$f":"Timing!P105","v":0},{"$f":"Timing!Q105","v":0},{"$f":"Timing!R105","v":0},{"$f":"Timing!S105","v":0},{"$f":"Timing!T105","v":0},{"$f":"Timing!U105","v":0},{"$f":"Timing!V105","v":0},{"$f":"Timing!W105","v":0},{"$f":"Timing!X105","v":0},{"$f":"Timing!Y105","v":0},{"$f":"Timing!Z105","v":0},{"$f":"Timing!AA105","v":0},{"$f":"Timing!AB105","v":0},{"$f":"Timing!AC105","v":0},{"$f":"Timing!AD105","v":0},{"$f":"Timing!AE105","v":0},{"$f":"Timing!AF105","v":0},{"$f":"Timing!AG105","v":0},{"$f":"Timing!AH105","v":0},{"$f":"Timing!AI105","v":0},{"$f":"Timing!AJ105","v":0},{"$f":"Timing!AK105","v":0},{"$f":"Timing!AL105","v":0},{"$f":"Timing!AM105","v":0},{"$f":"Timing!AN105","v":0},{"$f":"Timing!AO105","v":0},{"$f":"Timing!AP105","v":0},{"$f":"Timing!AQ105","v":0},{"$f":"Timing!AR105","v":0},{"$f":"Timing!AS105","v":0},{"$f":"Timing!AT105","v":0},{"$f":"Timing!AU105","v":0},{"$f":"Timing!AV105","v":0},{"$f":"Timing!AW105","v":0},{"$f":"Timing!AX105","v":0},{"$f":"Timing!AY105","v":0},{"$f":"Timing!AZ105","v":0},{"$f":"Timing!BA105","v":0},{"$f":"Timing!BB105","v":0},{"$f":"Timing!BC105","v":0},{"$f":"Timing!BD105","v":0},{"$f":"Timing!BE105","v":0},{"$f":"Timing!BF105","v":0},{"$f":"Timing!BG105","v":0},{"$f":"Timing!BH105","v":0},{"$f":"Timing!BI105","v":0},{"$f":"Timing!BJ105","v":0},{"$f":"Timing!BK105","v":0},{"$f":"Timing!BL105","v":0},{"$f":"Timing!BM105","v":0},{"$f":"Timing!BN105","v":0},{"$f":"Timing!BO105","v":0},{"$f":"Timing!BP105","v":0},{"$f":"Timing!BQ105","v":0},{"$f":"Timing!BR105","v":0},{"$f":"Timing!BS105","v":0},{"$f":"Timing!BT105","v":0},{"$f":"Timing!BU105","v":0},{"$f":"Timing!BV105","v":0},{"$f":"Timing!BW105","v":0},{"$f":"Timing!BX105","v":0},{"$f":"Timing!BY105","v":0},{"$f":"Timing!BZ105","v":0},{"$f":"Timing!CA105","v":0},{"$f":"Timing!CB105","v":0},{"$f":"Timing!CC105","v":0},{"$f":"Timing!CD105","v":0},{"$f":"Timing!CE105","v":0},{"$f":"Timing!CF105","v":0},{"$f":"Timing!CG105","v":0},{"$f":"Timing!CH105","v":0},{"$f":"Timing!CI105","v":0},{"$f":"Timing!CJ105","v":0},{"$f":"Timing!CK105","v":0},{"$f":"Timing!CL105","v":0},{"$f":"Timing!CM105","v":0},{"$f":"Timing!CN105","v":0},{"$f":"Timing!CO105","v":0},{"$f":"Timing!CP105","v":0},{"$f":"Timing!CQ105","v":0},{"$f":"Timing!CR105","v":0},{"$f":"Timing!CS105","v":0},{"$f":"Timing!CT105","v":0},{"$f":"Timing!CU105","v":0},{"$f":"Timing!CV105","v":0},{"$f":"Timing!CW105","v":0},{"$f":"Timing!CX105","v":0},{"$f":"Timing!CY105","v":0},{"$f":"Timing!CZ105","v":0},{"$f":"Timing!DA105","v":0},{"$f":"Timing!DB105","v":0},{"$f":"Timing!DC105","v":0},{"$f":"Timing!DD105","v":0},{"$f":"Timing!DE105","v":0},{"$f":"Timing!DF105","v":0},{"$f":"Timing!DG105","v":0},{"$f":"Timing!DH105","v":0},{"$f":"Timing!DI105","v":0},{"$f":"Timing!DJ105","v":0},{"$f":"Timing!DK105","v":0},{"$f":"Timing!DL105","v":0},{"$f":"Timing!DM105","v":0},{"$f":"Timing!DN105","v":0},{"$f":"Timing!DO105","v":0},{"$f":"Timing!DP105","v":0},{"$f":"Timing!DQ105","v":0},{"$f":"Timing!DR105","v":0},{"$f":"Timing!DS105","v":0},{"$f":"Timing!DT105","v":0},{"$f":"Timing!DU105","v":0},{"$f":"Timing!DV105","v":0},{"$f":"Timing!DW105","v":0},{"$f":"Timing!DX105","v":0},{"$f":"Timing!DY105","v":0},{"$f":"Timing!DZ105","v":0},{"$f":"Timing!EA105","v":0},{"$f":"Timing!EB105","v":0},{"$f":"Timing!EC105","v":0},{"$f":"Timing!ED105","v":0},{"$f":"Timing!EE105","v":0},{"$f":"Timing!EF105","v":0},{"$f":"Timing!EG105","v":0},{"$f":"Timing!EH105","v":0},{"$f":"Timing!EI105","v":0},{"$f":"Timing!EJ105","v":0},{"$f":"Timing!EK105","v":0},{"$f":"Timing!EL105","v":0},{"$f":"Timing!EM105","v":0},{"$f":"Timing!EN105","v":0},{"$f":"Timing!EO105","v":0},{"$f":"Timing!EP105","v":0},{"$f":"Timing!EQ105","v":0},{"$f":"Timing!ER105","v":0},{"$f":"Timing!ES105","v":0},{"$f":"Timing!ET105","v":0},{"$f":"Timing!EU105","v":0},{"$f":"Timing!EV105","v":0},{"$f":"Timing!EW105","v":0},{"$f":"Timing!EX105","v":0},{"$f":"Timing!EY105","v":0},{"$f":"Timing!EZ105","v":0},{"$f":"Timing!FA105","v":0},{"$f":"Timing!FB105","v":0},{"$f":"Timing!FC105","v":0},{"$f":"Timing!FD105","v":0},{"$f":"Timing!FE105","v":0},{"$f":"Timing!FF105","v":0},{"$f":"Timing!FG105","v":0},{"$f":"Timing!FH105","v":0},{"$f":"Timing!FI105","v":0},{"$f":"Timing!FJ105","v":0},{"$f":"Timing!FK105","v":0},{"$f":"Timing!FL105","v":0},{"$f":"Timing!FM105","v":0},{"$f":"Timing!FN105","v":0},{"$f":"Timing!FO105","v":0},{"$f":"Timing!FP105","v":0},{"$f":"Timing!FQ105","v":0},{"$f":"Timing!FR105","v":0},{"$f":"Timing!FS105","v":0},{"$f":"Timing!FT105","v":0},{"$f":"Timing!FU105","v":0},{"$f":"Timing!FV105","v":0},{"$f":"Timing!FW105","v":0},{"$f":"Timing!FX105","v":0},{"$f":"Timing!FY105","v":0},{"$f":"Timing!FZ105","v":0},{"$f":"Timing!GA105","v":0},{"$f":"Timing!GB105","v":0},{"$f":"Timing!GC105","v":0},{"$f":"Timing!GD105","v":0},{"$f":"Timing!GE105","v":0},{"$f":"Timing!GF105","v":0},{"$f":"Timing!GG105","v":0},{"$f":"Timing!GH105","v":0},{"$f":"Timing!GI105","v":0},{"$f":"Timing!GJ105","v":0},{"$f":"Timing!GK105","v":0},{"$f":"Timing!GL105","v":0},{"$f":"Timing!GM105","v":0},{"$f":"Timing!GN105","v":0},{"$f":"Timing!GO105","v":0},{"$f":"Timing!GP105","v":0},{"$f":"Timing!GQ105","v":0},{"$f":"Timing!GR105","v":0},{"$f":"Timing!GS105","v":0},{"$f":"Timing!GT105","v":0},{"$f":"Timing!GU105","v":0},{"$f":"Timing!GV105","v":0},{"$f":"Timing!GW105","v":0},{"$f":"Timing!GX105","v":0},{"$f":"Timing!GY105","v":0},{"$f":"Timing!GZ105","v":0},{"$f":"Timing!HA105","v":0},{"$f":"Timing!HB105","v":0},{"$f":"Timing!HC105","v":0},{"$f":"Timing!HD105","v":0},{"$f":"Timing!HE105","v":0},{"$f":"Timing!HF105","v":0},{"$f":"Timing!HG105","v":0},{"$f":"Timing!HH105","v":0},{"$f":"Timing!HI105","v":0},{"$f":"Timing!HJ105","v":0},{"$f":"Timing!HK105","v":0},{"$f":"Timing!HL105","v":0},{"$f":"Timing!HM105","v":0},{"$f":"Timing!HN105","v":0},{"$f":"Timing!HO105","v":1},{"$f":"Timing!HP105","v":0},{"$f":"Timing!HQ105","v":0},{"$f":"Timing!HR105","v":0},{"$f":"Timing!HS105","v":0},{"$f":"Timing!HT105","v":0},{"$f":"Timing!HU105","v":0},{"$f":"Timing!HV105","v":0},{"$f":"Timing!HW105","v":0},{"$f":"Timing!HX105","v":0},{"$f":"Timing!HY105","v":0},{"$f":"Timing!HZ105","v":0},{"$f":"Timing!IA105","v":0},{"$f":"Timing!IB105","v":0},{"$f":"Timing!IC105","v":0},{"$f":"Timing!ID105","v":0},{"$f":"Timing!IE105","v":0},{"$f":"Timing!IF105","v":0},{"$f":"Timing!IG105","v":0},{"$f":"Timing!IH105","v":0},{"$f":"Timing!II105","v":0},{"$f":"Timing!IJ105","v":0},{"$f":"Timing!IK105","v":0},{"$f":"Timing!IL105","v":0},{"$f":"Timing!IM105","v":0},{"$f":"Timing!IN105","v":0},{"$f":"Timing!IO105","v":0},{"$f":"Timing!IP105","v":0},{"$f":"Timing!IQ105","v":0},{"$f":"Timing!IR105","v":0},{"$f":"Timing!IS105","v":0},{"$f":"Timing!IT105","v":0},{"$f":"Timing!IU105","v":0}]
[]
[null,null,"Subordinated Debt Flags"]
[null,null,"Subordinated Debt Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J110","v":0},{"$f":"Timing!K110","v":0},{"$f":"Timing!L110","v":0},{"$f":"Timing!M110","v":0},{"$f":"Timing!N110","v":0},{"$f":"Timing!O110","v":0},{"$f":"Timing!P110","v":0},{"$f":"Timing!Q110","v":0},{"$f":"Timing!R110","v":0},{"$f":"Timing!S110","v":0},{"$f":"Timing!T110","v":0},{"$f":"Timing!U110","v":0},{"$f":"Timing!V110","v":0},{"$f":"Timing!W110","v":0},{"$f":"Timing!X110","v":0},{"$f":"Timing!Y110","v":0},{"$f":"Timing!Z110","v":0},{"$f":"Timing!AA110","v":0},{"$f":"Timing!AB110","v":0},{"$f":"Timing!AC110","v":0},{"$f":"Timing!AD110","v":0},{"$f":"Timing!AE110","v":0},{"$f":"Timing!AF110","v":0},{"$f":"Timing!AG110","v":0},{"$f":"Timing!AH110","v":0},{"$f":"Timing!AI110","v":0},{"$f":"Timing!AJ110","v":0},{"$f":"Timing!AK110","v":0},{"$f":"Timing!AL110","v":0},{"$f":"Timing!AM110","v":0},{"$f":"Timing!AN110","v":0},{"$f":"Timing!AO110","v":0},{"$f":"Timing!AP110","v":0},{"$f":"Timing!AQ110","v":0},{"$f":"Timing!AR110","v":0},{"$f":"Timing!AS110","v":0},{"$f":"Timing!AT110","v":0},{"$f":"Timing!AU110","v":0},{"$f":"Timing!AV110","v":0},{"$f":"Timing!AW110","v":0},{"$f":"Timing!AX110","v":0},{"$f":"Timing!AY110","v":0},{"$f":"Timing!AZ110","v":0},{"$f":"Timing!BA110","v":0},{"$f":"Timing!BB110","v":0},{"$f":"Timing!BC110","v":0},{"$f":"Timing!BD110","v":0},{"$f":"Timing!BE110","v":0},{"$f":"Timing!BF110","v":0},{"$f":"Timing!BG110","v":0},{"$f":"Timing!BH110","v":0},{"$f":"Timing!BI110","v":0},{"$f":"Timing!BJ110","v":0},{"$f":"Timing!BK110","v":0},{"$f":"Timing!BL110","v":0},{"$f":"Timing!BM110","v":0},{"$f":"Timing!BN110","v":0},{"$f":"Timing!BO110","v":0},{"$f":"Timing!BP110","v":0},{"$f":"Timing!BQ110","v":0},{"$f":"Timing!BR110","v":0},{"$f":"Timing!BS110","v":0},{"$f":"Timing!BT110","v":0},{"$f":"Timing!BU110","v":0},{"$f":"Timing!BV110","v":0},{"$f":"Timing!BW110","v":0},{"$f":"Timing!BX110","v":0},{"$f":"Timing!BY110","v":0},{"$f":"Timing!BZ110","v":0},{"$f":"Timing!CA110","v":0},{"$f":"Timing!CB110","v":0},{"$f":"Timing!CC110","v":0},{"$f":"Timing!CD110","v":0},{"$f":"Timing!CE110","v":0},{"$f":"Timing!CF110","v":0},{"$f":"Timing!CG110","v":0},{"$f":"Timing!CH110","v":0},{"$f":"Timing!CI110","v":0},{"$f":"Timing!CJ110","v":0},{"$f":"Timing!CK110","v":0},{"$f":"Timing!CL110","v":0},{"$f":"Timing!CM110","v":0},{"$f":"Timing!CN110","v":0},{"$f":"Timing!CO110","v":0},{"$f":"Timing!CP110","v":0},{"$f":"Timing!CQ110","v":0},{"$f":"Timing!CR110","v":0},{"$f":"Timing!CS110","v":0},{"$f":"Timing!CT110","v":0},{"$f":"Timing!CU110","v":0},{"$f":"Timing!CV110","v":0},{"$f":"Timing!CW110","v":0},{"$f":"Timing!CX110","v":0},{"$f":"Timing!CY110","v":0},{"$f":"Timing!CZ110","v":0},{"$f":"Timing!DA110","v":0},{"$f":"Timing!DB110","v":0},{"$f":"Timing!DC110","v":0},{"$f":"Timing!DD110","v":0},{"$f":"Timing!DE110","v":0},{"$f":"Timing!DF110","v":0},{"$f":"Timing!DG110","v":0},{"$f":"Timing!DH110","v":0},{"$f":"Timing!DI110","v":0},{"$f":"Timing!DJ110","v":0},{"$f":"Timing!DK110","v":0},{"$f":"Timing!DL110","v":0},{"$f":"Timing!DM110","v":0},{"$f":"Timing!DN110","v":0},{"$f":"Timing!DO110","v":0},{"$f":"Timing!DP110","v":0},{"$f":"Timing!DQ110","v":0},{"$f":"Timing!DR110","v":0},{"$f":"Timing!DS110","v":0},{"$f":"Timing!DT110","v":0},{"$f":"Timing!DU110","v":0},{"$f":"Timing!DV110","v":0},{"$f":"Timing!DW110","v":0},{"$f":"Timing!DX110","v":0},{"$f":"Timing!DY110","v":0},{"$f":"Timing!DZ110","v":0},{"$f":"Timing!EA110","v":0},{"$f":"Timing!EB110","v":0},{"$f":"Timing!EC110","v":0},{"$f":"Timing!ED110","v":0},{"$f":"Timing!EE110","v":0},{"$f":"Timing!EF110","v":0},{"$f":"Timing!EG110","v":0},{"$f":"Timing!EH110","v":0},{"$f":"Timing!EI110","v":0},{"$f":"Timing!EJ110","v":0},{"$f":"Timing!EK110","v":0},{"$f":"Timing!EL110","v":0},{"$f":"Timing!EM110","v":0},{"$f":"Timing!EN110","v":0},{"$f":"Timing!EO110","v":0},{"$f":"Timing!EP110","v":0},{"$f":"Timing!EQ110","v":0},{"$f":"Timing!ER110","v":0},{"$f":"Timing!ES110","v":0},{"$f":"Timing!ET110","v":0},{"$f":"Timing!EU110","v":0},{"$f":"Timing!EV110","v":0},{"$f":"Timing!EW110","v":0},{"$f":"Timing!EX110","v":0},{"$f":"Timing!EY110","v":0},{"$f":"Timing!EZ110","v":0},{"$f":"Timing!FA110","v":0},{"$f":"Timing!FB110","v":0},{"$f":"Timing!FC110","v":0},{"$f":"Timing!FD110","v":0},{"$f":"Timing!FE110","v":0},{"$f":"Timing!FF110","v":0},{"$f":"Timing!FG110","v":0},{"$f":"Timing!FH110","v":0},{"$f":"Timing!FI110","v":0},{"$f":"Timing!FJ110","v":0},{"$f":"Timing!FK110","v":0},{"$f":"Timing!FL110","v":0},{"$f":"Timing!FM110","v":0},{"$f":"Timing!FN110","v":0},{"$f":"Timing!FO110","v":0},{"$f":"Timing!FP110","v":0},{"$f":"Timing!FQ110","v":0},{"$f":"Timing!FR110","v":0},{"$f":"Timing!FS110","v":0},{"$f":"Timing!FT110","v":0},{"$f":"Timing!FU110","v":0},{"$f":"Timing!FV110","v":0},{"$f":"Timing!FW110","v":0},{"$f":"Timing!FX110","v":0},{"$f":"Timing!FY110","v":0},{"$f":"Timing!FZ110","v":0},{"$f":"Timing!GA110","v":0},{"$f":"Timing!GB110","v":0},{"$f":"Timing!GC110","v":0},{"$f":"Timing!GD110","v":0},{"$f":"Timing!GE110","v":0},{"$f":"Timing!GF110","v":0},{"$f":"Timing!GG110","v":0},{"$f":"Timing!GH110","v":0},{"$f":"Timing!GI110","v":0},{"$f":"Timing!GJ110","v":0},{"$f":"Timing!GK110","v":0},{"$f":"Timing!GL110","v":0},{"$f":"Timing!GM110","v":0},{"$f":"Timing!GN110","v":0},{"$f":"Timing!GO110","v":0},{"$f":"Timing!GP110","v":0},{"$f":"Timing!GQ110","v":0},{"$f":"Timing!GR110","v":0},{"$f":"Timing!GS110","v":0},{"$f":"Timing!GT110","v":0},{"$f":"Timing!GU110","v":0},{"$f":"Timing!GV110","v":0},{"$f":"Timing!GW110","v":0},{"$f":"Timing!GX110","v":0},{"$f":"Timing!GY110","v":0},{"$f":"Timing!GZ110","v":0},{"$f":"Timing!HA110","v":0},{"$f":"Timing!HB110","v":0},{"$f":"Timing!HC110","v":0},{"$f":"Timing!HD110","v":0},{"$f":"Timing!HE110","v":0},{"$f":"Timing!HF110","v":0},{"$f":"Timing!HG110","v":0},{"$f":"Timing!HH110","v":0},{"$f":"Timing!HI110","v":0},{"$f":"Timing!HJ110","v":0},{"$f":"Timing!HK110","v":0},{"$f":"Timing!HL110","v":0},{"$f":"Timing!HM110","v":0},{"$f":"Timing!HN110","v":0},{"$f":"Timing!HO110","v":0},{"$f":"Timing!HP110","v":0},{"$f":"Timing!HQ110","v":0},{"$f":"Timing!HR110","v":0},{"$f":"Timing!HS110","v":0},{"$f":"Timing!HT110","v":0},{"$f":"Timing!HU110","v":0},{"$f":"Timing!HV110","v":0},{"$f":"Timing!HW110","v":0},{"$f":"Timing!HX110","v":0},{"$f":"Timing!HY110","v":0},{"$f":"Timing!HZ110","v":0},{"$f":"Timing!IA110","v":0},{"$f":"Timing!IB110","v":0},{"$f":"Timing!IC110","v":0},{"$f":"Timing!ID110","v":0},{"$f":"Timing!IE110","v":0},{"$f":"Timing!IF110","v":0},{"$f":"Timing!IG110","v":0},{"$f":"Timing!IH110","v":0},{"$f":"Timing!II110","v":0},{"$f":"Timing!IJ110","v":0},{"$f":"Timing!IK110","v":0},{"$f":"Timing!IL110","v":0},{"$f":"Timing!IM110","v":0},{"$f":"Timing!IN110","v":0},{"$f":"Timing!IO110","v":0},{"$f":"Timing!IP110","v":0},{"$f":"Timing!IQ110","v":0},{"$f":"Timing!IR110","v":0},{"$f":"Timing!IS110","v":0},{"$f":"Timing!IT110","v":0},{"$f":"Timing!IU110","v":0}]
[null,null,"Subordinated Debt Refi Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J111","v":0},{"$f":"Timing!K111","v":0},{"$f":"Timing!L111","v":0},{"$f":"Timing!M111","v":0},{"$f":"Timing!N111","v":0},{"$f":"Timing!O111","v":0},{"$f":"Timing!P111","v":0},{"$f":"Timing!Q111","v":0},{"$f":"Timing!R111","v":0},{"$f":"Timing!S111","v":0},{"$f":"Timing!T111","v":0},{"$f":"Timing!U111","v":0},{"$f":"Timing!V111","v":0},{"$f":"Timing!W111","v":0},{"$f":"Timing!X111","v":0},{"$f":"Timing!Y111","v":0},{"$f":"Timing!Z111","v":0},{"$f":"Timing!AA111","v":0},{"$f":"Timing!AB111","v":0},{"$f":"Timing!AC111","v":0},{"$f":"Timing!AD111","v":0},{"$f":"Timing!AE111","v":0},{"$f":"Timing!AF111","v":0},{"$f":"Timing!AG111","v":0},{"$f":"Timing!AH111","v":0},{"$f":"Timing!AI111","v":0},{"$f":"Timing!AJ111","v":0},{"$f":"Timing!AK111","v":0},{"$f":"Timing!AL111","v":0},{"$f":"Timing!AM111","v":0},{"$f":"Timing!AN111","v":0},{"$f":"Timing!AO111","v":0},{"$f":"Timing!AP111","v":0},{"$f":"Timing!AQ111","v":0},{"$f":"Timing!AR111","v":0},{"$f":"Timing!AS111","v":0},{"$f":"Timing!AT111","v":0},{"$f":"Timing!AU111","v":0},{"$f":"Timing!AV111","v":0},{"$f":"Timing!AW111","v":0},{"$f":"Timing!AX111","v":0},{"$f":"Timing!AY111","v":0},{"$f":"Timing!AZ111","v":0},{"$f":"Timing!BA111","v":0},{"$f":"Timing!BB111","v":0},{"$f":"Timing!BC111","v":0},{"$f":"Timing!BD111","v":0},{"$f":"Timing!BE111","v":0},{"$f":"Timing!BF111","v":0},{"$f":"Timing!BG111","v":0},{"$f":"Timing!BH111","v":0},{"$f":"Timing!BI111","v":0},{"$f":"Timing!BJ111","v":0},{"$f":"Timing!BK111","v":0},{"$f":"Timing!BL111","v":0},{"$f":"Timing!BM111","v":0},{"$f":"Timing!BN111","v":0},{"$f":"Timing!BO111","v":0},{"$f":"Timing!BP111","v":0},{"$f":"Timing!BQ111","v":0},{"$f":"Timing!BR111","v":0},{"$f":"Timing!BS111","v":0},{"$f":"Timing!BT111","v":0},{"$f":"Timing!BU111","v":0},{"$f":"Timing!BV111","v":0},{"$f":"Timing!BW111","v":0},{"$f":"Timing!BX111","v":0},{"$f":"Timing!BY111","v":0},{"$f":"Timing!BZ111","v":0},{"$f":"Timing!CA111","v":0},{"$f":"Timing!CB111","v":0},{"$f":"Timing!CC111","v":0},{"$f":"Timing!CD111","v":0},{"$f":"Timing!CE111","v":0},{"$f":"Timing!CF111","v":0},{"$f":"Timing!CG111","v":0},{"$f":"Timing!CH111","v":0},{"$f":"Timing!CI111","v":0},{"$f":"Timing!CJ111","v":0},{"$f":"Timing!CK111","v":0},{"$f":"Timing!CL111","v":0},{"$f":"Timing!CM111","v":0},{"$f":"Timing!CN111","v":0},{"$f":"Timing!CO111","v":0},{"$f":"Timing!CP111","v":0},{"$f":"Timing!CQ111","v":0},{"$f":"Timing!CR111","v":0},{"$f":"Timing!CS111","v":0},{"$f":"Timing!CT111","v":0},{"$f":"Timing!CU111","v":0},{"$f":"Timing!CV111","v":0},{"$f":"Timing!CW111","v":0},{"$f":"Timing!CX111","v":0},{"$f":"Timing!CY111","v":0},{"$f":"Timing!CZ111","v":0},{"$f":"Timing!DA111","v":0},{"$f":"Timing!DB111","v":0},{"$f":"Timing!DC111","v":0},{"$f":"Timing!DD111","v":0},{"$f":"Timing!DE111","v":0},{"$f":"Timing!DF111","v":0},{"$f":"Timing!DG111","v":0},{"$f":"Timing!DH111","v":0},{"$f":"Timing!DI111","v":0},{"$f":"Timing!DJ111","v":0},{"$f":"Timing!DK111","v":0},{"$f":"Timing!DL111","v":0},{"$f":"Timing!DM111","v":0},{"$f":"Timing!DN111","v":0},{"$f":"Timing!DO111","v":0},{"$f":"Timing!DP111","v":0},{"$f":"Timing!DQ111","v":0},{"$f":"Timing!DR111","v":0},{"$f":"Timing!DS111","v":0},{"$f":"Timing!DT111","v":0},{"$f":"Timing!DU111","v":0},{"$f":"Timing!DV111","v":0},{"$f":"Timing!DW111","v":0},{"$f":"Timing!DX111","v":0},{"$f":"Timing!DY111","v":0},{"$f":"Timing!DZ111","v":0},{"$f":"Timing!EA111","v":0},{"$f":"Timing!EB111","v":0},{"$f":"Timing!EC111","v":0},{"$f":"Timing!ED111","v":0},{"$f":"Timing!EE111","v":0},{"$f":"Timing!EF111","v":0},{"$f":"Timing!EG111","v":0},{"$f":"Timing!EH111","v":0},{"$f":"Timing!EI111","v":0},{"$f":"Timing!EJ111","v":0},{"$f":"Timing!EK111","v":0},{"$f":"Timing!EL111","v":0},{"$f":"Timing!EM111","v":0},{"$f":"Timing!EN111","v":0},{"$f":"Timing!EO111","v":0},{"$f":"Timing!EP111","v":0},{"$f":"Timing!EQ111","v":0},{"$f":"Timing!ER111","v":0},{"$f":"Timing!ES111","v":0},{"$f":"Timing!ET111","v":0},{"$f":"Timing!EU111","v":0},{"$f":"Timing!EV111","v":0},{"$f":"Timing!EW111","v":0},{"$f":"Timing!EX111","v":0},{"$f":"Timing!EY111","v":0},{"$f":"Timing!EZ111","v":0},{"$f":"Timing!FA111","v":0},{"$f":"Timing!FB111","v":0},{"$f":"Timing!FC111","v":0},{"$f":"Timing!FD111","v":0},{"$f":"Timing!FE111","v":0},{"$f":"Timing!FF111","v":0},{"$f":"Timing!FG111","v":0},{"$f":"Timing!FH111","v":0},{"$f":"Timing!FI111","v":0},{"$f":"Timing!FJ111","v":0},{"$f":"Timing!FK111","v":0},{"$f":"Timing!FL111","v":0},{"$f":"Timing!FM111","v":0},{"$f":"Timing!FN111","v":0},{"$f":"Timing!FO111","v":0},{"$f":"Timing!FP111","v":0},{"$f":"Timing!FQ111","v":0},{"$f":"Timing!FR111","v":0},{"$f":"Timing!FS111","v":0},{"$f":"Timing!FT111","v":0},{"$f":"Timing!FU111","v":0},{"$f":"Timing!FV111","v":0},{"$f":"Timing!FW111","v":0},{"$f":"Timing!FX111","v":0},{"$f":"Timing!FY111","v":0},{"$f":"Timing!FZ111","v":0},{"$f":"Timing!GA111","v":0},{"$f":"Timing!GB111","v":0},{"$f":"Timing!GC111","v":0},{"$f":"Timing!GD111","v":0},{"$f":"Timing!GE111","v":0},{"$f":"Timing!GF111","v":0},{"$f":"Timing!GG111","v":0},{"$f":"Timing!GH111","v":0},{"$f":"Timing!GI111","v":0},{"$f":"Timing!GJ111","v":0},{"$f":"Timing!GK111","v":0},{"$f":"Timing!GL111","v":0},{"$f":"Timing!GM111","v":0},{"$f":"Timing!GN111","v":0},{"$f":"Timing!GO111","v":0},{"$f":"Timing!GP111","v":0},{"$f":"Timing!GQ111","v":0},{"$f":"Timing!GR111","v":0},{"$f":"Timing!GS111","v":0},{"$f":"Timing!GT111","v":0},{"$f":"Timing!GU111","v":0},{"$f":"Timing!GV111","v":0},{"$f":"Timing!GW111","v":0},{"$f":"Timing!GX111","v":0},{"$f":"Timing!GY111","v":0},{"$f":"Timing!GZ111","v":0},{"$f":"Timing!HA111","v":0},{"$f":"Timing!HB111","v":0},{"$f":"Timing!HC111","v":0},{"$f":"Timing!HD111","v":0},{"$f":"Timing!HE111","v":0},{"$f":"Timing!HF111","v":0},{"$f":"Timing!HG111","v":0},{"$f":"Timing!HH111","v":0},{"$f":"Timing!HI111","v":0},{"$f":"Timing!HJ111","v":0},{"$f":"Timing!HK111","v":0},{"$f":"Timing!HL111","v":0},{"$f":"Timing!HM111","v":0},{"$f":"Timing!HN111","v":0},{"$f":"Timing!HO111","v":0},{"$f":"Timing!HP111","v":0},{"$f":"Timing!HQ111","v":0},{"$f":"Timing!HR111","v":0},{"$f":"Timing!HS111","v":0},{"$f":"Timing!HT111","v":0},{"$f":"Timing!HU111","v":0},{"$f":"Timing!HV111","v":0},{"$f":"Timing!HW111","v":0},{"$f":"Timing!HX111","v":0},{"$f":"Timing!HY111","v":0},{"$f":"Timing!HZ111","v":0},{"$f":"Timing!IA111","v":0},{"$f":"Timing!IB111","v":0},{"$f":"Timing!IC111","v":0},{"$f":"Timing!ID111","v":0},{"$f":"Timing!IE111","v":0},{"$f":"Timing!IF111","v":0},{"$f":"Timing!IG111","v":0},{"$f":"Timing!IH111","v":0},{"$f":"Timing!II111","v":0},{"$f":"Timing!IJ111","v":0},{"$f":"Timing!IK111","v":0},{"$f":"Timing!IL111","v":0},{"$f":"Timing!IM111","v":0},{"$f":"Timing!IN111","v":0},{"$f":"Timing!IO111","v":0},{"$f":"Timing!IP111","v":0},{"$f":"Timing!IQ111","v":0},{"$f":"Timing!IR111","v":0},{"$f":"Timing!IS111","v":0},{"$f":"Timing!IT111","v":0},{"$f":"Timing!IU111","v":0}]
[null,null,"Subordinated Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J112","v":0},{"$f":"Timing!K112","v":0},{"$f":"Timing!L112","v":0},{"$f":"Timing!M112","v":0},{"$f":"Timing!N112","v":0},{"$f":"Timing!O112","v":0},{"$f":"Timing!P112","v":0},{"$f":"Timing!Q112","v":0},{"$f":"Timing!R112","v":0},{"$f":"Timing!S112","v":0},{"$f":"Timing!T112","v":0},{"$f":"Timing!U112","v":0},{"$f":"Timing!V112","v":0},{"$f":"Timing!W112","v":0},{"$f":"Timing!X112","v":0},{"$f":"Timing!Y112","v":0},{"$f":"Timing!Z112","v":0},{"$f":"Timing!AA112","v":0},{"$f":"Timing!AB112","v":0},{"$f":"Timing!AC112","v":0},{"$f":"Timing!AD112","v":0},{"$f":"Timing!AE112","v":0},{"$f":"Timing!AF112","v":0},{"$f":"Timing!AG112","v":0},{"$f":"Timing!AH112","v":0},{"$f":"Timing!AI112","v":0},{"$f":"Timing!AJ112","v":0},{"$f":"Timing!AK112","v":0},{"$f":"Timing!AL112","v":0},{"$f":"Timing!AM112","v":0},{"$f":"Timing!AN112","v":0},{"$f":"Timing!AO112","v":0},{"$f":"Timing!AP112","v":0},{"$f":"Timing!AQ112","v":0},{"$f":"Timing!AR112","v":0},{"$f":"Timing!AS112","v":0},{"$f":"Timing!AT112","v":0},{"$f":"Timing!AU112","v":0},{"$f":"Timing!AV112","v":0},{"$f":"Timing!AW112","v":0},{"$f":"Timing!AX112","v":0},{"$f":"Timing!AY112","v":0},{"$f":"Timing!AZ112","v":0},{"$f":"Timing!BA112","v":0},{"$f":"Timing!BB112","v":0},{"$f":"Timing!BC112","v":0},{"$f":"Timing!BD112","v":0},{"$f":"Timing!BE112","v":0},{"$f":"Timing!BF112","v":0},{"$f":"Timing!BG112","v":0},{"$f":"Timing!BH112","v":0},{"$f":"Timing!BI112","v":0},{"$f":"Timing!BJ112","v":0},{"$f":"Timing!BK112","v":0},{"$f":"Timing!BL112","v":0},{"$f":"Timing!BM112","v":0},{"$f":"Timing!BN112","v":0},{"$f":"Timing!BO112","v":0},{"$f":"Timing!BP112","v":0},{"$f":"Timing!BQ112","v":0},{"$f":"Timing!BR112","v":0},{"$f":"Timing!BS112","v":0},{"$f":"Timing!BT112","v":0},{"$f":"Timing!BU112","v":0},{"$f":"Timing!BV112","v":0},{"$f":"Timing!BW112","v":0},{"$f":"Timing!BX112","v":0},{"$f":"Timing!BY112","v":0},{"$f":"Timing!BZ112","v":0},{"$f":"Timing!CA112","v":0},{"$f":"Timing!CB112","v":0},{"$f":"Timing!CC112","v":0},{"$f":"Timing!CD112","v":0},{"$f":"Timing!CE112","v":0},{"$f":"Timing!CF112","v":0},{"$f":"Timing!CG112","v":0},{"$f":"Timing!CH112","v":0},{"$f":"Timing!CI112","v":0},{"$f":"Timing!CJ112","v":0},{"$f":"Timing!CK112","v":0},{"$f":"Timing!CL112","v":0},{"$f":"Timing!CM112","v":0},{"$f":"Timing!CN112","v":0},{"$f":"Timing!CO112","v":0},{"$f":"Timing!CP112","v":0},{"$f":"Timing!CQ112","v":0},{"$f":"Timing!CR112","v":0},{"$f":"Timing!CS112","v":0},{"$f":"Timing!CT112","v":0},{"$f":"Timing!CU112","v":0},{"$f":"Timing!CV112","v":0},{"$f":"Timing!CW112","v":0},{"$f":"Timing!CX112","v":0},{"$f":"Timing!CY112","v":0},{"$f":"Timing!CZ112","v":0},{"$f":"Timing!DA112","v":0},{"$f":"Timing!DB112","v":0},{"$f":"Timing!DC112","v":0},{"$f":"Timing!DD112","v":0},{"$f":"Timing!DE112","v":0},{"$f":"Timing!DF112","v":0},{"$f":"Timing!DG112","v":0},{"$f":"Timing!DH112","v":0},{"$f":"Timing!DI112","v":0},{"$f":"Timing!DJ112","v":0},{"$f":"Timing!DK112","v":0},{"$f":"Timing!DL112","v":0},{"$f":"Timing!DM112","v":0},{"$f":"Timing!DN112","v":0},{"$f":"Timing!DO112","v":0},{"$f":"Timing!DP112","v":0},{"$f":"Timing!DQ112","v":0},{"$f":"Timing!DR112","v":0},{"$f":"Timing!DS112","v":0},{"$f":"Timing!DT112","v":0},{"$f":"Timing!DU112","v":0},{"$f":"Timing!DV112","v":0},{"$f":"Timing!DW112","v":0},{"$f":"Timing!DX112","v":0},{"$f":"Timing!DY112","v":0},{"$f":"Timing!DZ112","v":0},{"$f":"Timing!EA112","v":0},{"$f":"Timing!EB112","v":0},{"$f":"Timing!EC112","v":0},{"$f":"Timing!ED112","v":0},{"$f":"Timing!EE112","v":0},{"$f":"Timing!EF112","v":0},{"$f":"Timing!EG112","v":0},{"$f":"Timing!EH112","v":0},{"$f":"Timing!EI112","v":0},{"$f":"Timing!EJ112","v":0},{"$f":"Timing!EK112","v":0},{"$f":"Timing!EL112","v":0},{"$f":"Timing!EM112","v":0},{"$f":"Timing!EN112","v":0},{"$f":"Timing!EO112","v":0},{"$f":"Timing!EP112","v":0},{"$f":"Timing!EQ112","v":0},{"$f":"Timing!ER112","v":0},{"$f":"Timing!ES112","v":0},{"$f":"Timing!ET112","v":0},{"$f":"Timing!EU112","v":0},{"$f":"Timing!EV112","v":0},{"$f":"Timing!EW112","v":0},{"$f":"Timing!EX112","v":0},{"$f":"Timing!EY112","v":0},{"$f":"Timing!EZ112","v":0},{"$f":"Timing!FA112","v":0},{"$f":"Timing!FB112","v":0},{"$f":"Timing!FC112","v":0},{"$f":"Timing!FD112","v":0},{"$f":"Timing!FE112","v":0},{"$f":"Timing!FF112","v":0},{"$f":"Timing!FG112","v":0},{"$f":"Timing!FH112","v":0},{"$f":"Timing!FI112","v":0},{"$f":"Timing!FJ112","v":0},{"$f":"Timing!FK112","v":0},{"$f":"Timing!FL112","v":0},{"$f":"Timing!FM112","v":0},{"$f":"Timing!FN112","v":0},{"$f":"Timing!FO112","v":0},{"$f":"Timing!FP112","v":0},{"$f":"Timing!FQ112","v":0},{"$f":"Timing!FR112","v":0},{"$f":"Timing!FS112","v":0},{"$f":"Timing!FT112","v":0},{"$f":"Timing!FU112","v":0},{"$f":"Timing!FV112","v":0},{"$f":"Timing!FW112","v":0},{"$f":"Timing!FX112","v":0},{"$f":"Timing!FY112","v":0},{"$f":"Timing!FZ112","v":0},{"$f":"Timing!GA112","v":0},{"$f":"Timing!GB112","v":0},{"$f":"Timing!GC112","v":0},{"$f":"Timing!GD112","v":0},{"$f":"Timing!GE112","v":0},{"$f":"Timing!GF112","v":0},{"$f":"Timing!GG112","v":0},{"$f":"Timing!GH112","v":0},{"$f":"Timing!GI112","v":0},{"$f":"Timing!GJ112","v":0},{"$f":"Timing!GK112","v":0},{"$f":"Timing!GL112","v":0},{"$f":"Timing!GM112","v":0},{"$f":"Timing!GN112","v":0},{"$f":"Timing!GO112","v":0},{"$f":"Timing!GP112","v":0},{"$f":"Timing!GQ112","v":0},{"$f":"Timing!GR112","v":0},{"$f":"Timing!GS112","v":0},{"$f":"Timing!GT112","v":0},{"$f":"Timing!GU112","v":0},{"$f":"Timing!GV112","v":0},{"$f":"Timing!GW112","v":0},{"$f":"Timing!GX112","v":0},{"$f":"Timing!GY112","v":0},{"$f":"Timing!GZ112","v":0},{"$f":"Timing!HA112","v":0},{"$f":"Timing!HB112","v":0},{"$f":"Timing!HC112","v":0},{"$f":"Timing!HD112","v":0},{"$f":"Timing!HE112","v":0},{"$f":"Timing!HF112","v":0},{"$f":"Timing!HG112","v":0},{"$f":"Timing!HH112","v":0},{"$f":"Timing!HI112","v":0},{"$f":"Timing!HJ112","v":0},{"$f":"Timing!HK112","v":0},{"$f":"Timing!HL112","v":0},{"$f":"Timing!HM112","v":0},{"$f":"Timing!HN112","v":0},{"$f":"Timing!HO112","v":0},{"$f":"Timing!HP112","v":0},{"$f":"Timing!HQ112","v":0},{"$f":"Timing!HR112","v":0},{"$f":"Timing!HS112","v":0},{"$f":"Timing!HT112","v":0},{"$f":"Timing!HU112","v":0},{"$f":"Timing!HV112","v":0},{"$f":"Timing!HW112","v":0},{"$f":"Timing!HX112","v":0},{"$f":"Timing!HY112","v":0},{"$f":"Timing!HZ112","v":0},{"$f":"Timing!IA112","v":0},{"$f":"Timing!IB112","v":0},{"$f":"Timing!IC112","v":0},{"$f":"Timing!ID112","v":0},{"$f":"Timing!IE112","v":0},{"$f":"Timing!IF112","v":0},{"$f":"Timing!IG112","v":0},{"$f":"Timing!IH112","v":0},{"$f":"Timing!II112","v":0},{"$f":"Timing!IJ112","v":0},{"$f":"Timing!IK112","v":0},{"$f":"Timing!IL112","v":0},{"$f":"Timing!IM112","v":0},{"$f":"Timing!IN112","v":0},{"$f":"Timing!IO112","v":0},{"$f":"Timing!IP112","v":0},{"$f":"Timing!IQ112","v":0},{"$f":"Timing!IR112","v":0},{"$f":"Timing!IS112","v":0},{"$f":"Timing!IT112","v":0},{"$f":"Timing!IU112","v":0}]
[]
[null,"Vacancy Rates"]
[null,null,"Social Housing","%",null,null,null,null,null,{"$f":"Timing!J57","v":0},{"$f":"Timing!K57","v":0},{"$f":"Timing!L57","v":0},{"$f":"Timing!M57","v":0},{"$f":"Timing!N57","v":0},{"$f":"Timing!O57","v":0},{"$f":"Timing!P57","v":0},{"$f":"Timing!Q57","v":0},{"$f":"Timing!R57","v":0},{"$f":"Timing!S57","v":0},{"$f":"Timing!T57","v":0},{"$f":"Timing!U57","v":0},{"$f":"Timing!V57","v":0},{"$f":"Timing!W57","v":0},{"$f":"Timing!X57","v":0.03},{"$f":"Timing!Y57","v":0.03},{"$f":"Timing!Z57","v":0.03},{"$f":"Timing!AA57","v":0.03},{"$f":"Timing!AB57","v":0.02},{"$f":"Timing!AC57","v":0.02},{"$f":"Timing!AD57","v":0.02},{"$f":"Timing!AE57","v":0.02},{"$f":"Timing!AF57","v":0.01},{"$f":"Timing!AG57","v":0.01},{"$f":"Timing!AH57","v":0.01},{"$f":"Timing!AI57","v":0.01},{"$f":"Timing!AJ57","v":0.01},{"$f":"Timing!AK57","v":0.01},{"$f":"Timing!AL57","v":0.01},{"$f":"Timing!AM57","v":0.01},{"$f":"Timing!AN57","v":0.01},{"$f":"Timing!AO57","v":0.01},{"$f":"Timing!AP57","v":0.01},{"$f":"Timing!AQ57","v":0.01},{"$f":"Timing!AR57","v":0.01},{"$f":"Timing!AS57","v":0.01},{"$f":"Timing!AT57","v":0.01},{"$f":"Timing!AU57","v":0.01},{"$f":"Timing!AV57","v":0.01},{"$f":"Timing!AW57","v":0.01},{"$f":"Timing!AX57","v":0.01},{"$f":"Timing!AY57","v":0.01},{"$f":"Timing!AZ57","v":0.01},{"$f":"Timing!BA57","v":0.01},{"$f":"Timing!BB57","v":0.01},{"$f":"Timing!BC57","v":0.01},{"$f":"Timing!BD57","v":0.01},{"$f":"Timing!BE57","v":0.01},{"$f":"Timing!BF57","v":0.01},{"$f":"Timing!BG57","v":0.01},{"$f":"Timing!BH57","v":0.01},{"$f":"Timing!BI57","v":0.01},{"$f":"Timing!BJ57","v":0.01},{"$f":"Timing!BK57","v":0.01},{"$f":"Timing!BL57","v":0.01},{"$f":"Timing!BM57","v":0.01},{"$f":"Timing!BN57","v":0.01},{"$f":"Timing!BO57","v":0.01},{"$f":"Timing!BP57","v":0.01},{"$f":"Timing!BQ57","v":0.01},{"$f":"Timing!BR57","v":0.01},{"$f":"Timing!BS57","v":0.01},{"$f":"Timing!BT57","v":0.01},{"$f":"Timing!BU57","v":0.01},{"$f":"Timing!BV57","v":0.01},{"$f":"Timing!BW57","v":0.01},{"$f":"Timing!BX57","v":0.01},{"$f":"Timing!BY57","v":0.01},{"$f":"Timing!BZ57","v":0.01},{"$f":"Timing!CA57","v":0.01},{"$f":"Timing!CB57","v":0.01},{"$f":"Timing!CC57","v":0.01},{"$f":"Timing!CD57","v":0.01},{"$f":"Timing!CE57","v":0.01},{"$f":"Timing!CF57","v":0.01},{"$f":"Timing!CG57","v":0.01},{"$f":"Timing!CH57","v":0.01},{"$f":"Timing!CI57","v":0.01},{"$f":"Timing!CJ57","v":0.01},{"$f":"Timing!CK57","v":0.01},{"$f":"Timing!CL57","v":0.01},{"$f":"Timing!CM57","v":0.01},{"$f":"Timing!CN57","v":0.01},{"$f":"Timing!CO57","v":0.01},{"$f":"Timing!CP57","v":0.01},{"$f":"Timing!CQ57","v":0.01},{"$f":"Timing!CR57","v":0.01},{"$f":"Timing!CS57","v":0.01},{"$f":"Timing!CT57","v":0.01},{"$f":"Timing!CU57","v":0.01},{"$f":"Timing!CV57","v":0.01},{"$f":"Timing!CW57","v":0.01},{"$f":"Timing!CX57","v":0.01},{"$f":"Timing!CY57","v":0.01},{"$f":"Timing!CZ57","v":0.01},{"$f":"Timing!DA57","v":0.01},{"$f":"Timing!DB57","v":0.01},{"$f":"Timing!DC57","v":0.01},{"$f":"Timing!DD57","v":0.01},{"$f":"Timing!DE57","v":0.01},{"$f":"Timing!DF57","v":0.01},{"$f":"Timing!DG57","v":0.01},{"$f":"Timing!DH57","v":0.01},{"$f":"Timing!DI57","v":0.01},{"$f":"Timing!DJ57","v":0.01},{"$f":"Timing!DK57","v":0.01},{"$f":"Timing!DL57","v":0.01},{"$f":"Timing!DM57","v":0.01},{"$f":"Timing!DN57","v":0.01},{"$f":"Timing!DO57","v":0.01},{"$f":"Timing!DP57","v":0.01},{"$f":"Timing!DQ57","v":0.01},{"$f":"Timing!DR57","v":0.01},{"$f":"Timing!DS57","v":0.01},{"$f":"Timing!DT57","v":0.01},{"$f":"Timing!DU57","v":0.01},{"$f":"Timing!DV57","v":0.01},{"$f":"Timing!DW57","v":0.01},{"$f":"Timing!DX57","v":0.01},{"$f":"Timing!DY57","v":0.01},{"$f":"Timing!DZ57","v":0.01},{"$f":"Timing!EA57","v":0.01},{"$f":"Timing!EB57","v":0.01},{"$f":"Timing!EC57","v":0.01},{"$f":"Timing!ED57","v":0.01},{"$f":"Timing!EE57","v":0.01},{"$f":"Timing!EF57","v":0.01},{"$f":"Timing!EG57","v":0.01},{"$f":"Timing!EH57","v":0.01},{"$f":"Timing!EI57","v":0.01},{"$f":"Timing!EJ57","v":0.01},{"$f":"Timing!EK57","v":0.01},{"$f":"Timing!EL57","v":0.01},{"$f":"Timing!EM57","v":0.01},{"$f":"Timing!EN57","v":0.01},{"$f":"Timing!EO57","v":0.01},{"$f":"Timing!EP57","v":0.01},{"$f":"Timing!EQ57","v":0.01},{"$f":"Timing!ER57","v":0.01},{"$f":"Timing!ES57","v":0.01},{"$f":"Timing!ET57","v":0.01},{"$f":"Timing!EU57","v":0.01},{"$f":"Timing!EV57","v":0.01},{"$f":"Timing!EW57","v":0.01},{"$f":"Timing!EX57","v":0.01},{"$f":"Timing!EY57","v":0.01},{"$f":"Timing!EZ57","v":0.01},{"$f":"Timing!FA57","v":0.01},{"$f":"Timing!FB57","v":0.01},{"$f":"Timing!FC57","v":0.01},{"$f":"Timing!FD57","v":0.01},{"$f":"Timing!FE57","v":0.01},{"$f":"Timing!FF57","v":0.01},{"$f":"Timing!FG57","v":0.01},{"$f":"Timing!FH57","v":0.01},{"$f":"Timing!FI57","v":0.01},{"$f":"Timing!FJ57","v":0.01},{"$f":"Timing!FK57","v":0.01},{"$f":"Timing!FL57","v":0.01},{"$f":"Timing!FM57","v":0.01},{"$f":"Timing!FN57","v":0.01},{"$f":"Timing!FO57","v":0.01},{"$f":"Timing!FP57","v":0.01},{"$f":"Timing!FQ57","v":0.01},{"$f":"Timing!FR57","v":0.01},{"$f":"Timing!FS57","v":0.01},{"$f":"Timing!FT57","v":0.01},{"$f":"Timing!FU57","v":0.01},{"$f":"Timing!FV57","v":0.01},{"$f":"Timing!FW57","v":0.01},{"$f":"Timing!FX57","v":0.01},{"$f":"Timing!FY57","v":0.01},{"$f":"Timing!FZ57","v":0.01},{"$f":"Timing!GA57","v":0.01},{"$f":"Timing!GB57","v":0.01},{"$f":"Timing!GC57","v":0.01},{"$f":"Timing!GD57","v":0.01},{"$f":"Timing!GE57","v":0.01},{"$f":"Timing!GF57","v":0.01},{"$f":"Timing!GG57","v":0.01},{"$f":"Timing!GH57","v":0.01},{"$f":"Timing!GI57","v":0.01},{"$f":"Timing!GJ57","v":0.01},{"$f":"Timing!GK57","v":0.01},{"$f":"Timing!GL57","v":0.01},{"$f":"Timing!GM57","v":0.01},{"$f":"Timing!GN57","v":0.01},{"$f":"Timing!GO57","v":0.01},{"$f":"Timing!GP57","v":0.01},{"$f":"Timing!GQ57","v":0.01},{"$f":"Timing!GR57","v":0.01},{"$f":"Timing!GS57","v":0.01},{"$f":"Timing!GT57","v":0.01},{"$f":"Timing!GU57","v":0.01},{"$f":"Timing!GV57","v":0.01},{"$f":"Timing!GW57","v":0.01},{"$f":"Timing!GX57","v":0.01},{"$f":"Timing!GY57","v":0.01},{"$f":"Timing!GZ57","v":0.01},{"$f":"Timing!HA57","v":0.01},{"$f":"Timing!HB57","v":0.01},{"$f":"Timing!HC57","v":0.01},{"$f":"Timing!HD57","v":0.01},{"$f":"Timing!HE57","v":0.01},{"$f":"Timing!HF57","v":0.01},{"$f":"Timing!HG57","v":0.01},{"$f":"Timing!HH57","v":0.01},{"$f":"Timing!HI57","v":0.01},{"$f":"Timing!HJ57","v":0.01},{"$f":"Timing!HK57","v":0.01},{"$f":"Timing!HL57","v":0.01},{"$f":"Timing!HM57","v":0.01},{"$f":"Timing!HN57","v":0.01},{"$f":"Timing!HO57","v":0.01},{"$f":"Timing!HP57","v":0},{"$f":"Timing!HQ57","v":0},{"$f":"Timing!HR57","v":0},{"$f":"Timing!HS57","v":0},{"$f":"Timing!HT57","v":0},{"$f":"Timing!HU57","v":0},{"$f":"Timing!HV57","v":0},{"$f":"Timing!HW57","v":0},{"$f":"Timing!HX57","v":0},{"$f":"Timing!HY57","v":0},{"$f":"Timing!HZ57","v":0},{"$f":"Timing!IA57","v":0},{"$f":"Timing!IB57","v":0},{"$f":"Timing!IC57","v":0},{"$f":"Timing!ID57","v":0},{"$f":"Timing!IE57","v":0},{"$f":"Timing!IF57","v":0},{"$f":"Timing!IG57","v":0},{"$f":"Timing!IH57","v":0},{"$f":"Timing!II57","v":0},{"$f":"Timing!IJ57","v":0},{"$f":"Timing!IK57","v":0},{"$f":"Timing!IL57","v":0},{"$f":"Timing!IM57","v":0},{"$f":"Timing!IN57","v":0},{"$f":"Timing!IO57","v":0},{"$f":"Timing!IP57","v":0},{"$f":"Timing!IQ57","v":0},{"$f":"Timing!IR57","v":0},{"$f":"Timing!IS57","v":0},{"$f":"Timing!IT57","v":0},{"$f":"Timing!IU57","v":0}]
[null,null,"Affordable Housing","%",null,null,null,null,null,{"$f":"Timing!J58","v":0},{"$f":"Timing!K58","v":0},{"$f":"Timing!L58","v":0},{"$f":"Timing!M58","v":0},{"$f":"Timing!N58","v":0},{"$f":"Timing!O58","v":0},{"$f":"Timing!P58","v":0},{"$f":"Timing!Q58","v":0},{"$f":"Timing!R58","v":0},{"$f":"Timing!S58","v":0},{"$f":"Timing!T58","v":0},{"$f":"Timing!U58","v":0},{"$f":"Timing!V58","v":0},{"$f":"Timing!W58","v":0},{"$f":"Timing!X58","v":3.5000000000000003E-2},{"$f":"Timing!Y58","v":3.5000000000000003E-2},{"$f":"Timing!Z58","v":3.5000000000000003E-2},{"$f":"Timing!AA58","v":3.5000000000000003E-2},{"$f":"Timing!AB58","v":2.5000000000000001E-2},{"$f":"Timing!AC58","v":2.5000000000000001E-2},{"$f":"Timing!AD58","v":2.5000000000000001E-2},{"$f":"Timing!AE58","v":2.5000000000000001E-2},{"$f":"Timing!AF58","v":1.4999999999999999E-2},{"$f":"Timing!AG58","v":1.4999999999999999E-2},{"$f":"Timing!AH58","v":1.4999999999999999E-2},{"$f":"Timing!AI58","v":1.4999999999999999E-2},{"$f":"Timing!AJ58","v":1.4999999999999999E-2},{"$f":"Timing!AK58","v":1.4999999999999999E-2},{"$f":"Timing!AL58","v":1.4999999999999999E-2},{"$f":"Timing!AM58","v":1.4999999999999999E-2},{"$f":"Timing!AN58","v":1.4999999999999999E-2},{"$f":"Timing!AO58","v":1.4999999999999999E-2},{"$f":"Timing!AP58","v":1.4999999999999999E-2},{"$f":"Timing!AQ58","v":1.4999999999999999E-2},{"$f":"Timing!AR58","v":1.4999999999999999E-2},{"$f":"Timing!AS58","v":1.4999999999999999E-2},{"$f":"Timing!AT58","v":1.4999999999999999E-2},{"$f":"Timing!AU58","v":1.4999999999999999E-2},{"$f":"Timing!AV58","v":1.4999999999999999E-2},{"$f":"Timing!AW58","v":1.4999999999999999E-2},{"$f":"Timing!AX58","v":1.4999999999999999E-2},{"$f":"Timing!AY58","v":1.4999999999999999E-2},{"$f":"Timing!AZ58","v":1.4999999999999999E-2},{"$f":"Timing!BA58","v":1.4999999999999999E-2},{"$f":"Timing!BB58","v":1.4999999999999999E-2},{"$f":"Timing!BC58","v":1.4999999999999999E-2},{"$f":"Timing!BD58","v":1.4999999999999999E-2},{"$f":"Timing!BE58","v":1.4999999999999999E-2},{"$f":"Timing!BF58","v":1.4999999999999999E-2},{"$f":"Timing!BG58","v":1.4999999999999999E-2},{"$f":"Timing!BH58","v":1.4999999999999999E-2},{"$f":"Timing!BI58","v":1.4999999999999999E-2},{"$f":"Timing!BJ58","v":1.4999999999999999E-2},{"$f":"Timing!BK58","v":1.4999999999999999E-2},{"$f":"Timing!BL58","v":1.4999999999999999E-2},{"$f":"Timing!BM58","v":1.4999999999999999E-2},{"$f":"Timing!BN58","v":1.4999999999999999E-2},{"$f":"Timing!BO58","v":1.4999999999999999E-2},{"$f":"Timing!BP58","v":1.4999999999999999E-2},{"$f":"Timing!BQ58","v":1.4999999999999999E-2},{"$f":"Timing!BR58","v":1.4999999999999999E-2},{"$f":"Timing!BS58","v":1.4999999999999999E-2},{"$f":"Timing!BT58","v":1.4999999999999999E-2},{"$f":"Timing!BU58","v":1.4999999999999999E-2},{"$f":"Timing!BV58","v":1.4999999999999999E-2},{"$f":"Timing!BW58","v":1.4999999999999999E-2},{"$f":"Timing!BX58","v":1.4999999999999999E-2},{"$f":"Timing!BY58","v":1.4999999999999999E-2},{"$f":"Timing!BZ58","v":1.4999999999999999E-2},{"$f":"Timing!CA58","v":1.4999999999999999E-2},{"$f":"Timing!CB58","v":1.4999999999999999E-2},{"$f":"Timing!CC58","v":1.4999999999999999E-2},{"$f":"Timing!CD58","v":1.4999999999999999E-2},{"$f":"Timing!CE58","v":1.4999999999999999E-2},{"$f":"Timing!CF58","v":1.4999999999999999E-2},{"$f":"Timing!CG58","v":1.4999999999999999E-2},{"$f":"Timing!CH58","v":1.4999999999999999E-2},{"$f":"Timing!CI58","v":1.4999999999999999E-2},{"$f":"Timing!CJ58","v":1.4999999999999999E-2},{"$f":"Timing!CK58","v":1.4999999999999999E-2},{"$f":"Timing!CL58","v":1.4999999999999999E-2},{"$f":"Timing!CM58","v":1.4999999999999999E-2},{"$f":"Timing!CN58","v":1.4999999999999999E-2},{"$f":"Timing!CO58","v":1.4999999999999999E-2},{"$f":"Timing!CP58","v":1.4999999999999999E-2},{"$f":"Timing!CQ58","v":1.4999999999999999E-2},{"$f":"Timing!CR58","v":1.4999999999999999E-2},{"$f":"Timing!CS58","v":1.4999999999999999E-2},{"$f":"Timing!CT58","v":1.4999999999999999E-2},{"$f":"Timing!CU58","v":1.4999999999999999E-2},{"$f":"Timing!CV58","v":1.4999999999999999E-2},{"$f":"Timing!CW58","v":1.4999999999999999E-2},{"$f":"Timing!CX58","v":1.4999999999999999E-2},{"$f":"Timing!CY58","v":1.4999999999999999E-2},{"$f":"Timing!CZ58","v":1.4999999999999999E-2},{"$f":"Timing!DA58","v":1.4999999999999999E-2},{"$f":"Timing!DB58","v":1.4999999999999999E-2},{"$f":"Timing!DC58","v":1.4999999999999999E-2},{"$f":"Timing!DD58","v":1.4999999999999999E-2},{"$f":"Timing!DE58","v":1.4999999999999999E-2},{"$f":"Timing!DF58","v":1.4999999999999999E-2},{"$f":"Timing!DG58","v":1.4999999999999999E-2},{"$f":"Timing!DH58","v":1.4999999999999999E-2},{"$f":"Timing!DI58","v":1.4999999999999999E-2},{"$f":"Timing!DJ58","v":1.4999999999999999E-2},{"$f":"Timing!DK58","v":1.4999999999999999E-2},{"$f":"Timing!DL58","v":1.4999999999999999E-2},{"$f":"Timing!DM58","v":1.4999999999999999E-2},{"$f":"Timing!DN58","v":1.4999999999999999E-2},{"$f":"Timing!DO58","v":1.4999999999999999E-2},{"$f":"Timing!DP58","v":1.4999999999999999E-2},{"$f":"Timing!DQ58","v":1.4999999999999999E-2},{"$f":"Timing!DR58","v":1.4999999999999999E-2},{"$f":"Timing!DS58","v":1.4999999999999999E-2},{"$f":"Timing!DT58","v":1.4999999999999999E-2},{"$f":"Timing!DU58","v":1.4999999999999999E-2},{"$f":"Timing!DV58","v":1.4999999999999999E-2},{"$f":"Timing!DW58","v":1.4999999999999999E-2},{"$f":"Timing!DX58","v":1.4999999999999999E-2},{"$f":"Timing!DY58","v":1.4999999999999999E-2},{"$f":"Timing!DZ58","v":1.4999999999999999E-2},{"$f":"Timing!EA58","v":1.4999999999999999E-2},{"$f":"Timing!EB58","v":1.4999999999999999E-2},{"$f":"Timing!EC58","v":1.4999999999999999E-2},{"$f":"Timing!ED58","v":1.4999999999999999E-2},{"$f":"Timing!EE58","v":1.4999999999999999E-2},{"$f":"Timing!EF58","v":1.4999999999999999E-2},{"$f":"Timing!EG58","v":1.4999999999999999E-2},{"$f":"Timing!EH58","v":1.4999999999999999E-2},{"$f":"Timing!EI58","v":1.4999999999999999E-2},{"$f":"Timing!EJ58","v":1.4999999999999999E-2},{"$f":"Timing!EK58","v":1.4999999999999999E-2},{"$f":"Timing!EL58","v":1.4999999999999999E-2},{"$f":"Timing!EM58","v":1.4999999999999999E-2},{"$f":"Timing!EN58","v":1.4999999999999999E-2},{"$f":"Timing!EO58","v":1.4999999999999999E-2},{"$f":"Timing!EP58","v":1.4999999999999999E-2},{"$f":"Timing!EQ58","v":1.4999999999999999E-2},{"$f":"Timing!ER58","v":1.4999999999999999E-2},{"$f":"Timing!ES58","v":1.4999999999999999E-2},{"$f":"Timing!ET58","v":1.4999999999999999E-2},{"$f":"Timing!EU58","v":1.4999999999999999E-2},{"$f":"Timing!EV58","v":1.4999999999999999E-2},{"$f":"Timing!EW58","v":1.4999999999999999E-2},{"$f":"Timing!EX58","v":1.4999999999999999E-2},{"$f":"Timing!EY58","v":1.4999999999999999E-2},{"$f":"Timing!EZ58","v":1.4999999999999999E-2},{"$f":"Timing!FA58","v":1.4999999999999999E-2},{"$f":"Timing!FB58","v":1.4999999999999999E-2},{"$f":"Timing!FC58","v":1.4999999999999999E-2},{"$f":"Timing!FD58","v":1.4999999999999999E-2},{"$f":"Timing!FE58","v":1.4999999999999999E-2},{"$f":"Timing!FF58","v":1.4999999999999999E-2},{"$f":"Timing!FG58","v":1.4999999999999999E-2},{"$f":"Timing!FH58","v":1.4999999999999999E-2},{"$f":"Timing!FI58","v":1.4999999999999999E-2},{"$f":"Timing!FJ58","v":1.4999999999999999E-2},{"$f":"Timing!FK58","v":1.4999999999999999E-2},{"$f":"Timing!FL58","v":1.4999999999999999E-2},{"$f":"Timing!FM58","v":1.4999999999999999E-2},{"$f":"Timing!FN58","v":1.4999999999999999E-2},{"$f":"Timing!FO58","v":1.4999999999999999E-2},{"$f":"Timing!FP58","v":1.4999999999999999E-2},{"$f":"Timing!FQ58","v":1.4999999999999999E-2},{"$f":"Timing!FR58","v":1.4999999999999999E-2},{"$f":"Timing!FS58","v":1.4999999999999999E-2},{"$f":"Timing!FT58","v":1.4999999999999999E-2},{"$f":"Timing!FU58","v":1.4999999999999999E-2},{"$f":"Timing!FV58","v":1.4999999999999999E-2},{"$f":"Timing!FW58","v":1.4999999999999999E-2},{"$f":"Timing!FX58","v":1.4999999999999999E-2},{"$f":"Timing!FY58","v":1.4999999999999999E-2},{"$f":"Timing!FZ58","v":1.4999999999999999E-2},{"$f":"Timing!GA58","v":1.4999999999999999E-2},{"$f":"Timing!GB58","v":1.4999999999999999E-2},{"$f":"Timing!GC58","v":1.4999999999999999E-2},{"$f":"Timing!GD58","v":1.4999999999999999E-2},{"$f":"Timing!GE58","v":1.4999999999999999E-2},{"$f":"Timing!GF58","v":1.4999999999999999E-2},{"$f":"Timing!GG58","v":1.4999999999999999E-2},{"$f":"Timing!GH58","v":1.4999999999999999E-2},{"$f":"Timing!GI58","v":1.4999999999999999E-2},{"$f":"Timing!GJ58","v":1.4999999999999999E-2},{"$f":"Timing!GK58","v":1.4999999999999999E-2},{"$f":"Timing!GL58","v":1.4999999999999999E-2},{"$f":"Timing!GM58","v":1.4999999999999999E-2},{"$f":"Timing!GN58","v":1.4999999999999999E-2},{"$f":"Timing!GO58","v":1.4999999999999999E-2},{"$f":"Timing!GP58","v":1.4999999999999999E-2},{"$f":"Timing!GQ58","v":1.4999999999999999E-2},{"$f":"Timing!GR58","v":1.4999999999999999E-2},{"$f":"Timing!GS58","v":1.4999999999999999E-2},{"$f":"Timing!GT58","v":1.4999999999999999E-2},{"$f":"Timing!GU58","v":1.4999999999999999E-2},{"$f":"Timing!GV58","v":1.4999999999999999E-2},{"$f":"Timing!GW58","v":1.4999999999999999E-2},{"$f":"Timing!GX58","v":1.4999999999999999E-2},{"$f":"Timing!GY58","v":1.4999999999999999E-2},{"$f":"Timing!GZ58","v":1.4999999999999999E-2},{"$f":"Timing!HA58","v":1.4999999999999999E-2},{"$f":"Timing!HB58","v":1.4999999999999999E-2},{"$f":"Timing!HC58","v":1.4999999999999999E-2},{"$f":"Timing!HD58","v":1.4999999999999999E-2},{"$f":"Timing!HE58","v":1.4999999999999999E-2},{"$f":"Timing!HF58","v":1.4999999999999999E-2},{"$f":"Timing!HG58","v":1.4999999999999999E-2},{"$f":"Timing!HH58","v":1.4999999999999999E-2},{"$f":"Timing!HI58","v":1.4999999999999999E-2},{"$f":"Timing!HJ58","v":1.4999999999999999E-2},{"$f":"Timing!HK58","v":1.4999999999999999E-2},{"$f":"Timing!HL58","v":1.4999999999999999E-2},{"$f":"Timing!HM58","v":1.4999999999999999E-2},{"$f":"Timing!HN58","v":1.4999999999999999E-2},{"$f":"Timing!HO58","v":1.4999999999999999E-2},{"$f":"Timing!HP58","v":0},{"$f":"Timing!HQ58","v":0},{"$f":"Timing!HR58","v":0},{"$f":"Timing!HS58","v":0},{"$f":"Timing!HT58","v":0},{"$f":"Timing!HU58","v":0},{"$f":"Timing!HV58","v":0},{"$f":"Timing!HW58","v":0},{"$f":"Timing!HX58","v":0},{"$f":"Timing!HY58","v":0},{"$f":"Timing!HZ58","v":0},{"$f":"Timing!IA58","v":0},{"$f":"Timing!IB58","v":0},{"$f":"Timing!IC58","v":0},{"$f":"Timing!ID58","v":0},{"$f":"Timing!IE58","v":0},{"$f":"Timing!IF58","v":0},{"$f":"Timing!IG58","v":0},{"$f":"Timing!IH58","v":0},{"$f":"Timing!II58","v":0},{"$f":"Timing!IJ58","v":0},{"$f":"Timing!IK58","v":0},{"$f":"Timing!IL58","v":0},{"$f":"Timing!IM58","v":0},{"$f":"Timing!IN58","v":0},{"$f":"Timing!IO58","v":0},{"$f":"Timing!IP58","v":0},{"$f":"Timing!IQ58","v":0},{"$f":"Timing!IR58","v":0},{"$f":"Timing!IS58","v":0},{"$f":"Timing!IT58","v":0},{"$f":"Timing!IU58","v":0}]
[null,null,"Market Housing","%",null,null,null,null,null,{"$f":"Timing!J59","v":0},{"$f":"Timing!K59","v":0},{"$f":"Timing!L59","v":0},{"$f":"Timing!M59","v":0},{"$f":"Timing!N59","v":0},{"$f":"Timing!O59","v":0},{"$f":"Timing!P59","v":0},{"$f":"Timing!Q59","v":0},{"$f":"Timing!R59","v":0},{"$f":"Timing!S59","v":0},{"$f":"Timing!T59","v":0},{"$f":"Timing!U59","v":0},{"$f":"Timing!V59","v":0},{"$f":"Timing!W59","v":0},{"$f":"Timing!X59","v":0.04},{"$f":"Timing!Y59","v":0.04},{"$f":"Timing!Z59","v":0.04},{"$f":"Timing!AA59","v":0.04},{"$f":"Timing!AB59","v":0.03},{"$f":"Timing!AC59","v":0.03},{"$f":"Timing!AD59","v":0.03},{"$f":"Timing!AE59","v":0.03},{"$f":"Timing!AF59","v":0.02},{"$f":"Timing!AG59","v":0.02},{"$f":"Timing!AH59","v":0.02},{"$f":"Timing!AI59","v":0.02},{"$f":"Timing!AJ59","v":0.02},{"$f":"Timing!AK59","v":0.02},{"$f":"Timing!AL59","v":0.02},{"$f":"Timing!AM59","v":0.02},{"$f":"Timing!AN59","v":0.02},{"$f":"Timing!AO59","v":0.02},{"$f":"Timing!AP59","v":0.02},{"$f":"Timing!AQ59","v":0.02},{"$f":"Timing!AR59","v":0.02},{"$f":"Timing!AS59","v":0.02},{"$f":"Timing!AT59","v":0.02},{"$f":"Timing!AU59","v":0.02},{"$f":"Timing!AV59","v":0.02},{"$f":"Timing!AW59","v":0.02},{"$f":"Timing!AX59","v":0.02},{"$f":"Timing!AY59","v":0.02},{"$f":"Timing!AZ59","v":0.02},{"$f":"Timing!BA59","v":0.02},{"$f":"Timing!BB59","v":0.02},{"$f":"Timing!BC59","v":0.02},{"$f":"Timing!BD59","v":0.02},{"$f":"Timing!BE59","v":0.02},{"$f":"Timing!BF59","v":0.02},{"$f":"Timing!BG59","v":0.02},{"$f":"Timing!BH59","v":0.02},{"$f":"Timing!BI59","v":0.02},{"$f":"Timing!BJ59","v":0.02},{"$f":"Timing!BK59","v":0.02},{"$f":"Timing!BL59","v":0.02},{"$f":"Timing!BM59","v":0.02},{"$f":"Timing!BN59","v":0.02},{"$f":"Timing!BO59","v":0.02},{"$f":"Timing!BP59","v":0.02},{"$f":"Timing!BQ59","v":0.02},{"$f":"Timing!BR59","v":0.02},{"$f":"Timing!BS59","v":0.02},{"$f":"Timing!BT59","v":0.02},{"$f":"Timing!BU59","v":0.02},{"$f":"Timing!BV59","v":0.02},{"$f":"Timing!BW59","v":0.02},{"$f":"Timing!BX59","v":0.02},{"$f":"Timing!BY59","v":0.02},{"$f":"Timing!BZ59","v":0.02},{"$f":"Timing!CA59","v":0.02},{"$f":"Timing!CB59","v":0.02},{"$f":"Timing!CC59","v":0.02},{"$f":"Timing!CD59","v":0.02},{"$f":"Timing!CE59","v":0.02},{"$f":"Timing!CF59","v":0.02},{"$f":"Timing!CG59","v":0.02},{"$f":"Timing!CH59","v":0.02},{"$f":"Timing!CI59","v":0.02},{"$f":"Timing!CJ59","v":0.02},{"$f":"Timing!CK59","v":0.02},{"$f":"Timing!CL59","v":0.02},{"$f":"Timing!CM59","v":0.02},{"$f":"Timing!CN59","v":0.02},{"$f":"Timing!CO59","v":0.02},{"$f":"Timing!CP59","v":0.02},{"$f":"Timing!CQ59","v":0.02},{"$f":"Timing!CR59","v":0.02},{"$f":"Timing!CS59","v":0.02},{"$f":"Timing!CT59","v":0.02},{"$f":"Timing!CU59","v":0.02},{"$f":"Timing!CV59","v":0.02},{"$f":"Timing!CW59","v":0.02},{"$f":"Timing!CX59","v":0.02},{"$f":"Timing!CY59","v":0.02},{"$f":"Timing!CZ59","v":0.02},{"$f":"Timing!DA59","v":0.02},{"$f":"Timing!DB59","v":0.02},{"$f":"Timing!DC59","v":0.02},{"$f":"Timing!DD59","v":0.02},{"$f":"Timing!DE59","v":0.02},{"$f":"Timing!DF59","v":0.02},{"$f":"Timing!DG59","v":0.02},{"$f":"Timing!DH59","v":0.02},{"$f":"Timing!DI59","v":0.02},{"$f":"Timing!DJ59","v":0.02},{"$f":"Timing!DK59","v":0.02},{"$f":"Timing!DL59","v":0.02},{"$f":"Timing!DM59","v":0.02},{"$f":"Timing!DN59","v":0.02},{"$f":"Timing!DO59","v":0.02},{"$f":"Timing!DP59","v":0.02},{"$f":"Timing!DQ59","v":0.02},{"$f":"Timing!DR59","v":0.02},{"$f":"Timing!DS59","v":0.02},{"$f":"Timing!DT59","v":0.02},{"$f":"Timing!DU59","v":0.02},{"$f":"Timing!DV59","v":0.02},{"$f":"Timing!DW59","v":0.02},{"$f":"Timing!DX59","v":0.02},{"$f":"Timing!DY59","v":0.02},{"$f":"Timing!DZ59","v":0.02},{"$f":"Timing!EA59","v":0.02},{"$f":"Timing!EB59","v":0.02},{"$f":"Timing!EC59","v":0.02},{"$f":"Timing!ED59","v":0.02},{"$f":"Timing!EE59","v":0.02},{"$f":"Timing!EF59","v":0.02},{"$f":"Timing!EG59","v":0.02},{"$f":"Timing!EH59","v":0.02},{"$f":"Timing!EI59","v":0.02},{"$f":"Timing!EJ59","v":0.02},{"$f":"Timing!EK59","v":0.02},{"$f":"Timing!EL59","v":0.02},{"$f":"Timing!EM59","v":0.02},{"$f":"Timing!EN59","v":0.02},{"$f":"Timing!EO59","v":0.02},{"$f":"Timing!EP59","v":0.02},{"$f":"Timing!EQ59","v":0.02},{"$f":"Timing!ER59","v":0.02},{"$f":"Timing!ES59","v":0.02},{"$f":"Timing!ET59","v":0.02},{"$f":"Timing!EU59","v":0.02},{"$f":"Timing!EV59","v":0.02},{"$f":"Timing!EW59","v":0.02},{"$f":"Timing!EX59","v":0.02},{"$f":"Timing!EY59","v":0.02},{"$f":"Timing!EZ59","v":0.02},{"$f":"Timing!FA59","v":0.02},{"$f":"Timing!FB59","v":0.02},{"$f":"Timing!FC59","v":0.02},{"$f":"Timing!FD59","v":0.02},{"$f":"Timing!FE59","v":0.02},{"$f":"Timing!FF59","v":0.02},{"$f":"Timing!FG59","v":0.02},{"$f":"Timing!FH59","v":0.02},{"$f":"Timing!FI59","v":0.02},{"$f":"Timing!FJ59","v":0.02},{"$f":"Timing!FK59","v":0.02},{"$f":"Timing!FL59","v":0.02},{"$f":"Timing!FM59","v":0.02},{"$f":"Timing!FN59","v":0.02},{"$f":"Timing!FO59","v":0.02},{"$f":"Timing!FP59","v":0.02},{"$f":"Timing!FQ59","v":0.02},{"$f":"Timing!FR59","v":0.02},{"$f":"Timing!FS59","v":0.02},{"$f":"Timing!FT59","v":0.02},{"$f":"Timing!FU59","v":0.02},{"$f":"Timing!FV59","v":0.02},{"$f":"Timing!FW59","v":0.02},{"$f":"Timing!FX59","v":0.02},{"$f":"Timing!FY59","v":0.02},{"$f":"Timing!FZ59","v":0.02},{"$f":"Timing!GA59","v":0.02},{"$f":"Timing!GB59","v":0.02},{"$f":"Timing!GC59","v":0.02},{"$f":"Timing!GD59","v":0.02},{"$f":"Timing!GE59","v":0.02},{"$f":"Timing!GF59","v":0.02},{"$f":"Timing!GG59","v":0.02},{"$f":"Timing!GH59","v":0.02},{"$f":"Timing!GI59","v":0.02},{"$f":"Timing!GJ59","v":0.02},{"$f":"Timing!GK59","v":0.02},{"$f":"Timing!GL59","v":0.02},{"$f":"Timing!GM59","v":0.02},{"$f":"Timing!GN59","v":0.02},{"$f":"Timing!GO59","v":0.02},{"$f":"Timing!GP59","v":0.02},{"$f":"Timing!GQ59","v":0.02},{"$f":"Timing!GR59","v":0.02},{"$f":"Timing!GS59","v":0.02},{"$f":"Timing!GT59","v":0.02},{"$f":"Timing!GU59","v":0.02},{"$f":"Timing!GV59","v":0.02},{"$f":"Timing!GW59","v":0.02},{"$f":"Timing!GX59","v":0.02},{"$f":"Timing!GY59","v":0.02},{"$f":"Timing!GZ59","v":0.02},{"$f":"Timing!HA59","v":0.02},{"$f":"Timing!HB59","v":0.02},{"$f":"Timing!HC59","v":0.02},{"$f":"Timing!HD59","v":0.02},{"$f":"Timing!HE59","v":0.02},{"$f":"Timing!HF59","v":0.02},{"$f":"Timing!HG59","v":0.02},{"$f":"Timing!HH59","v":0.02},{"$f":"Timing!HI59","v":0.02},{"$f":"Timing!HJ59","v":0.02},{"$f":"Timing!HK59","v":0.02},{"$f":"Timing!HL59","v":0.02},{"$f":"Timing!HM59","v":0.02},{"$f":"Timing!HN59","v":0.02},{"$f":"Timing!HO59","v":0.02},{"$f":"Timing!HP59","v":0},{"$f":"Timing!HQ59","v":0},{"$f":"Timing!HR59","v":0},{"$f":"Timing!HS59","v":0},{"$f":"Timing!HT59","v":0},{"$f":"Timing!HU59","v":0},{"$f":"Timing!HV59","v":0},{"$f":"Timing!HW59","v":0},{"$f":"Timing!HX59","v":0},{"$f":"Timing!HY59","v":0},{"$f":"Timing!HZ59","v":0},{"$f":"Timing!IA59","v":0},{"$f":"Timing!IB59","v":0},{"$f":"Timing!IC59","v":0},{"$f":"Timing!ID59","v":0},{"$f":"Timing!IE59","v":0},{"$f":"Timing!IF59","v":0},{"$f":"Timing!IG59","v":0},{"$f":"Timing!IH59","v":0},{"$f":"Timing!II59","v":0},{"$f":"Timing!IJ59","v":0},{"$f":"Timing!IK59","v":0},{"$f":"Timing!IL59","v":0},{"$f":"Timing!IM59","v":0},{"$f":"Timing!IN59","v":0},{"$f":"Timing!IO59","v":0},{"$f":"Timing!IP59","v":0},{"$f":"Timing!IQ59","v":0},{"$f":"Timing!IR59","v":0},{"$f":"Timing!IS59","v":0},{"$f":"Timing!IT59","v":0},{"$f":"Timing!IU59","v":0}]
[null,null,"Commercial","%",null,null,null,null,null,{"$f":"Timing!J60","v":0},{"$f":"Timing!K60","v":0},{"$f":"Timing!L60","v":0},{"$f":"Timing!M60","v":0},{"$f":"Timing!N60","v":0},{"$f":"Timing!O60","v":0},{"$f":"Timing!P60","v":0},{"$f":"Timing!Q60","v":0},{"$f":"Timing!R60","v":0},{"$f":"Timing!S60","v":0},{"$f":"Timing!T60","v":0},{"$f":"Timing!U60","v":0},{"$f":"Timing!V60","v":0},{"$f":"Timing!W60","v":0},{"$f":"Timing!X60","v":0},{"$f":"Timing!Y60","v":0},{"$f":"Timing!Z60","v":0},{"$f":"Timing!AA60","v":0},{"$f":"Timing!AB60","v":0},{"$f":"Timing!AC60","v":0},{"$f":"Timing!AD60","v":0},{"$f":"Timing!AE60","v":0},{"$f":"Timing!AF60","v":0},{"$f":"Timing!AG60","v":0},{"$f":"Timing!AH60","v":0},{"$f":"Timing!AI60","v":0},{"$f":"Timing!AJ60","v":0},{"$f":"Timing!AK60","v":0},{"$f":"Timing!AL60","v":0},{"$f":"Timing!AM60","v":0},{"$f":"Timing!AN60","v":0},{"$f":"Timing!AO60","v":0},{"$f":"Timing!AP60","v":0},{"$f":"Timing!AQ60","v":0},{"$f":"Timing!AR60","v":0},{"$f":"Timing!AS60","v":0},{"$f":"Timing!AT60","v":0},{"$f":"Timing!AU60","v":0},{"$f":"Timing!AV60","v":0},{"$f":"Timing!AW60","v":0},{"$f":"Timing!AX60","v":0},{"$f":"Timing!AY60","v":0},{"$f":"Timing!AZ60","v":0},{"$f":"Timing!BA60","v":0},{"$f":"Timing!BB60","v":0},{"$f":"Timing!BC60","v":0},{"$f":"Timing!BD60","v":0},{"$f":"Timing!BE60","v":0},{"$f":"Timing!BF60","v":0},{"$f":"Timing!BG60","v":0},{"$f":"Timing!BH60","v":0},{"$f":"Timing!BI60","v":0},{"$f":"Timing!BJ60","v":0},{"$f":"Timing!BK60","v":0},{"$f":"Timing!BL60","v":0},{"$f":"Timing!BM60","v":0},{"$f":"Timing!BN60","v":0},{"$f":"Timing!BO60","v":0},{"$f":"Timing!BP60","v":0},{"$f":"Timing!BQ60","v":0},{"$f":"Timing!BR60","v":0},{"$f":"Timing!BS60","v":0},{"$f":"Timing!BT60","v":0},{"$f":"Timing!BU60","v":0},{"$f":"Timing!BV60","v":0},{"$f":"Timing!BW60","v":0},{"$f":"Timing!BX60","v":0},{"$f":"Timing!BY60","v":0},{"$f":"Timing!BZ60","v":0},{"$f":"Timing!CA60","v":0},{"$f":"Timing!CB60","v":0},{"$f":"Timing!CC60","v":0},{"$f":"Timing!CD60","v":0},{"$f":"Timing!CE60","v":0},{"$f":"Timing!CF60","v":0},{"$f":"Timing!CG60","v":0},{"$f":"Timing!CH60","v":0},{"$f":"Timing!CI60","v":0},{"$f":"Timing!CJ60","v":0},{"$f":"Timing!CK60","v":0},{"$f":"Timing!CL60","v":0},{"$f":"Timing!CM60","v":0},{"$f":"Timing!CN60","v":0},{"$f":"Timing!CO60","v":0},{"$f":"Timing!CP60","v":0},{"$f":"Timing!CQ60","v":0},{"$f":"Timing!CR60","v":0},{"$f":"Timing!CS60","v":0},{"$f":"Timing!CT60","v":0},{"$f":"Timing!CU60","v":0},{"$f":"Timing!CV60","v":0},{"$f":"Timing!CW60","v":0},{"$f":"Timing!CX60","v":0},{"$f":"Timing!CY60","v":0},{"$f":"Timing!CZ60","v":0},{"$f":"Timing!DA60","v":0},{"$f":"Timing!DB60","v":0},{"$f":"Timing!DC60","v":0},{"$f":"Timing!DD60","v":0},{"$f":"Timing!DE60","v":0},{"$f":"Timing!DF60","v":0},{"$f":"Timing!DG60","v":0},{"$f":"Timing!DH60","v":0},{"$f":"Timing!DI60","v":0},{"$f":"Timing!DJ60","v":0},{"$f":"Timing!DK60","v":0},{"$f":"Timing!DL60","v":0},{"$f":"Timing!DM60","v":0},{"$f":"Timing!DN60","v":0},{"$f":"Timing!DO60","v":0},{"$f":"Timing!DP60","v":0},{"$f":"Timing!DQ60","v":0},{"$f":"Timing!DR60","v":0},{"$f":"Timing!DS60","v":0},{"$f":"Timing!DT60","v":0},{"$f":"Timing!DU60","v":0},{"$f":"Timing!DV60","v":0},{"$f":"Timing!DW60","v":0},{"$f":"Timing!DX60","v":0},{"$f":"Timing!DY60","v":0},{"$f":"Timing!DZ60","v":0},{"$f":"Timing!EA60","v":0},{"$f":"Timing!EB60","v":0},{"$f":"Timing!EC60","v":0},{"$f":"Timing!ED60","v":0},{"$f":"Timing!EE60","v":0},{"$f":"Timing!EF60","v":0},{"$f":"Timing!EG60","v":0},{"$f":"Timing!EH60","v":0},{"$f":"Timing!EI60","v":0},{"$f":"Timing!EJ60","v":0},{"$f":"Timing!EK60","v":0},{"$f":"Timing!EL60","v":0},{"$f":"Timing!EM60","v":0},{"$f":"Timing!EN60","v":0},{"$f":"Timing!EO60","v":0},{"$f":"Timing!EP60","v":0},{"$f":"Timing!EQ60","v":0},{"$f":"Timing!ER60","v":0},{"$f":"Timing!ES60","v":0},{"$f":"Timing!ET60","v":0},{"$f":"Timing!EU60","v":0},{"$f":"Timing!EV60","v":0},{"$f":"Timing!EW60","v":0},{"$f":"Timing!EX60","v":0},{"$f":"Timing!EY60","v":0},{"$f":"Timing!EZ60","v":0},{"$f":"Timing!FA60","v":0},{"$f":"Timing!FB60","v":0},{"$f":"Timing!FC60","v":0},{"$f":"Timing!FD60","v":0},{"$f":"Timing!FE60","v":0},{"$f":"Timing!FF60","v":0},{"$f":"Timing!FG60","v":0},{"$f":"Timing!FH60","v":0},{"$f":"Timing!FI60","v":0},{"$f":"Timing!FJ60","v":0},{"$f":"Timing!FK60","v":0},{"$f":"Timing!FL60","v":0},{"$f":"Timing!FM60","v":0},{"$f":"Timing!FN60","v":0},{"$f":"Timing!FO60","v":0},{"$f":"Timing!FP60","v":0},{"$f":"Timing!FQ60","v":0},{"$f":"Timing!FR60","v":0},{"$f":"Timing!FS60","v":0},{"$f":"Timing!FT60","v":0},{"$f":"Timing!FU60","v":0},{"$f":"Timing!FV60","v":0},{"$f":"Timing!FW60","v":0},{"$f":"Timing!FX60","v":0},{"$f":"Timing!FY60","v":0},{"$f":"Timing!FZ60","v":0},{"$f":"Timing!GA60","v":0},{"$f":"Timing!GB60","v":0},{"$f":"Timing!GC60","v":0},{"$f":"Timing!GD60","v":0},{"$f":"Timing!GE60","v":0},{"$f":"Timing!GF60","v":0},{"$f":"Timing!GG60","v":0},{"$f":"Timing!GH60","v":0},{"$f":"Timing!GI60","v":0},{"$f":"Timing!GJ60","v":0},{"$f":"Timing!GK60","v":0},{"$f":"Timing!GL60","v":0},{"$f":"Timing!GM60","v":0},{"$f":"Timing!GN60","v":0},{"$f":"Timing!GO60","v":0},{"$f":"Timing!GP60","v":0},{"$f":"Timing!GQ60","v":0},{"$f":"Timing!GR60","v":0},{"$f":"Timing!GS60","v":0},{"$f":"Timing!GT60","v":0},{"$f":"Timing!GU60","v":0},{"$f":"Timing!GV60","v":0},{"$f":"Timing!GW60","v":0},{"$f":"Timing!GX60","v":0},{"$f":"Timing!GY60","v":0},{"$f":"Timing!GZ60","v":0},{"$f":"Timing!HA60","v":0},{"$f":"Timing!HB60","v":0},{"$f":"Timing!HC60","v":0},{"$f":"Timing!HD60","v":0},{"$f":"Timing!HE60","v":0},{"$f":"Timing!HF60","v":0},{"$f":"Timing!HG60","v":0},{"$f":"Timing!HH60","v":0},{"$f":"Timing!HI60","v":0},{"$f":"Timing!HJ60","v":0},{"$f":"Timing!HK60","v":0},{"$f":"Timing!HL60","v":0},{"$f":"Timing!HM60","v":0},{"$f":"Timing!HN60","v":0},{"$f":"Timing!HO60","v":0},{"$f":"Timing!HP60","v":0},{"$f":"Timing!HQ60","v":0},{"$f":"Timing!HR60","v":0},{"$f":"Timing!HS60","v":0},{"$f":"Timing!HT60","v":0},{"$f":"Timing!HU60","v":0},{"$f":"Timing!HV60","v":0},{"$f":"Timing!HW60","v":0},{"$f":"Timing!HX60","v":0},{"$f":"Timing!HY60","v":0},{"$f":"Timing!HZ60","v":0},{"$f":"Timing!IA60","v":0},{"$f":"Timing!IB60","v":0},{"$f":"Timing!IC60","v":0},{"$f":"Timing!ID60","v":0},{"$f":"Timing!IE60","v":0},{"$f":"Timing!IF60","v":0},{"$f":"Timing!IG60","v":0},{"$f":"Timing!IH60","v":0},{"$f":"Timing!II60","v":0},{"$f":"Timing!IJ60","v":0},{"$f":"Timing!IK60","v":0},{"$f":"Timing!IL60","v":0},{"$f":"Timing!IM60","v":0},{"$f":"Timing!IN60","v":0},{"$f":"Timing!IO60","v":0},{"$f":"Timing!IP60","v":0},{"$f":"Timing!IQ60","v":0},{"$f":"Timing!IR60","v":0},{"$f":"Timing!IS60","v":0},{"$f":"Timing!IT60","v":0},{"$f":"Timing!IU60","v":0}]
[null,null,"Retail","%",null,null,null,null,null,{"$f":"Timing!J61","v":0},{"$f":"Timing!K61","v":0},{"$f":"Timing!L61","v":0},{"$f":"Timing!M61","v":0},{"$f":"Timing!N61","v":0},{"$f":"Timing!O61","v":0},{"$f":"Timing!P61","v":0},{"$f":"Timing!Q61","v":0},{"$f":"Timing!R61","v":0},{"$f":"Timing!S61","v":0},{"$f":"Timing!T61","v":0},{"$f":"Timing!U61","v":0},{"$f":"Timing!V61","v":0},{"$f":"Timing!W61","v":0},{"$f":"Timing!X61","v":0},{"$f":"Timing!Y61","v":0},{"$f":"Timing!Z61","v":0},{"$f":"Timing!AA61","v":0},{"$f":"Timing!AB61","v":0},{"$f":"Timing!AC61","v":0},{"$f":"Timing!AD61","v":0},{"$f":"Timing!AE61","v":0},{"$f":"Timing!AF61","v":0},{"$f":"Timing!AG61","v":0},{"$f":"Timing!AH61","v":0},{"$f":"Timing!AI61","v":0},{"$f":"Timing!AJ61","v":0},{"$f":"Timing!AK61","v":0},{"$f":"Timing!AL61","v":0},{"$f":"Timing!AM61","v":0},{"$f":"Timing!AN61","v":0},{"$f":"Timing!AO61","v":0},{"$f":"Timing!AP61","v":0},{"$f":"Timing!AQ61","v":0},{"$f":"Timing!AR61","v":0},{"$f":"Timing!AS61","v":0},{"$f":"Timing!AT61","v":0},{"$f":"Timing!AU61","v":0},{"$f":"Timing!AV61","v":0},{"$f":"Timing!AW61","v":0},{"$f":"Timing!AX61","v":0},{"$f":"Timing!AY61","v":0},{"$f":"Timing!AZ61","v":0},{"$f":"Timing!BA61","v":0},{"$f":"Timing!BB61","v":0},{"$f":"Timing!BC61","v":0},{"$f":"Timing!BD61","v":0},{"$f":"Timing!BE61","v":0},{"$f":"Timing!BF61","v":0},{"$f":"Timing!BG61","v":0},{"$f":"Timing!BH61","v":0},{"$f":"Timing!BI61","v":0},{"$f":"Timing!BJ61","v":0},{"$f":"Timing!BK61","v":0},{"$f":"Timing!BL61","v":0},{"$f":"Timing!BM61","v":0},{"$f":"Timing!BN61","v":0},{"$f":"Timing!BO61","v":0},{"$f":"Timing!BP61","v":0},{"$f":"Timing!BQ61","v":0},{"$f":"Timing!BR61","v":0},{"$f":"Timing!BS61","v":0},{"$f":"Timing!BT61","v":0},{"$f":"Timing!BU61","v":0},{"$f":"Timing!BV61","v":0},{"$f":"Timing!BW61","v":0},{"$f":"Timing!BX61","v":0},{"$f":"Timing!BY61","v":0},{"$f":"Timing!BZ61","v":0},{"$f":"Timing!CA61","v":0},{"$f":"Timing!CB61","v":0},{"$f":"Timing!CC61","v":0},{"$f":"Timing!CD61","v":0},{"$f":"Timing!CE61","v":0},{"$f":"Timing!CF61","v":0},{"$f":"Timing!CG61","v":0},{"$f":"Timing!CH61","v":0},{"$f":"Timing!CI61","v":0},{"$f":"Timing!CJ61","v":0},{"$f":"Timing!CK61","v":0},{"$f":"Timing!CL61","v":0},{"$f":"Timing!CM61","v":0},{"$f":"Timing!CN61","v":0},{"$f":"Timing!CO61","v":0},{"$f":"Timing!CP61","v":0},{"$f":"Timing!CQ61","v":0},{"$f":"Timing!CR61","v":0},{"$f":"Timing!CS61","v":0},{"$f":"Timing!CT61","v":0},{"$f":"Timing!CU61","v":0},{"$f":"Timing!CV61","v":0},{"$f":"Timing!CW61","v":0},{"$f":"Timing!CX61","v":0},{"$f":"Timing!CY61","v":0},{"$f":"Timing!CZ61","v":0},{"$f":"Timing!DA61","v":0},{"$f":"Timing!DB61","v":0},{"$f":"Timing!DC61","v":0},{"$f":"Timing!DD61","v":0},{"$f":"Timing!DE61","v":0},{"$f":"Timing!DF61","v":0},{"$f":"Timing!DG61","v":0},{"$f":"Timing!DH61","v":0},{"$f":"Timing!DI61","v":0},{"$f":"Timing!DJ61","v":0},{"$f":"Timing!DK61","v":0},{"$f":"Timing!DL61","v":0},{"$f":"Timing!DM61","v":0},{"$f":"Timing!DN61","v":0},{"$f":"Timing!DO61","v":0},{"$f":"Timing!DP61","v":0},{"$f":"Timing!DQ61","v":0},{"$f":"Timing!DR61","v":0},{"$f":"Timing!DS61","v":0},{"$f":"Timing!DT61","v":0},{"$f":"Timing!DU61","v":0},{"$f":"Timing!DV61","v":0},{"$f":"Timing!DW61","v":0},{"$f":"Timing!DX61","v":0},{"$f":"Timing!DY61","v":0},{"$f":"Timing!DZ61","v":0},{"$f":"Timing!EA61","v":0},{"$f":"Timing!EB61","v":0},{"$f":"Timing!EC61","v":0},{"$f":"Timing!ED61","v":0},{"$f":"Timing!EE61","v":0},{"$f":"Timing!EF61","v":0},{"$f":"Timing!EG61","v":0},{"$f":"Timing!EH61","v":0},{"$f":"Timing!EI61","v":0},{"$f":"Timing!EJ61","v":0},{"$f":"Timing!EK61","v":0},{"$f":"Timing!EL61","v":0},{"$f":"Timing!EM61","v":0},{"$f":"Timing!EN61","v":0},{"$f":"Timing!EO61","v":0},{"$f":"Timing!EP61","v":0},{"$f":"Timing!EQ61","v":0},{"$f":"Timing!ER61","v":0},{"$f":"Timing!ES61","v":0},{"$f":"Timing!ET61","v":0},{"$f":"Timing!EU61","v":0},{"$f":"Timing!EV61","v":0},{"$f":"Timing!EW61","v":0},{"$f":"Timing!EX61","v":0},{"$f":"Timing!EY61","v":0},{"$f":"Timing!EZ61","v":0},{"$f":"Timing!FA61","v":0},{"$f":"Timing!FB61","v":0},{"$f":"Timing!FC61","v":0},{"$f":"Timing!FD61","v":0},{"$f":"Timing!FE61","v":0},{"$f":"Timing!FF61","v":0},{"$f":"Timing!FG61","v":0},{"$f":"Timing!FH61","v":0},{"$f":"Timing!FI61","v":0},{"$f":"Timing!FJ61","v":0},{"$f":"Timing!FK61","v":0},{"$f":"Timing!FL61","v":0},{"$f":"Timing!FM61","v":0},{"$f":"Timing!FN61","v":0},{"$f":"Timing!FO61","v":0},{"$f":"Timing!FP61","v":0},{"$f":"Timing!FQ61","v":0},{"$f":"Timing!FR61","v":0},{"$f":"Timing!FS61","v":0},{"$f":"Timing!FT61","v":0},{"$f":"Timing!FU61","v":0},{"$f":"Timing!FV61","v":0},{"$f":"Timing!FW61","v":0},{"$f":"Timing!FX61","v":0},{"$f":"Timing!FY61","v":0},{"$f":"Timing!FZ61","v":0},{"$f":"Timing!GA61","v":0},{"$f":"Timing!GB61","v":0},{"$f":"Timing!GC61","v":0},{"$f":"Timing!GD61","v":0},{"$f":"Timing!GE61","v":0},{"$f":"Timing!GF61","v":0},{"$f":"Timing!GG61","v":0},{"$f":"Timing!GH61","v":0},{"$f":"Timing!GI61","v":0},{"$f":"Timing!GJ61","v":0},{"$f":"Timing!GK61","v":0},{"$f":"Timing!GL61","v":0},{"$f":"Timing!GM61","v":0},{"$f":"Timing!GN61","v":0},{"$f":"Timing!GO61","v":0},{"$f":"Timing!GP61","v":0},{"$f":"Timing!GQ61","v":0},{"$f":"Timing!GR61","v":0},{"$f":"Timing!GS61","v":0},{"$f":"Timing!GT61","v":0},{"$f":"Timing!GU61","v":0},{"$f":"Timing!GV61","v":0},{"$f":"Timing!GW61","v":0},{"$f":"Timing!GX61","v":0},{"$f":"Timing!GY61","v":0},{"$f":"Timing!GZ61","v":0},{"$f":"Timing!HA61","v":0},{"$f":"Timing!HB61","v":0},{"$f":"Timing!HC61","v":0},{"$f":"Timing!HD61","v":0},{"$f":"Timing!HE61","v":0},{"$f":"Timing!HF61","v":0},{"$f":"Timing!HG61","v":0},{"$f":"Timing!HH61","v":0},{"$f":"Timing!HI61","v":0},{"$f":"Timing!HJ61","v":0},{"$f":"Timing!HK61","v":0},{"$f":"Timing!HL61","v":0},{"$f":"Timing!HM61","v":0},{"$f":"Timing!HN61","v":0},{"$f":"Timing!HO61","v":0},{"$f":"Timing!HP61","v":0},{"$f":"Timing!HQ61","v":0},{"$f":"Timing!HR61","v":0},{"$f":"Timing!HS61","v":0},{"$f":"Timing!HT61","v":0},{"$f":"Timing!HU61","v":0},{"$f":"Timing!HV61","v":0},{"$f":"Timing!HW61","v":0},{"$f":"Timing!HX61","v":0},{"$f":"Timing!HY61","v":0},{"$f":"Timing!HZ61","v":0},{"$f":"Timing!IA61","v":0},{"$f":"Timing!IB61","v":0},{"$f":"Timing!IC61","v":0},{"$f":"Timing!ID61","v":0},{"$f":"Timing!IE61","v":0},{"$f":"Timing!IF61","v":0},{"$f":"Timing!IG61","v":0},{"$f":"Timing!IH61","v":0},{"$f":"Timing!II61","v":0},{"$f":"Timing!IJ61","v":0},{"$f":"Timing!IK61","v":0},{"$f":"Timing!IL61","v":0},{"$f":"Timing!IM61","v":0},{"$f":"Timing!IN61","v":0},{"$f":"Timing!IO61","v":0},{"$f":"Timing!IP61","v":0},{"$f":"Timing!IQ61","v":0},{"$f":"Timing!IR61","v":0},{"$f":"Timing!IS61","v":0},{"$f":"Timing!IT61","v":0},{"$f":"Timing!IU61","v":0}]
[]
[]
["Capital Expenditure"]
[null,"Spend Profile"]
[null,null,"S-Curve Distribution","%",null,null,null,null,null,{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,J23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,K23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,L23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,M23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,N23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,O23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,P23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,Q23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,R23)","v":8.1999999999999906E-2},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,S23)","v":0.14099999999999999},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,T23)","v":0.24400000000000002},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,U23)","v":0.27300000000000002},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,V23)","v":0.15699999999999997},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,W23)","v":0.10300000000000001},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,X23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,Y23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,Z23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,AZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,BZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,CZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,DZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,ED23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,ER23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,ES23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,ET23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,EZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,FZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,GZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HD23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HI23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HU23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HV23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HW23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HX23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HY23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,HZ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IA23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IB23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IC23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,ID23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IE23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IF23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IG23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IH23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,II23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IJ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IK23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IL23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IM23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IN23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IO23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IP23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IQ23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IR23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IS23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IT23)","v":0},{"$f":"SUMIFS('S-Curves_M'!$D$9:$DG$9,'S-Curves_M'!$D$8:$DG$8,IU23)","v":0}]
[]
[null,"Capital Expenditure"]
[null,null,"Design and Construction Costs"]
[null,{"$f":"Inputs!J72","v":2},{"$f":"Inputs!C72","v":"Land and Acquisition Costs"},"AUD M",{"$f":"Inputs!G72/Million","v":1},{"$f":"Inputs!B72","v":1},null,null,{"$f":"SUM(J103:IU103)","v":1},{"$f":"IF(AND(J$8-I$8=1,$F103=0),$E103,$E103*J$99*$F103)","v":0},0,0,0,0,0,0,0,8.1999999999999906E-2,0.14099999999999999,0.24400000000000002,0.27300000000000002,0.15699999999999997,0.10300000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F103=0),$E103,$E103*AP$99*$F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F103=0),$E103,$E103*BV$99*$F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F103=0),$E103,$E103*DB$99*$F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F103=0),$E103,$E103*EH$99*$F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F103=0),$E103,$E103*FN$99*$F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GJ$8-GI$8=1,$F103=0),$E103,$E103*GJ$99*$F103)","v":0},{"$f":"IF(AND(GK$8-GJ$8=1,$F103=0),$E103,$E103*GK$99*$F103)","v":0},{"$f":"IF(AND(GL$8-GK$8=1,$F103=0),$E103,$E103*GL$99*$F103)","v":0},{"$f":"IF(AND(GM$8-GL$8=1,$F103=0),$E103,$E103*GM$99*$F103)","v":0},{"$f":"IF(AND(GN$8-GM$8=1,$F103=0),$E103,$E103*GN$99*$F103)","v":0},{"$f":"IF(AND(GO$8-GN$8=1,$F103=0),$E103,$E103*GO$99*$F103)","v":0},{"$f":"IF(AND(GP$8-GO$8=1,$F103=0),$E103,$E103*GP$99*$F103)","v":0},{"$f":"IF(AND(GQ$8-GP$8=1,$F103=0),$E103,$E103*GQ$99*$F103)","v":0},{"$f":"IF(AND(GR$8-GQ$8=1,$F103=0),$E103,$E103*GR$99*$F103)","v":0},{"$f":"IF(AND(GS$8-GR$8=1,$F103=0),$E103,$E103*GS$99*$F103)","v":0},{"$f":"IF(AND(GT$8-GS$8=1,$F103=0),$E103,$E103*GT$99*$F103)","v":0},{"$f":"IF(AND(GU$8-GT$8=1,$F103=0),$E103,$E103*GU$99*$F103)","v":0},{"$f":"IF(AND(GV$8-GU$8=1,$F103=0),$E103,$E103*GV$99*$F103)","v":0},{"$f":"IF(AND(GW$8-GV$8=1,$F103=0),$E103,$E103*GW$99*$F103)","v":0},{"$f":"IF(AND(GX$8-GW$8=1,$F103=0),$E103,$E103*GX$99*$F103)","v":0},{"$f":"IF(AND(GY$8-GX$8=1,$F103=0),$E103,$E103*GY$99*$F103)","v":0},{"$f":"IF(AND(GZ$8-GY$8=1,$F103=0),$E103,$E103*GZ$99*$F103)","v":0},{"$f":"IF(AND(HA$8-GZ$8=1,$F103=0),$E103,$E103*HA$99*$F103)","v":0},{"$f":"IF(AND(HB$8-HA$8=1,$F103=0),$E103,$E103*HB$99*$F103)","v":0},{"$f":"IF(AND(HC$8-HB$8=1,$F103=0),$E103,$E103*HC$99*$F103)","v":0},{"$f":"IF(AND(HD$8-HC$8=1,$F103=0),$E103,$E103*HD$99*$F103)","v":0},{"$f":"IF(AND(HE$8-HD$8=1,$F103=0),$E103,$E103*HE$99*$F103)","v":0},{"$f":"IF(AND(HF$8-HE$8=1,$F103=0),$E103,$E103*HF$99*$F103)","v":0},{"$f":"IF(AND(HG$8-HF$8=1,$F103=0),$E103,$E103*HG$99*$F103)","v":0},{"$f":"IF(AND(HH$8-HG$8=1,$F103=0),$E103,$E103*HH$99*$F103)","v":0},{"$f":"IF(AND(HI$8-HH$8=1,$F103=0),$E103,$E103*HI$99*$F103)","v":0},{"$f":"IF(AND(HJ$8-HI$8=1,$F103=0),$E103,$E103*HJ$99*$F103)","v":0},{"$f":"IF(AND(HK$8-HJ$8=1,$F103=0),$E103,$E103*HK$99*$F103)","v":0},{"$f":"IF(AND(HL$8-HK$8=1,$F103=0),$E103,$E103*HL$99*$F103)","v":0},{"$f":"IF(AND(HM$8-HL$8=1,$F103=0),$E103,$E103*HM$99*$F103)","v":0},{"$f":"IF(AND(HN$8-HM$8=1,$F103=0),$E103,$E103*HN$99*$F103)","v":0},{"$f":"IF(AND(HO$8-HN$8=1,$F103=0),$E103,$E103*HO$99*$F103)","v":0},{"$f":"IF(AND(HP$8-HO$8=1,$F103=0),$E103,$E103*HP$99*$F103)","v":0},{"$f":"IF(AND(HQ$8-HP$8=1,$F103=0),$E103,$E103*HQ$99*$F103)","v":0},{"$f":"IF(AND(HR$8-HQ$8=1,$F103=0),$E103,$E103*HR$99*$F103)","v":0},{"$f":"IF(AND(HS$8-HR$8=1,$F103=0),$E103,$E103*HS$99*$F103)","v":0},{"$f":"IF(AND(HT$8-HS$8=1,$F103=0),$E103,$E103*HT$99*$F103)","v":0},{"$f":"IF(AND(HU$8-HT$8=1,$F103=0),$E103,$E103*HU$99*$F103)","v":0},{"$f":"IF(AND(HV$8-HU$8=1,$F103=0),$E103,$E103*HV$99*$F103)","v":0},{"$f":"IF(AND(HW$8-HV$8=1,$F103=0),$E103,$E103*HW$99*$F103)","v":0},{"$f":"IF(AND(HX$8-HW$8=1,$F103=0),$E103,$E103*HX$99*$F103)","v":0},{"$f":"IF(AND(HY$8-HX$8=1,$F103=0),$E103,$E103*HY$99*$F103)","v":0},{"$f":"IF(AND(HZ$8-HY$8=1,$F103=0),$E103,$E103*HZ$99*$F103)","v":0},{"$f":"IF(AND(IA$8-HZ$8=1,$F103=0),$E103,$E103*IA$99*$F103)","v":0},{"$f":"IF(AND(IB$8-IA$8=1,$F103=0),$E103,$E103*IB$99*$F103)","v":0},{"$f":"IF(AND(IC$8-IB$8=1,$F103=0),$E103,$E103*IC$99*$F103)","v":0},{"$f":"IF(AND(ID$8-IC$8=1,$F103=0),$E103,$E103*ID$99*$F103)","v":0},{"$f":"IF(AND(IE$8-ID$8=1,$F103=0),$E103,$E103*IE$99*$F103)","v":0},{"$f":"IF(AND(IF$8-IE$8=1,$F103=0),$E103,$E103*IF$99*$F103)","v":0},{"$f":"IF(AND(IG$8-IF$8=1,$F103=0),$E103,$E103*IG$99*$F103)","v":0},{"$f":"IF(AND(IH$8-IG$8=1,$F103=0),$E103,$E103*IH$99*$F103)","v":0},{"$f":"IF(AND(II$8-IH$8=1,$F103=0),$E103,$E103*II$99*$F103)","v":0},{"$f":"IF(AND(IJ$8-II$8=1,$F103=0),$E103,$E103*IJ$99*$F103)","v":0},{"$f":"IF(AND(IK$8-IJ$8=1,$F103=0),$E103,$E103*IK$99*$F103)","v":0},{"$f":"IF(AND(IL$8-IK$8=1,$F103=0),$E103,$E103*IL$99*$F103)","v":0},{"$f":"IF(AND(IM$8-IL$8=1,$F103=0),$E103,$E103*IM$99*$F103)","v":0},{"$f":"IF(AND(IN$8-IM$8=1,$F103=0),$E103,$E103*IN$99*$F103)","v":0},{"$f":"IF(AND(IO$8-IN$8=1,$F103=0),$E103,$E103*IO$99*$F103)","v":0},{"$f":"IF(AND(IP$8-IO$8=1,$F103=0),$E103,$E103*IP$99*$F103)","v":0},{"$f":"IF(AND(IQ$8-IP$8=1,$F103=0),$E103,$E103*IQ$99*$F103)","v":0},{"$f":"IF(AND(IR$8-IQ$8=1,$F103=0),$E103,$E103*IR$99*$F103)","v":0},{"$f":"IF(AND(IS$8-IR$8=1,$F103=0),$E103,$E103*IS$99*$F103)","v":0},{"$f":"IF(AND(IT$8-IS$8=1,$F103=0),$E103,$E103*IT$99*$F103)","v":0},{"$f":"IF(AND(IU$8-IT$8=1,$F103=0),$E103,$E103*IU$99*$F103)","v":0}]
[null,{"$f":"Inputs!J73","v":2},{"$f":"Inputs!C73","v":"Demolition"},"AUD M",{"$f":"Inputs!G73/Million","v":1},{"$f":"Inputs!B73","v":1},null,null,{"$f":"SUM(J104:IU104)","v":1},{"$f":"IF(AND(J$8-I$8=1,$F104=0),$E104,$E104*J$99*$F104)","v":0},0,0,0,0,0,0,0,8.1999999999999906E-2,0.14099999999999999,0.24400000000000002,0.27300000000000002,0.15699999999999997,0.10300000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F104=0),$E104,$E104*AP$99*$F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F104=0),$E104,$E104*BV$99*$F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F104=0),$E104,$E104*DB$99*$F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F104=0),$E104,$E104*EH$99*$F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F104=0),$E104,$E104*FN$99*$F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J74","v":2},{"$f":"Inputs!C74","v":"Remediation and Site Preparation Costs"},"AUD M",{"$f":"Inputs!G74/Million","v":5.3540000000000001},{"$f":"Inputs!B74","v":0},null,null,5.3540000000000001,{"$f":"IF(AND(J$8-I$8=1,$F105=0),$E105,$E105*J$99*$F105)","v":0},0,0,0,0,0,0,0,5.3540000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F105=0),$E105,$E105*AP$99*$F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F105=0),$E105,$E105*BV$99*$F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F105=0),$E105,$E105*DB$99*$F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F105=0),$E105,$E105*EH$99*$F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F105=0),$E105,$E105*FN$99*$F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J75","v":2},{"$f":"Inputs!C75","v":"Services & Transport Infrastructure Costs"},"AUD M",{"$f":"Inputs!G75/Million","v":10},{"$f":"Inputs!B75","v":0},null,null,10,{"$f":"IF(AND(J$8-I$8=1,$F106=0),$E106,$E106*J$99*$F106)","v":0},0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F106=0),$E106,$E106*AP$99*$F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F106=0),$E106,$E106*BV$99*$F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F106=0),$E106,$E106*DB$99*$F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F106=0),$E106,$E106*EH$99*$F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F106=0),$E106,$E106*FN$99*$F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J76","v":2},{"$f":"Inputs!C76","v":"Construction costs (excl. above)"},"AUD M",{"$f":"Inputs!G76/Million","v":313.53157999999996},{"$f":"Inputs!B76","v":1},null,null,313.53157999999991,{"$f":"IF(AND(J$8-I$8=1,$F107=0),$E107,$E107*J$99*$F107)","v":0},0,0,0,0,0,0,0,25.709589559999969,44.207952779999992,76.501705520000002,85.594121340000001,49.224458059999982,32.293752740000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F107=0),$E107,$E107*AP$99*$F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F107=0),$E107,$E107*BV$99*$F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F107=0),$E107,$E107*DB$99*$F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F107=0),$E107,$E107*EH$99*$F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F107=0),$E107,$E107*FN$99*$F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J77","v":2},{"$f":"Inputs!C77","v":"Professional Fees - Design Consultants"},"AUD M",{"$f":"Inputs!G77/Million","v":16.518164579999997},{"$f":"Inputs!B77","v":0},null,null,16.518164579999997,{"$f":"IF(AND(J$8-I$8=1,$F108=0),$E108,$E108*J$99*$F108)","v":0},0,0,0,0,0,0,0,16.518164579999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F108=0),$E108,$E108*AP$99*$F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F108=0),$E108,$E108*BV$99*$F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F108=0),$E108,$E108*DB$99*$F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F108=0),$E108,$E108*EH$99*$F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F108=0),$E108,$E108*FN$99*$F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J78","v":2},{"$f":"Inputs!C78","v":"Head Contractors Preliminaries & Supervision"},"AUD M",{"$f":"Inputs!G78/Million","v":10},{"$f":"Inputs!B78","v":1},null,null,10,{"$f":"IF(AND(J$8-I$8=1,$F109=0),$E109,$E109*J$99*$F109)","v":0},0,0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F109=0),$E109,$E109*AP$99*$F109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F109=0),$E109,$E109*BV$99*$F109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F109=0),$E109,$E109*DB$99*$F109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F109=0),$E109,$E109*EH$99*$F109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F109=0),$E109,$E109*FN$99*$F109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J79","v":2},{"$f":"Inputs!C79","v":"Head Contractors Margin"},"AUD M",{"$f":"Inputs!G79/Million","v":10},{"$f":"Inputs!B79","v":1},null,null,10,{"$f":"IF(AND(J$8-I$8=1,$F110=0),$E110,$E110*J$99*$F110)","v":0},0,0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F110=0),$E110,$E110*AP$99*$F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F110=0),$E110,$E110*BV$99*$F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F110=0),$E110,$E110*DB$99*$F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F110=0),$E110,$E110*EH$99*$F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F110=0),$E110,$E110*FN$99*$F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J80","v":2},{"$f":"Inputs!C80","v":"[spare]"},"AUD M",{"$f":"Inputs!G80/Million","v":0},{"$f":"Inputs!B80","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F111=0),$E111,$E111*J$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F111=0),$E111,$E111*AP$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F111=0),$E111,$E111*BV$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F111=0),$E111,$E111*DB$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F111=0),$E111,$E111*EH$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F111=0),$E111,$E111*FN$99*$F111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J81","v":2},{"$f":"Inputs!C81","v":"[spare]"},"AUD M",{"$f":"Inputs!G81/Million","v":0},{"$f":"Inputs!B81","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F112=0),$E112,$E112*J$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F112=0),$E112,$E112*AP$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F112=0),$E112,$E112*BV$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F112=0),$E112,$E112*DB$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F112=0),$E112,$E112*EH$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F112=0),$E112,$E112*FN$99*$F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J82","v":2},{"$f":"Inputs!C82","v":"[spare]"},"AUD M",{"$f":"Inputs!G82/Million","v":0},{"$f":"Inputs!B82","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F113=0),$E113,$E113*J$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F113=0),$E113,$E113*AP$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F113=0),$E113,$E113*BV$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F113=0),$E113,$E113*DB$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F113=0),$E113,$E113*EH$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F113=0),$E113,$E113*FN$99*$F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C83","v":"Total development costs"},"AUD M",null,null,null,null,367.40374457999991,{"$f":"SUM(J103:J113)","v":0},0,0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP103:AP113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV103:BV113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB103:DB113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH103:EH113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN103:FN113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ103:GJ113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other Project Costs"]
[null,{"$f":"Inputs!J86","v":1},{"$f":"Inputs!C86","v":"Marketing"},"AUD M",{"$f":"Inputs!G86/Million","v":1.449207752548201},{"$f":"Inputs!B86","v":1},null,null,{"$f":"SUM(J117:IU117)","v":1.4492077525482008},{"$f":"IF(AND(J$8-I$8=1,$F117=0),$E117,$E117*J$99*$F117)","v":0},0,0,0,0,0,0,0,0.11883503570895235,0.20433829310929633,0.35360669162176106,0.39563371644565892,0.22752561715006753,0.14926839851246471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F117=0),$E117,$E117*AP$99*$F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F117=0),$E117,$E117*BV$99*$F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F117=0),$E117,$E117*DB$99*$F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F117=0),$E117,$E117*EH$99*$F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F117=0),$E117,$E117*FN$99*$F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GJ$8-GI$8=1,$F117=0),$E117,$E117*GJ$99*$F117)","v":0},{"$f":"IF(AND(GK$8-GJ$8=1,$F117=0),$E117,$E117*GK$99*$F117)","v":0},{"$f":"IF(AND(GL$8-GK$8=1,$F117=0),$E117,$E117*GL$99*$F117)","v":0},{"$f":"IF(AND(GM$8-GL$8=1,$F117=0),$E117,$E117*GM$99*$F117)","v":0},{"$f":"IF(AND(GN$8-GM$8=1,$F117=0),$E117,$E117*GN$99*$F117)","v":0},{"$f":"IF(AND(GO$8-GN$8=1,$F117=0),$E117,$E117*GO$99*$F117)","v":0},{"$f":"IF(AND(GP$8-GO$8=1,$F117=0),$E117,$E117*GP$99*$F117)","v":0},{"$f":"IF(AND(GQ$8-GP$8=1,$F117=0),$E117,$E117*GQ$99*$F117)","v":0},{"$f":"IF(AND(GR$8-GQ$8=1,$F117=0),$E117,$E117*GR$99*$F117)","v":0},{"$f":"IF(AND(GS$8-GR$8=1,$F117=0),$E117,$E117*GS$99*$F117)","v":0},{"$f":"IF(AND(GT$8-GS$8=1,$F117=0),$E117,$E117*GT$99*$F117)","v":0},{"$f":"IF(AND(GU$8-GT$8=1,$F117=0),$E117,$E117*GU$99*$F117)","v":0},{"$f":"IF(AND(GV$8-GU$8=1,$F117=0),$E117,$E117*GV$99*$F117)","v":0},{"$f":"IF(AND(GW$8-GV$8=1,$F117=0),$E117,$E117*GW$99*$F117)","v":0},{"$f":"IF(AND(GX$8-GW$8=1,$F117=0),$E117,$E117*GX$99*$F117)","v":0},{"$f":"IF(AND(GY$8-GX$8=1,$F117=0),$E117,$E117*GY$99*$F117)","v":0},{"$f":"IF(AND(GZ$8-GY$8=1,$F117=0),$E117,$E117*GZ$99*$F117)","v":0},{"$f":"IF(AND(HA$8-GZ$8=1,$F117=0),$E117,$E117*HA$99*$F117)","v":0},{"$f":"IF(AND(HB$8-HA$8=1,$F117=0),$E117,$E117*HB$99*$F117)","v":0},{"$f":"IF(AND(HC$8-HB$8=1,$F117=0),$E117,$E117*HC$99*$F117)","v":0},{"$f":"IF(AND(HD$8-HC$8=1,$F117=0),$E117,$E117*HD$99*$F117)","v":0},{"$f":"IF(AND(HE$8-HD$8=1,$F117=0),$E117,$E117*HE$99*$F117)","v":0},{"$f":"IF(AND(HF$8-HE$8=1,$F117=0),$E117,$E117*HF$99*$F117)","v":0},{"$f":"IF(AND(HG$8-HF$8=1,$F117=0),$E117,$E117*HG$99*$F117)","v":0},{"$f":"IF(AND(HH$8-HG$8=1,$F117=0),$E117,$E117*HH$99*$F117)","v":0},{"$f":"IF(AND(HI$8-HH$8=1,$F117=0),$E117,$E117*HI$99*$F117)","v":0},{"$f":"IF(AND(HJ$8-HI$8=1,$F117=0),$E117,$E117*HJ$99*$F117)","v":0},{"$f":"IF(AND(HK$8-HJ$8=1,$F117=0),$E117,$E117*HK$99*$F117)","v":0},{"$f":"IF(AND(HL$8-HK$8=1,$F117=0),$E117,$E117*HL$99*$F117)","v":0},{"$f":"IF(AND(HM$8-HL$8=1,$F117=0),$E117,$E117*HM$99*$F117)","v":0},{"$f":"IF(AND(HN$8-HM$8=1,$F117=0),$E117,$E117*HN$99*$F117)","v":0},{"$f":"IF(AND(HO$8-HN$8=1,$F117=0),$E117,$E117*HO$99*$F117)","v":0},{"$f":"IF(AND(HP$8-HO$8=1,$F117=0),$E117,$E117*HP$99*$F117)","v":0},{"$f":"IF(AND(HQ$8-HP$8=1,$F117=0),$E117,$E117*HQ$99*$F117)","v":0},{"$f":"IF(AND(HR$8-HQ$8=1,$F117=0),$E117,$E117*HR$99*$F117)","v":0},{"$f":"IF(AND(HS$8-HR$8=1,$F117=0),$E117,$E117*HS$99*$F117)","v":0},{"$f":"IF(AND(HT$8-HS$8=1,$F117=0),$E117,$E117*HT$99*$F117)","v":0},{"$f":"IF(AND(HU$8-HT$8=1,$F117=0),$E117,$E117*HU$99*$F117)","v":0},{"$f":"IF(AND(HV$8-HU$8=1,$F117=0),$E117,$E117*HV$99*$F117)","v":0},{"$f":"IF(AND(HW$8-HV$8=1,$F117=0),$E117,$E117*HW$99*$F117)","v":0},{"$f":"IF(AND(HX$8-HW$8=1,$F117=0),$E117,$E117*HX$99*$F117)","v":0},{"$f":"IF(AND(HY$8-HX$8=1,$F117=0),$E117,$E117*HY$99*$F117)","v":0},{"$f":"IF(AND(HZ$8-HY$8=1,$F117=0),$E117,$E117*HZ$99*$F117)","v":0},{"$f":"IF(AND(IA$8-HZ$8=1,$F117=0),$E117,$E117*IA$99*$F117)","v":0},{"$f":"IF(AND(IB$8-IA$8=1,$F117=0),$E117,$E117*IB$99*$F117)","v":0},{"$f":"IF(AND(IC$8-IB$8=1,$F117=0),$E117,$E117*IC$99*$F117)","v":0},{"$f":"IF(AND(ID$8-IC$8=1,$F117=0),$E117,$E117*ID$99*$F117)","v":0},{"$f":"IF(AND(IE$8-ID$8=1,$F117=0),$E117,$E117*IE$99*$F117)","v":0},{"$f":"IF(AND(IF$8-IE$8=1,$F117=0),$E117,$E117*IF$99*$F117)","v":0},{"$f":"IF(AND(IG$8-IF$8=1,$F117=0),$E117,$E117*IG$99*$F117)","v":0},{"$f":"IF(AND(IH$8-IG$8=1,$F117=0),$E117,$E117*IH$99*$F117)","v":0},{"$f":"IF(AND(II$8-IH$8=1,$F117=0),$E117,$E117*II$99*$F117)","v":0},{"$f":"IF(AND(IJ$8-II$8=1,$F117=0),$E117,$E117*IJ$99*$F117)","v":0},{"$f":"IF(AND(IK$8-IJ$8=1,$F117=0),$E117,$E117*IK$99*$F117)","v":0},{"$f":"IF(AND(IL$8-IK$8=1,$F117=0),$E117,$E117*IL$99*$F117)","v":0},{"$f":"IF(AND(IM$8-IL$8=1,$F117=0),$E117,$E117*IM$99*$F117)","v":0},{"$f":"IF(AND(IN$8-IM$8=1,$F117=0),$E117,$E117*IN$99*$F117)","v":0},{"$f":"IF(AND(IO$8-IN$8=1,$F117=0),$E117,$E117*IO$99*$F117)","v":0},{"$f":"IF(AND(IP$8-IO$8=1,$F117=0),$E117,$E117*IP$99*$F117)","v":0},{"$f":"IF(AND(IQ$8-IP$8=1,$F117=0),$E117,$E117*IQ$99*$F117)","v":0},{"$f":"IF(AND(IR$8-IQ$8=1,$F117=0),$E117,$E117*IR$99*$F117)","v":0},{"$f":"IF(AND(IS$8-IR$8=1,$F117=0),$E117,$E117*IS$99*$F117)","v":0},{"$f":"IF(AND(IT$8-IS$8=1,$F117=0),$E117,$E117*IT$99*$F117)","v":0},{"$f":"IF(AND(IU$8-IT$8=1,$F117=0),$E117,$E117*IU$99*$F117)","v":0}]
[null,{"$f":"Inputs!J87","v":1},{"$f":"Inputs!C87","v":"Incentives"},"AUD M",{"$f":"Inputs!G87/Million","v":5},{"$f":"Inputs!B87","v":1},null,null,{"$f":"SUM(J118:IU118)","v":5},{"$f":"IF(AND(J$8-I$8=1,$F118=0),$E118,$E118*J$99*$F118)","v":0},0,0,0,0,0,0,0,0.40999999999999953,0.70499999999999996,1.2200000000000002,1.3650000000000002,0.78499999999999992,0.51500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F118=0),$E118,$E118*AP$99*$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F118=0),$E118,$E118*BV$99*$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F118=0),$E118,$E118*DB$99*$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F118=0),$E118,$E118*EH$99*$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F118=0),$E118,$E118*FN$99*$F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J88","v":1},{"$f":"Inputs!C88","v":"Legal/Disbursements"},"AUD M",{"$f":"Inputs!G88/Million","v":0},{"$f":"Inputs!B88","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F119=0),$E119,$E119*J$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F119=0),$E119,$E119*AP$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F119=0),$E119,$E119*BV$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F119=0),$E119,$E119*DB$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F119=0),$E119,$E119*EH$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F119=0),$E119,$E119*FN$99*$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J89","v":1},{"$f":"Inputs!C89","v":"Holding Charges"},"AUD M",{"$f":"Inputs!G89/Million","v":2.694},{"$f":"Inputs!B89","v":1},null,null,2.694,{"$f":"IF(AND(J$8-I$8=1,$F120=0),$E120,$E120*J$99*$F120)","v":0},0,0,0,0,0,0,0,0.22090799999999974,0.37985399999999997,0.65733600000000003,0.73546200000000006,0.42295799999999995,0.27748200000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F120=0),$E120,$E120*AP$99*$F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F120=0),$E120,$E120*BV$99*$F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F120=0),$E120,$E120*DB$99*$F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F120=0),$E120,$E120*EH$99*$F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F120=0),$E120,$E120*FN$99*$F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J90","v":1},{"$f":"Inputs!C90","v":"Agents Commission"},"AUD M",{"$f":"Inputs!G90/Million","v":1.811509690685251},{"$f":"Inputs!B90","v":1},null,null,1.8115096906852508,{"$f":"IF(AND(J$8-I$8=1,$F121=0),$E121,$E121*J$99*$F121)","v":0},0,0,0,0,0,0,0,0.14854379463619041,0.25542286638662037,0.44200836452720127,0.49454214555707354,0.28440702143758434,0.18658549814058087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F121=0),$E121,$E121*AP$99*$F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F121=0),$E121,$E121*BV$99*$F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F121=0),$E121,$E121*DB$99*$F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F121=0),$E121,$E121*EH$99*$F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F121=0),$E121,$E121*FN$99*$F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J91","v":1},{"$f":"Inputs!C91","v":"Leasing Fee"},"AUD M",{"$f":"Inputs!G91/Million","v":0},{"$f":"Inputs!B91","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F122=0),$E122,$E122*J$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F122=0),$E122,$E122*AP$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F122=0),$E122,$E122*BV$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F122=0),$E122,$E122*DB$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F122=0),$E122,$E122*EH$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F122=0),$E122,$E122*FN$99*$F122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J92","v":1},{"$f":"Inputs!C92","v":"Survey/Owners Corporation"},"AUD M",{"$f":"Inputs!G92/Million","v":0.5},{"$f":"Inputs!B92","v":1},null,null,0.5,{"$f":"IF(AND(J$8-I$8=1,$F123=0),$E123,$E123*J$99*$F123)","v":0},0,0,0,0,0,0,0,4.0999999999999953E-2,7.0499999999999993E-2,0.12200000000000001,0.13650000000000001,7.8499999999999986E-2,5.1500000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F123=0),$E123,$E123*AP$99*$F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F123=0),$E123,$E123*BV$99*$F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F123=0),$E123,$E123*DB$99*$F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F123=0),$E123,$E123*EH$99*$F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F123=0),$E123,$E123*FN$99*$F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J93","v":1},{"$f":"Inputs!C93","v":"Contributions (E.g. SIC / 7.11)"},"AUD M",{"$f":"Inputs!G93/Million","v":4.7040241078855711},{"$f":"Inputs!B93","v":1},null,null,4.7040241078855711,{"$f":"IF(AND(J$8-I$8=1,$F124=0),$E124,$E124*J$99*$F124)","v":0},0,0,0,0,0,0,0,0.38572997684661642,0.6632673992118655,1.1477818823240795,1.284198581452761,0.73853178493803451,0.48451448311221385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F124=0),$E124,$E124*AP$99*$F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F124=0),$E124,$E124*BV$99*$F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F124=0),$E124,$E124*DB$99*$F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F124=0),$E124,$E124*EH$99*$F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F124=0),$E124,$E124*FN$99*$F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J94","v":1},{"$f":"Inputs!C94","v":"Long Service Levy"},"AUD M",{"$f":"Inputs!G94/Million","v":0.64},{"$f":"Inputs!B94","v":1},null,null,0.6399999999999999,{"$f":"IF(AND(J$8-I$8=1,$F125=0),$E125,$E125*J$99*$F125)","v":0},0,0,0,0,0,0,0,5.2479999999999943E-2,9.0239999999999987E-2,0.15616000000000002,0.17472000000000001,0.10047999999999999,6.5920000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F125=0),$E125,$E125*AP$99*$F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F125=0),$E125,$E125*BV$99*$F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F125=0),$E125,$E125*DB$99*$F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F125=0),$E125,$E125*EH$99*$F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F125=0),$E125,$E125*FN$99*$F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J95","v":1},{"$f":"Inputs!C95","v":"Bonds"},"AUD M",{"$f":"Inputs!G95/Million","v":5.2563174349417645E-2},{"$f":"Inputs!B95","v":1},null,null,5.2563174349417645E-2,{"$f":"IF(AND(J$8-I$8=1,$F126=0),$E126,$E126*J$99*$F126)","v":0},0,0,0,0,0,0,0,4.3101802966522421E-3,7.4114075832678872E-3,1.2825414541257907E-2,1.4349746597391019E-2,8.2524183728585696E-3,5.4140069579900179E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F126=0),$E126,$E126*AP$99*$F126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F126=0),$E126,$E126*BV$99*$F126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F126=0),$E126,$E126*DB$99*$F126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F126=0),$E126,$E126*EH$99*$F126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F126=0),$E126,$E126*FN$99*$F126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J96","v":1},{"$f":"Inputs!C96","v":"Other (E.g. Display)"},"AUD M",{"$f":"Inputs!G96/Million","v":0},{"$f":"Inputs!B96","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F127=0),$E127,$E127*J$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F127=0),$E127,$E127*AP$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F127=0),$E127,$E127*BV$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F127=0),$E127,$E127*DB$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F127=0),$E127,$E127*EH$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F127=0),$E127,$E127*FN$99*$F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J97","v":1},{"$f":"Inputs!C97","v":"Development Manager"},"AUD M",{"$f":"Inputs!G97/Million","v":7.040775218109367},{"$f":"Inputs!B97","v":1},null,null,7.040775218109367,{"$f":"IF(AND(J$8-I$8=1,$F128=0),$E128,$E128*J$99*$F128)","v":0},0,0,0,0,0,0,0,0.57734356788496743,0.99274930575342069,1.7179491532186857,1.9221316345438573,1.1054017092431705,0.72519984746526489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F128=0),$E128,$E128*AP$99*$F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F128=0),$E128,$E128*BV$99*$F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F128=0),$E128,$E128*DB$99*$F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F128=0),$E128,$E128*EH$99*$F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F128=0),$E128,$E128*FN$99*$F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J98","v":1},{"$f":"Inputs!C98","v":"Development Contingency"},"AUD M",{"$f":"Inputs!G98/Million","v":0},{"$f":"Inputs!B98","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F129=0),$E129,$E129*J$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F129=0),$E129,$E129*AP$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F129=0),$E129,$E129*BV$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F129=0),$E129,$E129*DB$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F129=0),$E129,$E129*EH$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F129=0),$E129,$E129*FN$99*$F129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J99","v":2},{"$f":"Inputs!C99","v":"[spare]"},"AUD M",{"$f":"Inputs!G99/Million","v":0},{"$f":"Inputs!B99","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F130=0),$E130,$E130*J$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F130=0),$E130,$E130*AP$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F130=0),$E130,$E130*BV$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F130=0),$E130,$E130*DB$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F130=0),$E130,$E130*EH$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F130=0),$E130,$E130*FN$99*$F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J100","v":2},{"$f":"Inputs!C100","v":"[spare]"},"AUD M",{"$f":"Inputs!G100/Million","v":0},{"$f":"Inputs!B100","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F131=0),$E131,$E131*J$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F131=0),$E131,$E131*AP$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F131=0),$E131,$E131*BV$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F131=0),$E131,$E131*DB$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F131=0),$E131,$E131*EH$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F131=0),$E131,$E131*FN$99*$F131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!J101","v":2},{"$f":"Inputs!C101","v":"[spare]"},"AUD M",{"$f":"Inputs!G101/Million","v":0},{"$f":"Inputs!B101","v":1},null,null,0,{"$f":"IF(AND(J$8-I$8=1,$F132=0),$E132,$E132*J$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F132=0),$E132,$E132*AP$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F132=0),$E132,$E132*BV$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F132=0),$E132,$E132*DB$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F132=0),$E132,$E132*EH$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F132=0),$E132,$E132*FN$99*$F132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total other project costs",null,null,null,null,null,{"$f":"SUM(J133:IU133)","v":23.892079943577809},{"$f":"SUM(J117:J132)","v":0},0,0,0,0,0,0,0,1.9591505553733779,3.368783272044471,5.829667506232985,6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP117:AP132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV117:BV132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB117:DB132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH117:EH132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN117:FN132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ117:GJ132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Project Costs (excl. finance fees) excl. GST","AUD M",null,null,null,null,{"$f":"SUM(J135:IU135)","v":391.29582452357778},{"$f":"J114+J133","v":0},0,0,0,0,0,0,0,61.344904695373344,50.678736052044457,87.699373026232976,98.122659164596755,56.429514611141698,37.02063697418852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP114+AP133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV114+BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB114+DB133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH114+EH133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN114+FN133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ114+GJ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NHIF Grant Funding","AUD M",{"$f":"Inputs!G105/Million","v":-2},null,null,null,{"$f":"SUM(J137:IU137)","v":-2},{"$f":"$E137*J$99","v":0},{"$f":"$E137*K$99","v":0},0,0,0,0,0,0,-0.16399999999999981,-0.28199999999999997,-0.48800000000000004,-0.54600000000000004,-0.31399999999999995,-0.20600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*AP$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*BV$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*DB$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*EH$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*FN$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E137*HZ$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Grant Funding","AUD M",{"$f":"Inputs!G106/Million","v":-2},null,null,null,{"$f":"SUM(J138:IU138)","v":-2},{"$f":"$E138*J$99","v":0},{"$f":"$E138*K$99","v":0},0,0,0,0,0,0,-0.16399999999999981,-0.28199999999999997,-0.48800000000000004,-0.54600000000000004,-0.31399999999999995,-0.20600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Costs"]
[null,null,"Finance Fees"]
[null,{"$f":"Inputs!J110","v":3},{"$f":"Inputs!C110","v":"NHFIC Financing Fees and Interest During Construction"},"AUD M",{"$f":"Inputs!G110/Million","v":5},{"$f":"Inputs!B110","v":1},null,null,{"$f":"SUM(J142:IU142)","v":5},{"$f":"IF(AND(J$8-I$8=1,$F142=0),$E142,$E142*J$99*$F142)","v":0},0,0,0,0,0,0,0,0.40999999999999953,0.70499999999999996,1.2200000000000002,1.3650000000000002,0.78499999999999992,0.51500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F142=0),$E142,$E142*AP$99*$F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F142=0),$E142,$E142*BV$99*$F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F142=0),$E142,$E142*DB$99*$F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F142=0),$E142,$E142*EH$99*$F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F142=0),$E142,$E142*FN$99*$F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GJ$8-GI$8=1,$F142=0),$E142,$E142*GJ$99*$F142)","v":0},{"$f":"IF(AND(GK$8-GJ$8=1,$F142=0),$E142,$E142*GK$99*$F142)","v":0},{"$f":"IF(AND(GL$8-GK$8=1,$F142=0),$E142,$E142*GL$99*$F142)","v":0},{"$f":"IF(AND(GM$8-GL$8=1,$F142=0),$E142,$E142*GM$99*$F142)","v":0},{"$f":"IF(AND(GN$8-GM$8=1,$F142=0),$E142,$E142*GN$99*$F142)","v":0},{"$f":"IF(AND(GO$8-GN$8=1,$F142=0),$E142,$E142*GO$99*$F142)","v":0},{"$f":"IF(AND(GP$8-GO$8=1,$F142=0),$E142,$E142*GP$99*$F142)","v":0},{"$f":"IF(AND(GQ$8-GP$8=1,$F142=0),$E142,$E142*GQ$99*$F142)","v":0},{"$f":"IF(AND(GR$8-GQ$8=1,$F142=0),$E142,$E142*GR$99*$F142)","v":0},{"$f":"IF(AND(GS$8-GR$8=1,$F142=0),$E142,$E142*GS$99*$F142)","v":0},{"$f":"IF(AND(GT$8-GS$8=1,$F142=0),$E142,$E142*GT$99*$F142)","v":0},{"$f":"IF(AND(GU$8-GT$8=1,$F142=0),$E142,$E142*GU$99*$F142)","v":0},{"$f":"IF(AND(GV$8-GU$8=1,$F142=0),$E142,$E142*GV$99*$F142)","v":0},{"$f":"IF(AND(GW$8-GV$8=1,$F142=0),$E142,$E142*GW$99*$F142)","v":0},{"$f":"IF(AND(GX$8-GW$8=1,$F142=0),$E142,$E142*GX$99*$F142)","v":0},{"$f":"IF(AND(GY$8-GX$8=1,$F142=0),$E142,$E142*GY$99*$F142)","v":0},{"$f":"IF(AND(GZ$8-GY$8=1,$F142=0),$E142,$E142*GZ$99*$F142)","v":0},{"$f":"IF(AND(HA$8-GZ$8=1,$F142=0),$E142,$E142*HA$99*$F142)","v":0},{"$f":"IF(AND(HB$8-HA$8=1,$F142=0),$E142,$E142*HB$99*$F142)","v":0},{"$f":"IF(AND(HC$8-HB$8=1,$F142=0),$E142,$E142*HC$99*$F142)","v":0},{"$f":"IF(AND(HD$8-HC$8=1,$F142=0),$E142,$E142*HD$99*$F142)","v":0},{"$f":"IF(AND(HE$8-HD$8=1,$F142=0),$E142,$E142*HE$99*$F142)","v":0},{"$f":"IF(AND(HF$8-HE$8=1,$F142=0),$E142,$E142*HF$99*$F142)","v":0},{"$f":"IF(AND(HG$8-HF$8=1,$F142=0),$E142,$E142*HG$99*$F142)","v":0},{"$f":"IF(AND(HH$8-HG$8=1,$F142=0),$E142,$E142*HH$99*$F142)","v":0},{"$f":"IF(AND(HI$8-HH$8=1,$F142=0),$E142,$E142*HI$99*$F142)","v":0},{"$f":"IF(AND(HJ$8-HI$8=1,$F142=0),$E142,$E142*HJ$99*$F142)","v":0},{"$f":"IF(AND(HK$8-HJ$8=1,$F142=0),$E142,$E142*HK$99*$F142)","v":0},{"$f":"IF(AND(HL$8-HK$8=1,$F142=0),$E142,$E142*HL$99*$F142)","v":0},{"$f":"IF(AND(HM$8-HL$8=1,$F142=0),$E142,$E142*HM$99*$F142)","v":0},{"$f":"IF(AND(HN$8-HM$8=1,$F142=0),$E142,$E142*HN$99*$F142)","v":0},{"$f":"IF(AND(HO$8-HN$8=1,$F142=0),$E142,$E142*HO$99*$F142)","v":0},{"$f":"IF(AND(HP$8-HO$8=1,$F142=0),$E142,$E142*HP$99*$F142)","v":0},{"$f":"IF(AND(HQ$8-HP$8=1,$F142=0),$E142,$E142*HQ$99*$F142)","v":0},{"$f":"IF(AND(HR$8-HQ$8=1,$F142=0),$E142,$E142*HR$99*$F142)","v":0},{"$f":"IF(AND(HS$8-HR$8=1,$F142=0),$E142,$E142*HS$99*$F142)","v":0},{"$f":"IF(AND(HT$8-HS$8=1,$F142=0),$E142,$E142*HT$99*$F142)","v":0},{"$f":"IF(AND(HU$8-HT$8=1,$F142=0),$E142,$E142*HU$99*$F142)","v":0},{"$f":"IF(AND(HV$8-HU$8=1,$F142=0),$E142,$E142*HV$99*$F142)","v":0},{"$f":"IF(AND(HW$8-HV$8=1,$F142=0),$E142,$E142*HW$99*$F142)","v":0},{"$f":"IF(AND(HX$8-HW$8=1,$F142=0),$E142,$E142*HX$99*$F142)","v":0},{"$f":"IF(AND(HY$8-HX$8=1,$F142=0),$E142,$E142*HY$99*$F142)","v":0},{"$f":"IF(AND(HZ$8-HY$8=1,$F142=0),$E142,$E142*HZ$99*$F142)","v":0},{"$f":"IF(AND(IA$8-HZ$8=1,$F142=0),$E142,$E142*IA$99*$F142)","v":0},{"$f":"IF(AND(IB$8-IA$8=1,$F142=0),$E142,$E142*IB$99*$F142)","v":0},{"$f":"IF(AND(IC$8-IB$8=1,$F142=0),$E142,$E142*IC$99*$F142)","v":0},{"$f":"IF(AND(ID$8-IC$8=1,$F142=0),$E142,$E142*ID$99*$F142)","v":0},{"$f":"IF(AND(IE$8-ID$8=1,$F142=0),$E142,$E142*IE$99*$F142)","v":0},{"$f":"IF(AND(IF$8-IE$8=1,$F142=0),$E142,$E142*IF$99*$F142)","v":0},{"$f":"IF(AND(IG$8-IF$8=1,$F142=0),$E142,$E142*IG$99*$F142)","v":0},{"$f":"IF(AND(IH$8-IG$8=1,$F142=0),$E142,$E142*IH$99*$F142)","v":0},{"$f":"IF(AND(II$8-IH$8=1,$F142=0),$E142,$E142*II$99*$F142)","v":0},{"$f":"IF(AND(IJ$8-II$8=1,$F142=0),$E142,$E142*IJ$99*$F142)","v":0},{"$f":"IF(AND(IK$8-IJ$8=1,$F142=0),$E142,$E142*IK$99*$F142)","v":0},{"$f":"IF(AND(IL$8-IK$8=1,$F142=0),$E142,$E142*IL$99*$F142)","v":0},{"$f":"IF(AND(IM$8-IL$8=1,$F142=0),$E142,$E142*IM$99*$F142)","v":0},{"$f":"IF(AND(IN$8-IM$8=1,$F142=0),$E142,$E142*IN$99*$F142)","v":0},{"$f":"IF(AND(IO$8-IN$8=1,$F142=0),$E142,$E142*IO$99*$F142)","v":0},{"$f":"IF(AND(IP$8-IO$8=1,$F142=0),$E142,$E142*IP$99*$F142)","v":0},{"$f":"IF(AND(IQ$8-IP$8=1,$F142=0),$E142,$E142*IQ$99*$F142)","v":0},{"$f":"IF(AND(IR$8-IQ$8=1,$F142=0),$E142,$E142*IR$99*$F142)","v":0},{"$f":"IF(AND(IS$8-IR$8=1,$F142=0),$E142,$E142*IS$99*$F142)","v":0},{"$f":"IF(AND(IT$8-IS$8=1,$F142=0),$E142,$E142*IT$99*$F142)","v":0},{"$f":"IF(AND(IU$8-IT$8=1,$F142=0),$E142,$E142*IU$99*$F142)","v":0}]
[null,{"$f":"Inputs!J111","v":3},{"$f":"Inputs!C111","v":"Bank Debt Financing Fees and Interest During Construction"},"AUD M",{"$f":"Inputs!G111/Million","v":5},{"$f":"Inputs!B111","v":1},null,null,{"$f":"SUM(J143:IU143)","v":5},{"$f":"IF(AND(J$8-I$8=1,$F143=0),$E143,$E143*J$99*$F143)","v":0},0,0,0,0,0,0,0,0.40999999999999953,0.70499999999999996,1.2200000000000002,1.3650000000000002,0.78499999999999992,0.51500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$8-AO$8=1,$F143=0),$E143,$E143*AP$99*$F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$8-BU$8=1,$F143=0),$E143,$E143*BV$99*$F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$8-DA$8=1,$F143=0),$E143,$E143*DB$99*$F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$8-EG$8=1,$F143=0),$E143,$E143*EH$99*$F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FN$8-FM$8=1,$F143=0),$E143,$E143*FN$99*$F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Finance Fees","AUD M",null,null,null,null,{"$f":"SUM(J144:IU144)","v":10},{"$f":"SUM(J142:J143)","v":0},0,0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP142:AP143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV142:BV143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB142:DB143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH142:EH143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN142:FN143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ142:GJ143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax"]
[null,null,"GST","AUD M",{"$f":"Inputs!G124/Million","v":0},null,null,null,{"$f":"SUM(J147:IU147)","v":0},{"$f":"$E147*J$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*AP$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*BV$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*DB$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*EH$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*FN$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E147*HZ$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary"]
[null,null,"Total Project Costs incl. GST","AUD M",null,null,null,null,{"$f":"SUM(J150:IU150)","v":399.29582452357772},{"$f":"J135+J137+J144+J147","v":0},{"$f":"K135+K137+K144+K147","v":0},0,0,0,0,0,0,62.000904695373343,51.806736052044457,89.651373026232974,100.30665916459675,57.685514611141699,37.844636974188518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW135+BW137+BW144+BW147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI135+EI137+EI144+EI147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ135+GJ137+GJ144+GJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Funding"]
[null,"Uses"]
[null,null,"Design and construction","AUD M",null,null,null,null,{"$f":"SUM(J155:IU155)","v":367.40374457999991},{"$f":"J114","v":0},0,0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other project costs","AUD M",null,null,null,null,{"$f":"SUM(J156:IU156)","v":23.892079943577809},{"$f":"J133","v":0},0,0,0,0,0,0,0,1.9591505553733779,3.368783272044471,5.829667506232985,6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NHIF grant funding","AUD M",null,null,null,null,-2,{"$f":"J137","v":0},0,0,0,0,0,0,0,-0.16399999999999981,-0.28199999999999997,-0.48800000000000004,-0.54600000000000004,-0.31399999999999995,-0.20600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital grant funding","AUD M",null,null,null,null,-2,{"$f":"J138","v":0},{"$f":"K138","v":0},0,0,0,0,0,0,-0.16399999999999981,-0.28199999999999997,-0.48800000000000004,-0.54600000000000004,-0.31399999999999995,-0.20600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GST","AUD M",null,null,null,null,0,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financing costs","AUD M",null,null,null,null,10,{"$f":"J144","v":0},{"$f":"K144","v":0},0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NHFIC DSRA","AUD M",{"$f":"Inputs!G117/Million","v":2.1314531350546462},null,null,null,2.1314531350546462,{"$f":"IF(J$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(T$6=Cons_End,$E161,0)","v":0},0,0,2.1314531350546462,0,0,0,0,0,0,{"$f":"IF(AD$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CB$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CV$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DF$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DP$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ET$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FD$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FX$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GN$6=Cons_End,$E161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt DSRA","AUD M",{"$f":"Inputs!G118/Million","v":2.0166859423076438},null,null,null,2.0166859423076438,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0166859423076438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subordinated Debt DSRA","AUD M",{"$f":"Inputs!G119/Million","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Development Cost Required","AUD M",null,null,null,null,{"$f":"SUM(J164:IU164)","v":401.44396360094004},{"$f":"SUM(J155:J163)","v":0},{"$f":"SUM(K155:K163)","v":0},0,0,0,0,0,0,61.836904695373342,51.52473605204446,89.163373026232975,99.760659164596746,57.371514611141698,41.78677605155081,{"$f":"SUM(X155:X163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CJ155:CJ163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EV155:EV163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ155:GJ163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources"]
[null,null,"Basis","Text",{"$f":"Inputs!G408","v":"Ordered"}]
[]
[null,null,{"$f":"E170","v":"Equity"}]
[null,1,{"$f":"NC!F54","v":"Ordered"},"AUD M",{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B170,Inputs!$G$411:$G$415,0))","v":"Equity"},null,null,null,{"$f":"SUM(J170:IU170)","v":-101.44396360094005},{"$f":"-MIN(J164,J198)","v":0},0,0,0,0,0,0,0,-61.836904695373342,-39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP164,AP198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV164,BV198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DB164,DB198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH164,EH198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FN164,FN198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(GJ164,GJ198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Funding required after \"&E170","v":"Funding required after Equity"},"AUD M",{"$f":"E170","v":"Equity"},null,null,null,{"$f":"SUM(J171:IU171)","v":300},{"$f":"J164+J170","v":0},0,0,0,0,0,0,0,0,11.91767714647775,89.163373026232975,99.760659164596746,57.371514611141698,41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP164+AP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV164+BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB164+DB170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH164+EH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN164+FN170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ164+GJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E174","v":"NHFIC Debt"}]
[null,2,{"$f":"NC!F54","v":"Ordered"},"AUD M",{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B174,Inputs!$G$411:$G$415,0))","v":"NHFIC Debt"},null,null,null,{"$f":"SUM(J174:IU174)","v":-200},{"$f":"-MIN(J171,J206)","v":0},0,0,0,0,0,0,0,0,{"$f":"-MIN(S171,S206)","v":-11.91767714647775},-89.163373026232975,-98.918949827289282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP171,AP206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV171,BV206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DB171,DB206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH171,EH206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FN171,FN206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(GJ171,GJ206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B174","v":2},{"$f":"NC!F55","v":"Proportionate"},"AUD M",{"$f":"INDEX(Inputs!$K$386:$K$388,MATCH(E174,Inputs!$C$386:$C$388,0))","v":0.4},null,null,null,{"$f":"SUM(J175:IU175)","v":-119.99999999999999},{"$f":"-J$171*$E175","v":0},{"$f":"-K$171*$E175","v":0},0,0,0,0,0,0,0,-4.7670708585910999,-35.66534921049319,-39.904263665838698,-22.948605844456679,-16.714710420620325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW$171*$E175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI$171*$E175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU$171*$E175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"E174","v":"NHFIC Debt"},null,null,null,-200,{"$f":"LOOKUP($E$167,$C174:$C175,J174:J175)","v":0},0,0,0,0,0,0,0,0,-11.91767714647775,-89.163373026232975,-98.918949827289282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,AP174:AP175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,BV174:BV175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,DB174:DB175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,EH174:EH175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,FN174:FN175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C174:$C175,GJ174:GJ175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Funding required after \"&E174","v":"Funding required after NHFIC Debt"},"AUD M",null,null,null,null,99.999999999999972,{"$f":"J171+J176","v":0},{"$f":"K171+K176","v":0},0,0,0,0,0,0,0,0,0,0.84170933730746356,57.371514611141698,41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171+BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171+EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ171+GJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E180","v":"Senior Debt"}]
[null,3,{"$f":"C174","v":"Ordered"},"AUD M",{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B180,Inputs!$G$411:$G$415,0))","v":"Senior Debt"},null,null,null,{"$f":"SUM(J180:IU180)","v":-99.999999999999972},{"$f":"-MIN(J177,J214)","v":0},0,0,0,0,0,0,0,0,0,0,-0.84170933730746356,-57.371514611141698,-41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP177,AP214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV177,BV214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DB177,DB214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH177,EH214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FN177,FN214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(GJ177,GJ214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B180","v":3},{"$f":"C175","v":"Proportionate"},"AUD M",{"$f":"INDEX(Inputs!$K$386:$K$388,MATCH(E180,Inputs!$C$386:$C$388,0))","v":0.4},null,null,null,-119.99999999999999,{"$f":"-J$171*$E181","v":0},{"$f":"-K$171*$E181","v":0},0,0,0,0,0,0,0,-4.7670708585910999,-35.66534921049319,-39.904263665838698,-22.948605844456679,-16.714710420620325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW$171*$E181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI$171*$E181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU$171*$E181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"E180","v":"Senior Debt"},null,null,null,-99.999999999999972,{"$f":"LOOKUP($E$167,$C180:$C181,J180:J181)","v":0},0,0,0,0,0,0,0,0,0,0,-0.84170933730746356,-57.371514611141698,-41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,AP180:AP181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,BV180:BV181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,DB180:DB181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,EH180:EH181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,FN180:FN181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C180:$C181,GJ180:GJ181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Funding required after \"&E180","v":"Funding required after Senior Debt"},"AUD M",null,null,null,null,0,{"$f":"J177+J182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP177+AP182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV177+BV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB177+DB182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH177+EH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN177+FN182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ177+GJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E186","v":"Subordinated Debt"}]
[null,4,{"$f":"C174","v":"Ordered"},"AUD M",{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B186,Inputs!$G$411:$G$415,0))","v":"Subordinated Debt"},null,null,null,{"$f":"SUM(J186:IU186)","v":0},{"$f":"-MIN(J183,J222)","v":0},{"$f":"-MIN(K183,K222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW183,BW222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EI183,EI222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(GJ183,GJ222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B186","v":4},{"$f":"C175","v":"Proportionate"},"AUD M",{"$f":"INDEX(Inputs!$K$386:$K$388,MATCH(E186,Inputs!$C$386:$C$388,0))","v":0},null,null,null,0,{"$f":"-J$171*$E187","v":0},{"$f":"-K$171*$E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW$171*$E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI$171*$E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU$171*$E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"E186","v":"Subordinated Debt"},null,null,null,{"$f":"SUM(J188:IU188)","v":0},{"$f":"LOOKUP($E$167,$C186:$C187,J186:J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,AP186:AP187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,BV186:BV187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,DB186:DB187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,EH186:EH187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,FN186:FN187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP($E$167,$C186:$C187,GJ186:GJ187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Funding required after \"&E186","v":"Funding required after Subordinated Debt"},"AUD M",null,null,null,null,0,{"$f":"J183+J188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP183+AP188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV183+BV188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB183+DB188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH183+EH188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN183+FN188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ183+GJ188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts (prioritised)"]
[null,1,{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B192,Inputs!$G$411:$G$415,0))","v":"Equity"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I196","v":0},{"$f":"J196","v":0},0,0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI196","v":0},{"$f":"GJ196","v":0},{"$f":"GK196","v":0},{"$f":"GL196","v":0},{"$f":"GM196","v":0},{"$f":"GN196","v":0},{"$f":"GO196","v":0},{"$f":"GP196","v":0},{"$f":"GQ196","v":0},{"$f":"GR196","v":0},{"$f":"GS196","v":0},{"$f":"GT196","v":0},{"$f":"GU196","v":0},{"$f":"GV196","v":0},{"$f":"GW196","v":0},{"$f":"GX196","v":0},{"$f":"GY196","v":0},{"$f":"GZ196","v":0},{"$f":"HA196","v":0},{"$f":"HB196","v":0},{"$f":"HC196","v":0},{"$f":"HD196","v":0},{"$f":"HE196","v":0},{"$f":"HF196","v":0},{"$f":"HG196","v":0},{"$f":"HH196","v":0},{"$f":"HI196","v":0},{"$f":"HJ196","v":0},{"$f":"HK196","v":0},{"$f":"HL196","v":0},{"$f":"HM196","v":0},{"$f":"HN196","v":0},{"$f":"HO196","v":0},{"$f":"HP196","v":0},{"$f":"HQ196","v":0},{"$f":"HR196","v":0},{"$f":"HS196","v":0},{"$f":"HT196","v":0},{"$f":"HU196","v":0},{"$f":"HV196","v":0},{"$f":"HW196","v":0},{"$f":"HX196","v":0},{"$f":"HY196","v":0},{"$f":"HZ196","v":0},{"$f":"IA196","v":0},{"$f":"IB196","v":0},{"$f":"IC196","v":0},{"$f":"ID196","v":0},{"$f":"IE196","v":0},{"$f":"IF196","v":0},{"$f":"IG196","v":0},{"$f":"IH196","v":0},{"$f":"II196","v":0},{"$f":"IJ196","v":0},{"$f":"IK196","v":0},{"$f":"IL196","v":0},{"$f":"IM196","v":0},{"$f":"IN196","v":0},{"$f":"IO196","v":0},{"$f":"IP196","v":0},{"$f":"IQ196","v":0},{"$f":"IR196","v":0},{"$f":"IS196","v":0},{"$f":"IT196","v":0}]
[null,{"$f":"C192","v":"Equity"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J194:IU194)","v":101.44396360094005},{"$f":"-J170","v":0},0,0,0,0,0,0,0,61.836904695373342,39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C192","v":"Equity"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J195:IU195)","v":-101.44396360094005},{"$f":"IF(J$6=Cons_End,-SUM(J193:J194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,-SUM(AP193:AP194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,-SUM(BV193:BV194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,-SUM(DB193:DB194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,-SUM(EH193:EH194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,-SUM(FN193:FN194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,-SUM(GJ193:GJ194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J193:J195)","v":0},{"$f":"SUM(K193:K195)","v":0},0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW193:BW195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI193:EI195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ193:GJ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C192","v":"Equity"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C192)/Million","v":101.44396360094005},null,null,null,null,{"$f":"($E198-J193)*J$8","v":0},0,0,0,0,0,0,0,101.44396360094005,39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-AP193)*AP$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-BV193)*BV$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-DB193)*DB$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-EH193)*EH$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-FN193)*FN$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E198-GJ193)*GJ$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B200,Inputs!$G$411:$G$415,0))","v":"NHFIC Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I204","v":0},{"$f":"J204","v":0},0,0,0,0,0,0,0,0,11.91767714647775,101.08105017271072,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI204","v":0},{"$f":"GJ204","v":0},{"$f":"GK204","v":0},{"$f":"GL204","v":0},{"$f":"GM204","v":0},{"$f":"GN204","v":0},{"$f":"GO204","v":0},{"$f":"GP204","v":0},{"$f":"GQ204","v":0},{"$f":"GR204","v":0},{"$f":"GS204","v":0},{"$f":"GT204","v":0},{"$f":"GU204","v":0},{"$f":"GV204","v":0},{"$f":"GW204","v":0},{"$f":"GX204","v":0},{"$f":"GY204","v":0},{"$f":"GZ204","v":0},{"$f":"HA204","v":0},{"$f":"HB204","v":0},{"$f":"HC204","v":0},{"$f":"HD204","v":0},{"$f":"HE204","v":0},{"$f":"HF204","v":0},{"$f":"HG204","v":0},{"$f":"HH204","v":0},{"$f":"HI204","v":0},{"$f":"HJ204","v":0},{"$f":"HK204","v":0},{"$f":"HL204","v":0},{"$f":"HM204","v":0},{"$f":"HN204","v":0},{"$f":"HO204","v":0},{"$f":"HP204","v":0},{"$f":"HQ204","v":0},{"$f":"HR204","v":0},{"$f":"HS204","v":0},{"$f":"HT204","v":0},{"$f":"HU204","v":0},{"$f":"HV204","v":0},{"$f":"HW204","v":0},{"$f":"HX204","v":0},{"$f":"HY204","v":0},{"$f":"HZ204","v":0},{"$f":"IA204","v":0},{"$f":"IB204","v":0},{"$f":"IC204","v":0},{"$f":"ID204","v":0},{"$f":"IE204","v":0},{"$f":"IF204","v":0},{"$f":"IG204","v":0},{"$f":"IH204","v":0},{"$f":"II204","v":0},{"$f":"IJ204","v":0},{"$f":"IK204","v":0},{"$f":"IL204","v":0},{"$f":"IM204","v":0},{"$f":"IN204","v":0},{"$f":"IO204","v":0},{"$f":"IP204","v":0},{"$f":"IQ204","v":0},{"$f":"IR204","v":0},{"$f":"IS204","v":0},{"$f":"IT204","v":0}]
[null,{"$f":"C200","v":"NHFIC Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J202:IU202)","v":200},{"$f":"-J176","v":0},{"$f":"-K176","v":0},0,0,0,0,0,0,0,11.91767714647775,89.163373026232975,98.918949827289282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C200","v":"NHFIC Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J203:IU203)","v":-200},{"$f":"IF(J$6=Cons_End,-SUM(J201:J202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,-SUM(AP201:AP202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,-SUM(BV201:BV202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,-SUM(DB201:DB202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,-SUM(EH201:EH202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,-SUM(FN201:FN202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,-SUM(GJ201:GJ202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J201:J203)","v":0},0,0,0,0,0,0,0,0,11.91767714647775,101.08105017271072,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP201:AP203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV201:BV203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB201:DB203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH201:EH203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN201:FN203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ201:GJ203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C200","v":"NHFIC Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C200)/Million","v":200},null,null,null,null,{"$f":"($E206-J201)*J$8","v":0},0,0,0,0,0,0,0,200,200,188.08232285352224,98.918949827289282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-AP201)*AP$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-BV201)*BV$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-DB201)*DB$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-EH201)*EH$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-FN201)*FN$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E206-GJ201)*GJ$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B208,Inputs!$G$411:$G$415,0))","v":"Senior Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I212","v":0},{"$f":"J212","v":0},0,0,0,0,0,0,0,0,0,0,0.84170933730746356,58.213223948449162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI212","v":0},{"$f":"GJ212","v":0},{"$f":"GK212","v":0},{"$f":"GL212","v":0},{"$f":"GM212","v":0},{"$f":"GN212","v":0},{"$f":"GO212","v":0},{"$f":"GP212","v":0},{"$f":"GQ212","v":0},{"$f":"GR212","v":0},{"$f":"GS212","v":0},{"$f":"GT212","v":0},{"$f":"GU212","v":0},{"$f":"GV212","v":0},{"$f":"GW212","v":0},{"$f":"GX212","v":0},{"$f":"GY212","v":0},{"$f":"GZ212","v":0},{"$f":"HA212","v":0},{"$f":"HB212","v":0},{"$f":"HC212","v":0},{"$f":"HD212","v":0},{"$f":"HE212","v":0},{"$f":"HF212","v":0},{"$f":"HG212","v":0},{"$f":"HH212","v":0},{"$f":"HI212","v":0},{"$f":"HJ212","v":0},{"$f":"HK212","v":0},{"$f":"HL212","v":0},{"$f":"HM212","v":0},{"$f":"HN212","v":0},{"$f":"HO212","v":0},{"$f":"HP212","v":0},{"$f":"HQ212","v":0},{"$f":"HR212","v":0},{"$f":"HS212","v":0},{"$f":"HT212","v":0},{"$f":"HU212","v":0},{"$f":"HV212","v":0},{"$f":"HW212","v":0},{"$f":"HX212","v":0},{"$f":"HY212","v":0},{"$f":"HZ212","v":0},{"$f":"IA212","v":0},{"$f":"IB212","v":0},{"$f":"IC212","v":0},{"$f":"ID212","v":0},{"$f":"IE212","v":0},{"$f":"IF212","v":0},{"$f":"IG212","v":0},{"$f":"IH212","v":0},{"$f":"II212","v":0},{"$f":"IJ212","v":0},{"$f":"IK212","v":0},{"$f":"IL212","v":0},{"$f":"IM212","v":0},{"$f":"IN212","v":0},{"$f":"IO212","v":0},{"$f":"IP212","v":0},{"$f":"IQ212","v":0},{"$f":"IR212","v":0},{"$f":"IS212","v":0},{"$f":"IT212","v":0}]
[null,{"$f":"C208","v":"Senior Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J210:IU210)","v":99.999999999999972},{"$f":"-J182","v":0},{"$f":"-K182","v":0},0,0,0,0,0,0,0,0,0,0.84170933730746356,57.371514611141698,41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C208","v":"Senior Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J211:IU211)","v":-99.999999999999972},{"$f":"IF(J$6=Cons_End,-SUM(J209:J210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-99.999999999999972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,-SUM(AP209:AP210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,-SUM(BV209:BV210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,-SUM(DB209:DB210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,-SUM(EH209:EH210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,-SUM(FN209:FN210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,-SUM(GJ209:GJ210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J209:J211)","v":0},{"$f":"SUM(K209:K211)","v":0},0,0,0,0,0,0,0,0,0,0.84170933730746356,58.213223948449162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW209:BW211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI209:EI211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ209:GJ211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C208","v":"Senior Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C208)/Million","v":100},null,null,null,null,{"$f":"($E214-J209)*J$8","v":0},0,0,0,0,0,0,0,100,100,100,100,99.158290662692536,41.786776051550838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-AP209)*AP$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-BV209)*BV$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-DB209)*DB$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-EH209)*EH$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-FN209)*FN$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E214-GJ209)*GJ$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,4,{"$f":"INDEX(Inputs!$C$411:$C$415,MATCH($B216,Inputs!$G$411:$G$415,0))","v":"Subordinated Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI220","v":0},{"$f":"GJ220","v":0},{"$f":"GK220","v":0},{"$f":"GL220","v":0},{"$f":"GM220","v":0},{"$f":"GN220","v":0},{"$f":"GO220","v":0},{"$f":"GP220","v":0},{"$f":"GQ220","v":0},{"$f":"GR220","v":0},{"$f":"GS220","v":0},{"$f":"GT220","v":0},{"$f":"GU220","v":0},{"$f":"GV220","v":0},{"$f":"GW220","v":0},{"$f":"GX220","v":0},{"$f":"GY220","v":0},{"$f":"GZ220","v":0},{"$f":"HA220","v":0},{"$f":"HB220","v":0},{"$f":"HC220","v":0},{"$f":"HD220","v":0},{"$f":"HE220","v":0},{"$f":"HF220","v":0},{"$f":"HG220","v":0},{"$f":"HH220","v":0},{"$f":"HI220","v":0},{"$f":"HJ220","v":0},{"$f":"HK220","v":0},{"$f":"HL220","v":0},{"$f":"HM220","v":0},{"$f":"HN220","v":0},{"$f":"HO220","v":0},{"$f":"HP220","v":0},{"$f":"HQ220","v":0},{"$f":"HR220","v":0},{"$f":"HS220","v":0},{"$f":"HT220","v":0},{"$f":"HU220","v":0},{"$f":"HV220","v":0},{"$f":"HW220","v":0},{"$f":"HX220","v":0},{"$f":"HY220","v":0},{"$f":"HZ220","v":0},{"$f":"IA220","v":0},{"$f":"IB220","v":0},{"$f":"IC220","v":0},{"$f":"ID220","v":0},{"$f":"IE220","v":0},{"$f":"IF220","v":0},{"$f":"IG220","v":0},{"$f":"IH220","v":0},{"$f":"II220","v":0},{"$f":"IJ220","v":0},{"$f":"IK220","v":0},{"$f":"IL220","v":0},{"$f":"IM220","v":0},{"$f":"IN220","v":0},{"$f":"IO220","v":0},{"$f":"IP220","v":0},{"$f":"IQ220","v":0},{"$f":"IR220","v":0},{"$f":"IS220","v":0},{"$f":"IT220","v":0}]
[null,{"$f":"C216","v":"Subordinated Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J218:IU218)","v":0},{"$f":"-J188","v":0},{"$f":"-K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C216","v":"Subordinated Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J219:IU219)","v":0},{"$f":"IF(J$6=Cons_End,-SUM(J217:J218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,-SUM(AP217:AP218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,-SUM(BV217:BV218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,-SUM(DB217:DB218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,-SUM(EH217:EH218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,-SUM(FN217:FN218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,-SUM(GJ217:GJ218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J217:J219)","v":0},{"$f":"SUM(K217:K219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW217:BW219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI217:EI219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ217:GJ219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C216","v":"Subordinated Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C216)/Million","v":0},null,null,null,null,{"$f":"($E222-J217)*J$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-AP217)*AP$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-BV217)*BV$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-DB217)*DB$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-EH217)*EH$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-FN217)*FN$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E222-GJ217)*GJ$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts (ordered)"]
[null,null,{"$f":"Inputs!C397","v":"NHFIC Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I229","v":0},{"$f":"J229","v":0},0,0,0,0,0,0,0,0,11.91767714647775,101.08105017271072,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI229","v":0},{"$f":"GJ229","v":0},{"$f":"GK229","v":0},{"$f":"GL229","v":0},{"$f":"GM229","v":0},{"$f":"GN229","v":0},{"$f":"GO229","v":0},{"$f":"GP229","v":0},{"$f":"GQ229","v":0},{"$f":"GR229","v":0},{"$f":"GS229","v":0},{"$f":"GT229","v":0},{"$f":"GU229","v":0},{"$f":"GV229","v":0},{"$f":"GW229","v":0},{"$f":"GX229","v":0},{"$f":"GY229","v":0},{"$f":"GZ229","v":0},{"$f":"HA229","v":0},{"$f":"HB229","v":0},{"$f":"HC229","v":0},{"$f":"HD229","v":0},{"$f":"HE229","v":0},{"$f":"HF229","v":0},{"$f":"HG229","v":0},{"$f":"HH229","v":0},{"$f":"HI229","v":0},{"$f":"HJ229","v":0},{"$f":"HK229","v":0},{"$f":"HL229","v":0},{"$f":"HM229","v":0},{"$f":"HN229","v":0},{"$f":"HO229","v":0},{"$f":"HP229","v":0},{"$f":"HQ229","v":0},{"$f":"HR229","v":0},{"$f":"HS229","v":0},{"$f":"HT229","v":0},{"$f":"HU229","v":0},{"$f":"HV229","v":0},{"$f":"HW229","v":0},{"$f":"HX229","v":0},{"$f":"HY229","v":0},{"$f":"HZ229","v":0},{"$f":"IA229","v":0},{"$f":"IB229","v":0},{"$f":"IC229","v":0},{"$f":"ID229","v":0},{"$f":"IE229","v":0},{"$f":"IF229","v":0},{"$f":"IG229","v":0},{"$f":"IH229","v":0},{"$f":"II229","v":0},{"$f":"IJ229","v":0},{"$f":"IK229","v":0},{"$f":"IL229","v":0},{"$f":"IM229","v":0},{"$f":"IN229","v":0},{"$f":"IO229","v":0},{"$f":"IP229","v":0},{"$f":"IQ229","v":0},{"$f":"IR229","v":0},{"$f":"IS229","v":0},{"$f":"IT229","v":0}]
[null,{"$f":"C225","v":"NHFIC Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J227:IU227)","v":200},{"$f":"SUMIFS(J$194:J$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,11.91767714647775,{"$f":"SUMIFS(T$194:T$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":89.163373026232975},98.918949827289282,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$194:AD$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$194:AN$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$194:AX$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$194:BH$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BR$194:BR$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CB$194:CB$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CL$194:CL$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CV$194:CV$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DF$194:DF$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DP$194:DP$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DZ$194:DZ$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EJ$194:EJ$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ET$194:ET$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FD$194:FD$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN$194:FN$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FX$194:FX$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GN$194:GN$222,$B$194:$B$222,$B227,$C$194:$C$222,$C227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C225","v":"NHFIC Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J228:IU228)","v":-200},0,0,0,0,0,0,0,0,0,0,0,0,0,-200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J226:J228)","v":0},{"$f":"SUM(K226:K228)","v":0},0,0,0,0,0,0,0,11.91767714647775,101.08105017271072,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW226:BW228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI226:EI228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ226:GJ228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C225","v":"NHFIC Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C225)/Million","v":200},null,null,null,null,{"$f":"SUMIFS(J$194:J$214,$B$194:$B$214,$B231,$C$194:$C$214,$C231)","v":0},0,0,0,0,0,0,0,200,200,188.08232285352224,98.918949827289282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BV$194:BV$214,$B$194:$B$214,$B231,$C$194:$C$214,$C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EH$194:EH$214,$B$194:$B$214,$B231,$C$194:$C$214,$C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GT$194:GT$214,$B$194:$B$214,$B231,$C$194:$C$214,$C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!C398","v":"Senior Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,0,0,0,0,0,0,0.84170933730746356,58.213223948449162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI237","v":0},{"$f":"GJ237","v":0},{"$f":"GK237","v":0},{"$f":"GL237","v":0},{"$f":"GM237","v":0},{"$f":"GN237","v":0},{"$f":"GO237","v":0},{"$f":"GP237","v":0},{"$f":"GQ237","v":0},{"$f":"GR237","v":0},{"$f":"GS237","v":0},{"$f":"GT237","v":0},{"$f":"GU237","v":0},{"$f":"GV237","v":0},{"$f":"GW237","v":0},{"$f":"GX237","v":0},{"$f":"GY237","v":0},{"$f":"GZ237","v":0},{"$f":"HA237","v":0},{"$f":"HB237","v":0},{"$f":"HC237","v":0},{"$f":"HD237","v":0},{"$f":"HE237","v":0},{"$f":"HF237","v":0},{"$f":"HG237","v":0},{"$f":"HH237","v":0},{"$f":"HI237","v":0},{"$f":"HJ237","v":0},{"$f":"HK237","v":0},{"$f":"HL237","v":0},{"$f":"HM237","v":0},{"$f":"HN237","v":0},{"$f":"HO237","v":0},{"$f":"HP237","v":0},{"$f":"HQ237","v":0},{"$f":"HR237","v":0},{"$f":"HS237","v":0},{"$f":"HT237","v":0},{"$f":"HU237","v":0},{"$f":"HV237","v":0},{"$f":"HW237","v":0},{"$f":"HX237","v":0},{"$f":"HY237","v":0},{"$f":"HZ237","v":0},{"$f":"IA237","v":0},{"$f":"IB237","v":0},{"$f":"IC237","v":0},{"$f":"ID237","v":0},{"$f":"IE237","v":0},{"$f":"IF237","v":0},{"$f":"IG237","v":0},{"$f":"IH237","v":0},{"$f":"II237","v":0},{"$f":"IJ237","v":0},{"$f":"IK237","v":0},{"$f":"IL237","v":0},{"$f":"IM237","v":0},{"$f":"IN237","v":0},{"$f":"IO237","v":0},{"$f":"IP237","v":0},{"$f":"IQ237","v":0},{"$f":"IR237","v":0},{"$f":"IS237","v":0},{"$f":"IT237","v":0}]
[null,{"$f":"C233","v":"Senior Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J235:IU235)","v":99.999999999999972},{"$f":"SUMIFS(J$194:J$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$194:T$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0.84170933730746356,57.371514611141698,41.78677605155081,0,0,0,0,0,0,{"$f":"SUMIFS(AD$194:AD$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$194:AN$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$194:AX$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$194:BH$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BR$194:BR$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CB$194:CB$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CL$194:CL$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CV$194:CV$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DF$194:DF$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DP$194:DP$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DZ$194:DZ$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EJ$194:EJ$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ET$194:ET$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FD$194:FD$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN$194:FN$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FX$194:FX$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GN$194:GN$222,$B$194:$B$222,$B235,$C$194:$C$222,$C235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C233","v":"Senior Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J236:IU236)","v":-99.999999999999972},0,0,0,0,0,0,0,0,0,0,0,0,0,-99.999999999999972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J234:J236)","v":0},0,0,0,0,0,0,0,0,0,0,0.84170933730746356,58.213223948449162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP234:AP236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB234:DB236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN234:FN236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ234:GJ236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C233","v":"Senior Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C233)/Million","v":100},null,null,null,null,{"$f":"SUMIFS(J$194:J$214,$B$194:$B$214,$B239,$C$194:$C$214,$C239)","v":0},0,0,0,0,0,0,0,100,100,100,100,99.158290662692536,41.786776051550838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BV$194:BV$214,$B$194:$B$214,$B239,$C$194:$C$214,$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EH$194:EH$214,$B$194:$B$214,$B239,$C$194:$C$214,$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GT$194:GT$214,$B$194:$B$214,$B239,$C$194:$C$214,$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!C399","v":"Subordinated Debt"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI245","v":0},{"$f":"GJ245","v":0},{"$f":"GK245","v":0},{"$f":"GL245","v":0},{"$f":"GM245","v":0},{"$f":"GN245","v":0},{"$f":"GO245","v":0},{"$f":"GP245","v":0},{"$f":"GQ245","v":0},{"$f":"GR245","v":0},{"$f":"GS245","v":0},{"$f":"GT245","v":0},{"$f":"GU245","v":0},{"$f":"GV245","v":0},{"$f":"GW245","v":0},{"$f":"GX245","v":0},{"$f":"GY245","v":0},{"$f":"GZ245","v":0},{"$f":"HA245","v":0},{"$f":"HB245","v":0},{"$f":"HC245","v":0},{"$f":"HD245","v":0},{"$f":"HE245","v":0},{"$f":"HF245","v":0},{"$f":"HG245","v":0},{"$f":"HH245","v":0},{"$f":"HI245","v":0},{"$f":"HJ245","v":0},{"$f":"HK245","v":0},{"$f":"HL245","v":0},{"$f":"HM245","v":0},{"$f":"HN245","v":0},{"$f":"HO245","v":0},{"$f":"HP245","v":0},{"$f":"HQ245","v":0},{"$f":"HR245","v":0},{"$f":"HS245","v":0},{"$f":"HT245","v":0},{"$f":"HU245","v":0},{"$f":"HV245","v":0},{"$f":"HW245","v":0},{"$f":"HX245","v":0},{"$f":"HY245","v":0},{"$f":"HZ245","v":0},{"$f":"IA245","v":0},{"$f":"IB245","v":0},{"$f":"IC245","v":0},{"$f":"ID245","v":0},{"$f":"IE245","v":0},{"$f":"IF245","v":0},{"$f":"IG245","v":0},{"$f":"IH245","v":0},{"$f":"II245","v":0},{"$f":"IJ245","v":0},{"$f":"IK245","v":0},{"$f":"IL245","v":0},{"$f":"IM245","v":0},{"$f":"IN245","v":0},{"$f":"IO245","v":0},{"$f":"IP245","v":0},{"$f":"IQ245","v":0},{"$f":"IR245","v":0},{"$f":"IS245","v":0},{"$f":"IT245","v":0}]
[null,{"$f":"C241","v":"Subordinated Debt"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J243:IU243)","v":0},{"$f":"SUMIFS(J$194:J$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$194:T$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$194:AD$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$194:AN$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$194:AX$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$194:BH$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BR$194:BR$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CB$194:CB$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CL$194:CL$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CV$194:CV$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DF$194:DF$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DP$194:DP$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DZ$194:DZ$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EJ$194:EJ$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ET$194:ET$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FD$194:FD$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN$194:FN$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FX$194:FX$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GN$194:GN$222,$B$194:$B$222,$B243,$C$194:$C$222,$C243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C241","v":"Subordinated Debt"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J244:IU244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J242:J244)","v":0},{"$f":"SUM(K242:K244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW242:BW244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI242:EI244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ242:GJ244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C241","v":"Subordinated Debt"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C241)/Million","v":0},null,null,null,null,{"$f":"SUMIFS(J$194:J$214,$B$194:$B$214,$B247,$C$194:$C$214,$C247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BV$194:BV$214,$B$194:$B$214,$B247,$C$194:$C$214,$C247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EH$194:EH$214,$B$194:$B$214,$B247,$C$194:$C$214,$C247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GT$194:GT$214,$B$194:$B$214,$B247,$C$194:$C$214,$C247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Inputs!C400","v":"Equity"}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I253","v":0},0,0,0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI253","v":0},{"$f":"GJ253","v":0},{"$f":"GK253","v":0},{"$f":"GL253","v":0},{"$f":"GM253","v":0},{"$f":"GN253","v":0},{"$f":"GO253","v":0},{"$f":"GP253","v":0},{"$f":"GQ253","v":0},{"$f":"GR253","v":0},{"$f":"GS253","v":0},{"$f":"GT253","v":0},{"$f":"GU253","v":0},{"$f":"GV253","v":0},{"$f":"GW253","v":0},{"$f":"GX253","v":0},{"$f":"GY253","v":0},{"$f":"GZ253","v":0},{"$f":"HA253","v":0},{"$f":"HB253","v":0},{"$f":"HC253","v":0},{"$f":"HD253","v":0},{"$f":"HE253","v":0},{"$f":"HF253","v":0},{"$f":"HG253","v":0},{"$f":"HH253","v":0},{"$f":"HI253","v":0},{"$f":"HJ253","v":0},{"$f":"HK253","v":0},{"$f":"HL253","v":0},{"$f":"HM253","v":0},{"$f":"HN253","v":0},{"$f":"HO253","v":0},{"$f":"HP253","v":0},{"$f":"HQ253","v":0},{"$f":"HR253","v":0},{"$f":"HS253","v":0},{"$f":"HT253","v":0},{"$f":"HU253","v":0},{"$f":"HV253","v":0},{"$f":"HW253","v":0},{"$f":"HX253","v":0},{"$f":"HY253","v":0},{"$f":"HZ253","v":0},{"$f":"IA253","v":0},{"$f":"IB253","v":0},{"$f":"IC253","v":0},{"$f":"ID253","v":0},{"$f":"IE253","v":0},{"$f":"IF253","v":0},{"$f":"IG253","v":0},{"$f":"IH253","v":0},{"$f":"II253","v":0},{"$f":"IJ253","v":0},{"$f":"IK253","v":0},{"$f":"IL253","v":0},{"$f":"IM253","v":0},{"$f":"IN253","v":0},{"$f":"IO253","v":0},{"$f":"IP253","v":0},{"$f":"IQ253","v":0},{"$f":"IR253","v":0},{"$f":"IS253","v":0},{"$f":"IT253","v":0}]
[null,{"$f":"C249","v":"Equity"},"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J251:IU251)","v":101.44396360094005},{"$f":"SUMIFS(J$194:J$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,61.836904695373342,39.60705890556671,{"$f":"SUMIFS(T$194:T$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$194:AD$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$194:AN$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$194:AX$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$194:BH$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BR$194:BR$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CB$194:CB$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CL$194:CL$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CV$194:CV$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DF$194:DF$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DP$194:DP$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DZ$194:DZ$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EJ$194:EJ$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ET$194:ET$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FD$194:FD$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN$194:FN$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FX$194:FX$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GN$194:GN$222,$B$194:$B$222,$B251,$C$194:$C$222,$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C249","v":"Equity"},"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J252:IU252)","v":-101.44396360094005},0,0,0,0,0,0,0,0,0,0,0,0,0,-101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J250:J252)","v":0},{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI250:EI252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ250:GJ252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C249","v":"Equity"},"Undrawn amount @ start of period","AUD M",{"$f":"SUMIFS(Inputs!$H$397:$H$400,Inputs!$C$397:$C$400,$C249)/Million","v":101.44396360094005},null,null,null,null,{"$f":"SUMIFS(J$194:J$214,$B$194:$B$214,$B255,$C$194:$C$214,$C255)","v":0},0,0,0,0,0,0,0,101.44396360094005,39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BV$194:BV$214,$B$194:$B$214,$B255,$C$194:$C$214,$C255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EH$194:EH$214,$B$194:$B$214,$B255,$C$194:$C$214,$C255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GT$194:GT$214,$B$194:$B$214,$B255,$C$194:$C$214,$C255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Uses = Sources"]
[null,null,"Uses","AUD M",{"$f":"I164","v":401.44396360094004}]
[null,null,"Sources","AUD M",{"$f":"I170+I176+I182+I188","v":-401.44396360094004}]
[null,null,"Uses = Sources","Check",{"$f":"SUM(E258:E259)","v":0}]
[]
[null,"Asset Summary"]
[null,1,{"$f":"Inputs!C551","v":"Short term"},"AUD M",null,null,null,null,{"$f":"SUM(J263:IU263)","v":23.892079943577809},{"$f":"SUMIFS(J$103:J$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,1.9591505553733779,3.368783272044471,{"$f":"SUMIFS(T$103:T$163,$B$103:$B$163,$B263)","v":5.829667506232985},6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,{"$f":"SUMIFS(AD$103:AD$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$103:AN$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$103:AX$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$103:BH$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BR$103:BR$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CB$103:CB$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CL$103:CL$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CV$103:CV$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DF$103:DF$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DP$103:DP$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DZ$103:DZ$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EJ$103:EJ$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ET$103:ET$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FD$103:FD$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN$103:FN$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FX$103:FX$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GH$103:GH$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GR$103:GR$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(HB$103:HB$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(HL$103:HL$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(HV$103:HV$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IF$103:IF$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IP$103:IP$163,$B$103:$B$163,$B263)","v":0},0,0,0,0,0]
[null,2,{"$f":"Inputs!C552","v":"Long term"},"AUD M",null,null,null,null,{"$f":"SUM(J264:IU264)","v":367.40374457999991},0,0,0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"Inputs!C553","v":"Financing costs"},"AUD M",null,null,null,null,{"$f":"SUM(J265:IU265)","v":10},0,0,0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,401.29582452357772,{"$f":"SUM(J263:J265)","v":0},{"$f":"SUM(K263:K265)","v":0},0,0,0,0,0,0,62.164904695373345,52.088736052044453,90.139373026232974,100.85265916459676,57.999514611141699,38.050636974188521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW263:BW265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI263:EI265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ263:GJ265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Funding Summary"]
[null,null,{"$f":"Inputs!C400","v":"Equity"},"AUD M",null,null,null,null,{"$f":"SUM(J269:IU269)","v":-101.44396360094005},{"$f":"J170","v":0},{"$f":"K170","v":0},0,0,0,0,0,0,-61.836904695373342,-39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C397","v":"NHFIC Debt"},"AUD M",null,null,null,null,-200,{"$f":"SUMIFS(J$170:J$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,-11.91767714647775,-89.163373026232975,{"$f":"SUMIFS(U$170:U$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":-98.918949827289282},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AK$170:AK$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BA$170:BA$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BQ$170:BQ$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CG$170:CG$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CW$170:CW$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DM$170:DM$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EC$170:EC$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(ES$170:ES$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FI$170:FI$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FY$170:FY$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GO$170:GO$189,$E$170:$E$189,$C270,$C$170:$C$189,\"Applied\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C398","v":"Senior Debt"},"AUD M",null,null,null,null,-99.999999999999972,0,0,0,0,0,0,0,0,0,0,0,-0.84170933730746356,-57.371514611141698,-41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C399","v":"Subordinated Debt"},"AUD M",null,null,null,null,{"$f":"SUM(J272:IU272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total funding","AUD M",null,null,null,null,-401.44396360094004,{"$f":"SUM(J269:J272)","v":0},{"$f":"SUM(K269:K272)","v":0},0,0,0,0,0,0,-61.836904695373342,-51.52473605204446,-89.163373026232975,-99.760659164596746,-57.371514611141698,-41.78677605155081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW269:BW272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI269:EI272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ269:GJ272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Ops","index":11,"n_rows":728,"n_cols":255,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Operations"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[null,null,"End of Financial Year Flag","[1,0]",null,null,null,null,null,{"$f":"IF(K16-J16=1,1,0)","v":0},0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,{"$f":"IF(AM16-AL16=1,1,0)","v":0},{"$f":"IF(AN16-AM16=1,1,0)","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"IF(CZ16-CY16=1,1,0)","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"IF(FL16-FK16=1,1,0)","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"IF(GK16-GJ16=1,1,0)","v":0},{"$f":"IF(GL16-GK16=1,1,0)","v":1},{"$f":"IF(GM16-GL16=1,1,0)","v":0},{"$f":"IF(GN16-GM16=1,1,0)","v":0},{"$f":"IF(GO16-GN16=1,1,0)","v":0},{"$f":"IF(GP16-GO16=1,1,0)","v":1},{"$f":"IF(GQ16-GP16=1,1,0)","v":0},{"$f":"IF(GR16-GQ16=1,1,0)","v":0},{"$f":"IF(GS16-GR16=1,1,0)","v":0},{"$f":"IF(GT16-GS16=1,1,0)","v":1},{"$f":"IF(GU16-GT16=1,1,0)","v":0},{"$f":"IF(GV16-GU16=1,1,0)","v":0},{"$f":"IF(GW16-GV16=1,1,0)","v":0},{"$f":"IF(GX16-GW16=1,1,0)","v":1},{"$f":"IF(GY16-GX16=1,1,0)","v":0},{"$f":"IF(GZ16-GY16=1,1,0)","v":0},{"$f":"IF(HA16-GZ16=1,1,0)","v":0},{"$f":"IF(HB16-HA16=1,1,0)","v":1},{"$f":"IF(HC16-HB16=1,1,0)","v":0},{"$f":"IF(HD16-HC16=1,1,0)","v":0},{"$f":"IF(HE16-HD16=1,1,0)","v":0},{"$f":"IF(HF16-HE16=1,1,0)","v":1},{"$f":"IF(HG16-HF16=1,1,0)","v":0},{"$f":"IF(HH16-HG16=1,1,0)","v":0},{"$f":"IF(HI16-HH16=1,1,0)","v":0},{"$f":"IF(HJ16-HI16=1,1,0)","v":1},{"$f":"IF(HK16-HJ16=1,1,0)","v":0},{"$f":"IF(HL16-HK16=1,1,0)","v":0},{"$f":"IF(HM16-HL16=1,1,0)","v":0},{"$f":"IF(HN16-HM16=1,1,0)","v":1},{"$f":"IF(HO16-HN16=1,1,0)","v":0},{"$f":"IF(HP16-HO16=1,1,0)","v":0},{"$f":"IF(HQ16-HP16=1,1,0)","v":0},{"$f":"IF(HR16-HQ16=1,1,0)","v":1},{"$f":"IF(HS16-HR16=1,1,0)","v":0},{"$f":"IF(HT16-HS16=1,1,0)","v":0},{"$f":"IF(HU16-HT16=1,1,0)","v":0},{"$f":"IF(HV16-HU16=1,1,0)","v":1},{"$f":"IF(HW16-HV16=1,1,0)","v":0},{"$f":"IF(HX16-HW16=1,1,0)","v":0},{"$f":"IF(HY16-HX16=1,1,0)","v":0},{"$f":"IF(HZ16-HY16=1,1,0)","v":1},{"$f":"IF(IA16-HZ16=1,1,0)","v":0},{"$f":"IF(IB16-IA16=1,1,0)","v":0},{"$f":"IF(IC16-IB16=1,1,0)","v":0},{"$f":"IF(ID16-IC16=1,1,0)","v":1},{"$f":"IF(IE16-ID16=1,1,0)","v":0},{"$f":"IF(IF16-IE16=1,1,0)","v":0},{"$f":"IF(IG16-IF16=1,1,0)","v":0},{"$f":"IF(IH16-IG16=1,1,0)","v":1},{"$f":"IF(II16-IH16=1,1,0)","v":0},{"$f":"IF(IJ16-II16=1,1,0)","v":0},{"$f":"IF(IK16-IJ16=1,1,0)","v":0},{"$f":"IF(IL16-IK16=1,1,0)","v":1},{"$f":"IF(IM16-IL16=1,1,0)","v":0},{"$f":"IF(IN16-IM16=1,1,0)","v":0},{"$f":"IF(IO16-IN16=1,1,0)","v":0},{"$f":"IF(IP16-IO16=1,1,0)","v":1},{"$f":"IF(IQ16-IP16=1,1,0)","v":0},{"$f":"IF(IR16-IQ16=1,1,0)","v":0},{"$f":"IF(IS16-IR16=1,1,0)","v":0},{"$f":"IF(IT16-IS16=1,1,0)","v":1},{"$f":"IF(IU16-IT16=1,1,0)","v":0},{"$f":"IF(IV16-IU16=1,1,0)","v":0}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Inputs!C43","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Inputs!C44","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Inputs!C45","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Inputs!C46","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Inputs!C47","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Inputs!C50","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Inputs!C51","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Inputs!C52","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Inputs!C55","v":"Dwelling Value"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Inputs!C58","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C31","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Vacancy Rates"]
[null,null,"Social Housing","%",null,null,null,null,null,{"$f":"Timing!J57","v":0},{"$f":"Timing!K57","v":0},{"$f":"Timing!L57","v":0},{"$f":"Timing!M57","v":0},{"$f":"Timing!N57","v":0},{"$f":"Timing!O57","v":0},{"$f":"Timing!P57","v":0},{"$f":"Timing!Q57","v":0},{"$f":"Timing!R57","v":0},{"$f":"Timing!S57","v":0},{"$f":"Timing!T57","v":0},{"$f":"Timing!U57","v":0},{"$f":"Timing!V57","v":0},{"$f":"Timing!W57","v":0},{"$f":"Timing!X57","v":0.03},{"$f":"Timing!Y57","v":0.03},{"$f":"Timing!Z57","v":0.03},{"$f":"Timing!AA57","v":0.03},{"$f":"Timing!AB57","v":0.02},{"$f":"Timing!AC57","v":0.02},{"$f":"Timing!AD57","v":0.02},{"$f":"Timing!AE57","v":0.02},{"$f":"Timing!AF57","v":0.01},{"$f":"Timing!AG57","v":0.01},{"$f":"Timing!AH57","v":0.01},{"$f":"Timing!AI57","v":0.01},{"$f":"Timing!AJ57","v":0.01},{"$f":"Timing!AK57","v":0.01},{"$f":"Timing!AL57","v":0.01},{"$f":"Timing!AM57","v":0.01},{"$f":"Timing!AN57","v":0.01},{"$f":"Timing!AO57","v":0.01},{"$f":"Timing!AP57","v":0.01},{"$f":"Timing!AQ57","v":0.01},{"$f":"Timing!AR57","v":0.01},{"$f":"Timing!AS57","v":0.01},{"$f":"Timing!AT57","v":0.01},{"$f":"Timing!AU57","v":0.01},{"$f":"Timing!AV57","v":0.01},{"$f":"Timing!AW57","v":0.01},{"$f":"Timing!AX57","v":0.01},{"$f":"Timing!AY57","v":0.01},{"$f":"Timing!AZ57","v":0.01},{"$f":"Timing!BA57","v":0.01},{"$f":"Timing!BB57","v":0.01},{"$f":"Timing!BC57","v":0.01},{"$f":"Timing!BD57","v":0.01},{"$f":"Timing!BE57","v":0.01},{"$f":"Timing!BF57","v":0.01},{"$f":"Timing!BG57","v":0.01},{"$f":"Timing!BH57","v":0.01},{"$f":"Timing!BI57","v":0.01},{"$f":"Timing!BJ57","v":0.01},{"$f":"Timing!BK57","v":0.01},{"$f":"Timing!BL57","v":0.01},{"$f":"Timing!BM57","v":0.01},{"$f":"Timing!BN57","v":0.01},{"$f":"Timing!BO57","v":0.01},{"$f":"Timing!BP57","v":0.01},{"$f":"Timing!BQ57","v":0.01},{"$f":"Timing!BR57","v":0.01},{"$f":"Timing!BS57","v":0.01},{"$f":"Timing!BT57","v":0.01},{"$f":"Timing!BU57","v":0.01},{"$f":"Timing!BV57","v":0.01},{"$f":"Timing!BW57","v":0.01},{"$f":"Timing!BX57","v":0.01},{"$f":"Timing!BY57","v":0.01},{"$f":"Timing!BZ57","v":0.01},{"$f":"Timing!CA57","v":0.01},{"$f":"Timing!CB57","v":0.01},{"$f":"Timing!CC57","v":0.01},{"$f":"Timing!CD57","v":0.01},{"$f":"Timing!CE57","v":0.01},{"$f":"Timing!CF57","v":0.01},{"$f":"Timing!CG57","v":0.01},{"$f":"Timing!CH57","v":0.01},{"$f":"Timing!CI57","v":0.01},{"$f":"Timing!CJ57","v":0.01},{"$f":"Timing!CK57","v":0.01},{"$f":"Timing!CL57","v":0.01},{"$f":"Timing!CM57","v":0.01},{"$f":"Timing!CN57","v":0.01},{"$f":"Timing!CO57","v":0.01},{"$f":"Timing!CP57","v":0.01},{"$f":"Timing!CQ57","v":0.01},{"$f":"Timing!CR57","v":0.01},{"$f":"Timing!CS57","v":0.01},{"$f":"Timing!CT57","v":0.01},{"$f":"Timing!CU57","v":0.01},{"$f":"Timing!CV57","v":0.01},{"$f":"Timing!CW57","v":0.01},{"$f":"Timing!CX57","v":0.01},{"$f":"Timing!CY57","v":0.01},{"$f":"Timing!CZ57","v":0.01},{"$f":"Timing!DA57","v":0.01},{"$f":"Timing!DB57","v":0.01},{"$f":"Timing!DC57","v":0.01},{"$f":"Timing!DD57","v":0.01},{"$f":"Timing!DE57","v":0.01},{"$f":"Timing!DF57","v":0.01},{"$f":"Timing!DG57","v":0.01},{"$f":"Timing!DH57","v":0.01},{"$f":"Timing!DI57","v":0.01},{"$f":"Timing!DJ57","v":0.01},{"$f":"Timing!DK57","v":0.01},{"$f":"Timing!DL57","v":0.01},{"$f":"Timing!DM57","v":0.01},{"$f":"Timing!DN57","v":0.01},{"$f":"Timing!DO57","v":0.01},{"$f":"Timing!DP57","v":0.01},{"$f":"Timing!DQ57","v":0.01},{"$f":"Timing!DR57","v":0.01},{"$f":"Timing!DS57","v":0.01},{"$f":"Timing!DT57","v":0.01},{"$f":"Timing!DU57","v":0.01},{"$f":"Timing!DV57","v":0.01},{"$f":"Timing!DW57","v":0.01},{"$f":"Timing!DX57","v":0.01},{"$f":"Timing!DY57","v":0.01},{"$f":"Timing!DZ57","v":0.01},{"$f":"Timing!EA57","v":0.01},{"$f":"Timing!EB57","v":0.01},{"$f":"Timing!EC57","v":0.01},{"$f":"Timing!ED57","v":0.01},{"$f":"Timing!EE57","v":0.01},{"$f":"Timing!EF57","v":0.01},{"$f":"Timing!EG57","v":0.01},{"$f":"Timing!EH57","v":0.01},{"$f":"Timing!EI57","v":0.01},{"$f":"Timing!EJ57","v":0.01},{"$f":"Timing!EK57","v":0.01},{"$f":"Timing!EL57","v":0.01},{"$f":"Timing!EM57","v":0.01},{"$f":"Timing!EN57","v":0.01},{"$f":"Timing!EO57","v":0.01},{"$f":"Timing!EP57","v":0.01},{"$f":"Timing!EQ57","v":0.01},{"$f":"Timing!ER57","v":0.01},{"$f":"Timing!ES57","v":0.01},{"$f":"Timing!ET57","v":0.01},{"$f":"Timing!EU57","v":0.01},{"$f":"Timing!EV57","v":0.01},{"$f":"Timing!EW57","v":0.01},{"$f":"Timing!EX57","v":0.01},{"$f":"Timing!EY57","v":0.01},{"$f":"Timing!EZ57","v":0.01},{"$f":"Timing!FA57","v":0.01},{"$f":"Timing!FB57","v":0.01},{"$f":"Timing!FC57","v":0.01},{"$f":"Timing!FD57","v":0.01},{"$f":"Timing!FE57","v":0.01},{"$f":"Timing!FF57","v":0.01},{"$f":"Timing!FG57","v":0.01},{"$f":"Timing!FH57","v":0.01},{"$f":"Timing!FI57","v":0.01},{"$f":"Timing!FJ57","v":0.01},{"$f":"Timing!FK57","v":0.01},{"$f":"Timing!FL57","v":0.01},{"$f":"Timing!FM57","v":0.01},{"$f":"Timing!FN57","v":0.01},{"$f":"Timing!FO57","v":0.01},{"$f":"Timing!FP57","v":0.01},{"$f":"Timing!FQ57","v":0.01},{"$f":"Timing!FR57","v":0.01},{"$f":"Timing!FS57","v":0.01},{"$f":"Timing!FT57","v":0.01},{"$f":"Timing!FU57","v":0.01},{"$f":"Timing!FV57","v":0.01},{"$f":"Timing!FW57","v":0.01},{"$f":"Timing!FX57","v":0.01},{"$f":"Timing!FY57","v":0.01},{"$f":"Timing!FZ57","v":0.01},{"$f":"Timing!GA57","v":0.01},{"$f":"Timing!GB57","v":0.01},{"$f":"Timing!GC57","v":0.01},{"$f":"Timing!GD57","v":0.01},{"$f":"Timing!GE57","v":0.01},{"$f":"Timing!GF57","v":0.01},{"$f":"Timing!GG57","v":0.01},{"$f":"Timing!GH57","v":0.01},{"$f":"Timing!GI57","v":0.01},{"$f":"Timing!GJ57","v":0.01},{"$f":"Timing!GK57","v":0.01},{"$f":"Timing!GL57","v":0.01},{"$f":"Timing!GM57","v":0.01},{"$f":"Timing!GN57","v":0.01},{"$f":"Timing!GO57","v":0.01},{"$f":"Timing!GP57","v":0.01},{"$f":"Timing!GQ57","v":0.01},{"$f":"Timing!GR57","v":0.01},{"$f":"Timing!GS57","v":0.01},{"$f":"Timing!GT57","v":0.01},{"$f":"Timing!GU57","v":0.01},{"$f":"Timing!GV57","v":0.01},{"$f":"Timing!GW57","v":0.01},{"$f":"Timing!GX57","v":0.01},{"$f":"Timing!GY57","v":0.01},{"$f":"Timing!GZ57","v":0.01},{"$f":"Timing!HA57","v":0.01},{"$f":"Timing!HB57","v":0.01},{"$f":"Timing!HC57","v":0.01},{"$f":"Timing!HD57","v":0.01},{"$f":"Timing!HE57","v":0.01},{"$f":"Timing!HF57","v":0.01},{"$f":"Timing!HG57","v":0.01},{"$f":"Timing!HH57","v":0.01},{"$f":"Timing!HI57","v":0.01},{"$f":"Timing!HJ57","v":0.01},{"$f":"Timing!HK57","v":0.01},{"$f":"Timing!HL57","v":0.01},{"$f":"Timing!HM57","v":0.01},{"$f":"Timing!HN57","v":0.01},{"$f":"Timing!HO57","v":0.01},{"$f":"Timing!HP57","v":0},{"$f":"Timing!HQ57","v":0},{"$f":"Timing!HR57","v":0},{"$f":"Timing!HS57","v":0},{"$f":"Timing!HT57","v":0},{"$f":"Timing!HU57","v":0},{"$f":"Timing!HV57","v":0},{"$f":"Timing!HW57","v":0},{"$f":"Timing!HX57","v":0},{"$f":"Timing!HY57","v":0},{"$f":"Timing!HZ57","v":0},{"$f":"Timing!IA57","v":0},{"$f":"Timing!IB57","v":0},{"$f":"Timing!IC57","v":0},{"$f":"Timing!ID57","v":0},{"$f":"Timing!IE57","v":0},{"$f":"Timing!IF57","v":0},{"$f":"Timing!IG57","v":0},{"$f":"Timing!IH57","v":0},{"$f":"Timing!II57","v":0},{"$f":"Timing!IJ57","v":0},{"$f":"Timing!IK57","v":0},{"$f":"Timing!IL57","v":0},{"$f":"Timing!IM57","v":0},{"$f":"Timing!IN57","v":0},{"$f":"Timing!IO57","v":0},{"$f":"Timing!IP57","v":0},{"$f":"Timing!IQ57","v":0},{"$f":"Timing!IR57","v":0},{"$f":"Timing!IS57","v":0},{"$f":"Timing!IT57","v":0},{"$f":"Timing!IU57","v":0}]
[null,null,"Affordable Housing","%",null,null,null,null,null,{"$f":"Timing!J58","v":0},{"$f":"Timing!K58","v":0},{"$f":"Timing!L58","v":0},{"$f":"Timing!M58","v":0},{"$f":"Timing!N58","v":0},{"$f":"Timing!O58","v":0},{"$f":"Timing!P58","v":0},{"$f":"Timing!Q58","v":0},{"$f":"Timing!R58","v":0},{"$f":"Timing!S58","v":0},{"$f":"Timing!T58","v":0},{"$f":"Timing!U58","v":0},{"$f":"Timing!V58","v":0},{"$f":"Timing!W58","v":0},{"$f":"Timing!X58","v":3.5000000000000003E-2},{"$f":"Timing!Y58","v":3.5000000000000003E-2},{"$f":"Timing!Z58","v":3.5000000000000003E-2},{"$f":"Timing!AA58","v":3.5000000000000003E-2},{"$f":"Timing!AB58","v":2.5000000000000001E-2},{"$f":"Timing!AC58","v":2.5000000000000001E-2},{"$f":"Timing!AD58","v":2.5000000000000001E-2},{"$f":"Timing!AE58","v":2.5000000000000001E-2},{"$f":"Timing!AF58","v":1.4999999999999999E-2},{"$f":"Timing!AG58","v":1.4999999999999999E-2},{"$f":"Timing!AH58","v":1.4999999999999999E-2},{"$f":"Timing!AI58","v":1.4999999999999999E-2},{"$f":"Timing!AJ58","v":1.4999999999999999E-2},{"$f":"Timing!AK58","v":1.4999999999999999E-2},{"$f":"Timing!AL58","v":1.4999999999999999E-2},{"$f":"Timing!AM58","v":1.4999999999999999E-2},{"$f":"Timing!AN58","v":1.4999999999999999E-2},{"$f":"Timing!AO58","v":1.4999999999999999E-2},{"$f":"Timing!AP58","v":1.4999999999999999E-2},{"$f":"Timing!AQ58","v":1.4999999999999999E-2},{"$f":"Timing!AR58","v":1.4999999999999999E-2},{"$f":"Timing!AS58","v":1.4999999999999999E-2},{"$f":"Timing!AT58","v":1.4999999999999999E-2},{"$f":"Timing!AU58","v":1.4999999999999999E-2},{"$f":"Timing!AV58","v":1.4999999999999999E-2},{"$f":"Timing!AW58","v":1.4999999999999999E-2},{"$f":"Timing!AX58","v":1.4999999999999999E-2},{"$f":"Timing!AY58","v":1.4999999999999999E-2},{"$f":"Timing!AZ58","v":1.4999999999999999E-2},{"$f":"Timing!BA58","v":1.4999999999999999E-2},{"$f":"Timing!BB58","v":1.4999999999999999E-2},{"$f":"Timing!BC58","v":1.4999999999999999E-2},{"$f":"Timing!BD58","v":1.4999999999999999E-2},{"$f":"Timing!BE58","v":1.4999999999999999E-2},{"$f":"Timing!BF58","v":1.4999999999999999E-2},{"$f":"Timing!BG58","v":1.4999999999999999E-2},{"$f":"Timing!BH58","v":1.4999999999999999E-2},{"$f":"Timing!BI58","v":1.4999999999999999E-2},{"$f":"Timing!BJ58","v":1.4999999999999999E-2},{"$f":"Timing!BK58","v":1.4999999999999999E-2},{"$f":"Timing!BL58","v":1.4999999999999999E-2},{"$f":"Timing!BM58","v":1.4999999999999999E-2},{"$f":"Timing!BN58","v":1.4999999999999999E-2},{"$f":"Timing!BO58","v":1.4999999999999999E-2},{"$f":"Timing!BP58","v":1.4999999999999999E-2},{"$f":"Timing!BQ58","v":1.4999999999999999E-2},{"$f":"Timing!BR58","v":1.4999999999999999E-2},{"$f":"Timing!BS58","v":1.4999999999999999E-2},{"$f":"Timing!BT58","v":1.4999999999999999E-2},{"$f":"Timing!BU58","v":1.4999999999999999E-2},{"$f":"Timing!BV58","v":1.4999999999999999E-2},{"$f":"Timing!BW58","v":1.4999999999999999E-2},{"$f":"Timing!BX58","v":1.4999999999999999E-2},{"$f":"Timing!BY58","v":1.4999999999999999E-2},{"$f":"Timing!BZ58","v":1.4999999999999999E-2},{"$f":"Timing!CA58","v":1.4999999999999999E-2},{"$f":"Timing!CB58","v":1.4999999999999999E-2},{"$f":"Timing!CC58","v":1.4999999999999999E-2},{"$f":"Timing!CD58","v":1.4999999999999999E-2},{"$f":"Timing!CE58","v":1.4999999999999999E-2},{"$f":"Timing!CF58","v":1.4999999999999999E-2},{"$f":"Timing!CG58","v":1.4999999999999999E-2},{"$f":"Timing!CH58","v":1.4999999999999999E-2},{"$f":"Timing!CI58","v":1.4999999999999999E-2},{"$f":"Timing!CJ58","v":1.4999999999999999E-2},{"$f":"Timing!CK58","v":1.4999999999999999E-2},{"$f":"Timing!CL58","v":1.4999999999999999E-2},{"$f":"Timing!CM58","v":1.4999999999999999E-2},{"$f":"Timing!CN58","v":1.4999999999999999E-2},{"$f":"Timing!CO58","v":1.4999999999999999E-2},{"$f":"Timing!CP58","v":1.4999999999999999E-2},{"$f":"Timing!CQ58","v":1.4999999999999999E-2},{"$f":"Timing!CR58","v":1.4999999999999999E-2},{"$f":"Timing!CS58","v":1.4999999999999999E-2},{"$f":"Timing!CT58","v":1.4999999999999999E-2},{"$f":"Timing!CU58","v":1.4999999999999999E-2},{"$f":"Timing!CV58","v":1.4999999999999999E-2},{"$f":"Timing!CW58","v":1.4999999999999999E-2},{"$f":"Timing!CX58","v":1.4999999999999999E-2},{"$f":"Timing!CY58","v":1.4999999999999999E-2},{"$f":"Timing!CZ58","v":1.4999999999999999E-2},{"$f":"Timing!DA58","v":1.4999999999999999E-2},{"$f":"Timing!DB58","v":1.4999999999999999E-2},{"$f":"Timing!DC58","v":1.4999999999999999E-2},{"$f":"Timing!DD58","v":1.4999999999999999E-2},{"$f":"Timing!DE58","v":1.4999999999999999E-2},{"$f":"Timing!DF58","v":1.4999999999999999E-2},{"$f":"Timing!DG58","v":1.4999999999999999E-2},{"$f":"Timing!DH58","v":1.4999999999999999E-2},{"$f":"Timing!DI58","v":1.4999999999999999E-2},{"$f":"Timing!DJ58","v":1.4999999999999999E-2},{"$f":"Timing!DK58","v":1.4999999999999999E-2},{"$f":"Timing!DL58","v":1.4999999999999999E-2},{"$f":"Timing!DM58","v":1.4999999999999999E-2},{"$f":"Timing!DN58","v":1.4999999999999999E-2},{"$f":"Timing!DO58","v":1.4999999999999999E-2},{"$f":"Timing!DP58","v":1.4999999999999999E-2},{"$f":"Timing!DQ58","v":1.4999999999999999E-2},{"$f":"Timing!DR58","v":1.4999999999999999E-2},{"$f":"Timing!DS58","v":1.4999999999999999E-2},{"$f":"Timing!DT58","v":1.4999999999999999E-2},{"$f":"Timing!DU58","v":1.4999999999999999E-2},{"$f":"Timing!DV58","v":1.4999999999999999E-2},{"$f":"Timing!DW58","v":1.4999999999999999E-2},{"$f":"Timing!DX58","v":1.4999999999999999E-2},{"$f":"Timing!DY58","v":1.4999999999999999E-2},{"$f":"Timing!DZ58","v":1.4999999999999999E-2},{"$f":"Timing!EA58","v":1.4999999999999999E-2},{"$f":"Timing!EB58","v":1.4999999999999999E-2},{"$f":"Timing!EC58","v":1.4999999999999999E-2},{"$f":"Timing!ED58","v":1.4999999999999999E-2},{"$f":"Timing!EE58","v":1.4999999999999999E-2},{"$f":"Timing!EF58","v":1.4999999999999999E-2},{"$f":"Timing!EG58","v":1.4999999999999999E-2},{"$f":"Timing!EH58","v":1.4999999999999999E-2},{"$f":"Timing!EI58","v":1.4999999999999999E-2},{"$f":"Timing!EJ58","v":1.4999999999999999E-2},{"$f":"Timing!EK58","v":1.4999999999999999E-2},{"$f":"Timing!EL58","v":1.4999999999999999E-2},{"$f":"Timing!EM58","v":1.4999999999999999E-2},{"$f":"Timing!EN58","v":1.4999999999999999E-2},{"$f":"Timing!EO58","v":1.4999999999999999E-2},{"$f":"Timing!EP58","v":1.4999999999999999E-2},{"$f":"Timing!EQ58","v":1.4999999999999999E-2},{"$f":"Timing!ER58","v":1.4999999999999999E-2},{"$f":"Timing!ES58","v":1.4999999999999999E-2},{"$f":"Timing!ET58","v":1.4999999999999999E-2},{"$f":"Timing!EU58","v":1.4999999999999999E-2},{"$f":"Timing!EV58","v":1.4999999999999999E-2},{"$f":"Timing!EW58","v":1.4999999999999999E-2},{"$f":"Timing!EX58","v":1.4999999999999999E-2},{"$f":"Timing!EY58","v":1.4999999999999999E-2},{"$f":"Timing!EZ58","v":1.4999999999999999E-2},{"$f":"Timing!FA58","v":1.4999999999999999E-2},{"$f":"Timing!FB58","v":1.4999999999999999E-2},{"$f":"Timing!FC58","v":1.4999999999999999E-2},{"$f":"Timing!FD58","v":1.4999999999999999E-2},{"$f":"Timing!FE58","v":1.4999999999999999E-2},{"$f":"Timing!FF58","v":1.4999999999999999E-2},{"$f":"Timing!FG58","v":1.4999999999999999E-2},{"$f":"Timing!FH58","v":1.4999999999999999E-2},{"$f":"Timing!FI58","v":1.4999999999999999E-2},{"$f":"Timing!FJ58","v":1.4999999999999999E-2},{"$f":"Timing!FK58","v":1.4999999999999999E-2},{"$f":"Timing!FL58","v":1.4999999999999999E-2},{"$f":"Timing!FM58","v":1.4999999999999999E-2},{"$f":"Timing!FN58","v":1.4999999999999999E-2},{"$f":"Timing!FO58","v":1.4999999999999999E-2},{"$f":"Timing!FP58","v":1.4999999999999999E-2},{"$f":"Timing!FQ58","v":1.4999999999999999E-2},{"$f":"Timing!FR58","v":1.4999999999999999E-2},{"$f":"Timing!FS58","v":1.4999999999999999E-2},{"$f":"Timing!FT58","v":1.4999999999999999E-2},{"$f":"Timing!FU58","v":1.4999999999999999E-2},{"$f":"Timing!FV58","v":1.4999999999999999E-2},{"$f":"Timing!FW58","v":1.4999999999999999E-2},{"$f":"Timing!FX58","v":1.4999999999999999E-2},{"$f":"Timing!FY58","v":1.4999999999999999E-2},{"$f":"Timing!FZ58","v":1.4999999999999999E-2},{"$f":"Timing!GA58","v":1.4999999999999999E-2},{"$f":"Timing!GB58","v":1.4999999999999999E-2},{"$f":"Timing!GC58","v":1.4999999999999999E-2},{"$f":"Timing!GD58","v":1.4999999999999999E-2},{"$f":"Timing!GE58","v":1.4999999999999999E-2},{"$f":"Timing!GF58","v":1.4999999999999999E-2},{"$f":"Timing!GG58","v":1.4999999999999999E-2},{"$f":"Timing!GH58","v":1.4999999999999999E-2},{"$f":"Timing!GI58","v":1.4999999999999999E-2},{"$f":"Timing!GJ58","v":1.4999999999999999E-2},{"$f":"Timing!GK58","v":1.4999999999999999E-2},{"$f":"Timing!GL58","v":1.4999999999999999E-2},{"$f":"Timing!GM58","v":1.4999999999999999E-2},{"$f":"Timing!GN58","v":1.4999999999999999E-2},{"$f":"Timing!GO58","v":1.4999999999999999E-2},{"$f":"Timing!GP58","v":1.4999999999999999E-2},{"$f":"Timing!GQ58","v":1.4999999999999999E-2},{"$f":"Timing!GR58","v":1.4999999999999999E-2},{"$f":"Timing!GS58","v":1.4999999999999999E-2},{"$f":"Timing!GT58","v":1.4999999999999999E-2},{"$f":"Timing!GU58","v":1.4999999999999999E-2},{"$f":"Timing!GV58","v":1.4999999999999999E-2},{"$f":"Timing!GW58","v":1.4999999999999999E-2},{"$f":"Timing!GX58","v":1.4999999999999999E-2},{"$f":"Timing!GY58","v":1.4999999999999999E-2},{"$f":"Timing!GZ58","v":1.4999999999999999E-2},{"$f":"Timing!HA58","v":1.4999999999999999E-2},{"$f":"Timing!HB58","v":1.4999999999999999E-2},{"$f":"Timing!HC58","v":1.4999999999999999E-2},{"$f":"Timing!HD58","v":1.4999999999999999E-2},{"$f":"Timing!HE58","v":1.4999999999999999E-2},{"$f":"Timing!HF58","v":1.4999999999999999E-2},{"$f":"Timing!HG58","v":1.4999999999999999E-2},{"$f":"Timing!HH58","v":1.4999999999999999E-2},{"$f":"Timing!HI58","v":1.4999999999999999E-2},{"$f":"Timing!HJ58","v":1.4999999999999999E-2},{"$f":"Timing!HK58","v":1.4999999999999999E-2},{"$f":"Timing!HL58","v":1.4999999999999999E-2},{"$f":"Timing!HM58","v":1.4999999999999999E-2},{"$f":"Timing!HN58","v":1.4999999999999999E-2},{"$f":"Timing!HO58","v":1.4999999999999999E-2},{"$f":"Timing!HP58","v":0},{"$f":"Timing!HQ58","v":0},{"$f":"Timing!HR58","v":0},{"$f":"Timing!HS58","v":0},{"$f":"Timing!HT58","v":0},{"$f":"Timing!HU58","v":0},{"$f":"Timing!HV58","v":0},{"$f":"Timing!HW58","v":0},{"$f":"Timing!HX58","v":0},{"$f":"Timing!HY58","v":0},{"$f":"Timing!HZ58","v":0},{"$f":"Timing!IA58","v":0},{"$f":"Timing!IB58","v":0},{"$f":"Timing!IC58","v":0},{"$f":"Timing!ID58","v":0},{"$f":"Timing!IE58","v":0},{"$f":"Timing!IF58","v":0},{"$f":"Timing!IG58","v":0},{"$f":"Timing!IH58","v":0},{"$f":"Timing!II58","v":0},{"$f":"Timing!IJ58","v":0},{"$f":"Timing!IK58","v":0},{"$f":"Timing!IL58","v":0},{"$f":"Timing!IM58","v":0},{"$f":"Timing!IN58","v":0},{"$f":"Timing!IO58","v":0},{"$f":"Timing!IP58","v":0},{"$f":"Timing!IQ58","v":0},{"$f":"Timing!IR58","v":0},{"$f":"Timing!IS58","v":0},{"$f":"Timing!IT58","v":0},{"$f":"Timing!IU58","v":0}]
[null,null,"Market Housing","%",null,null,null,null,null,{"$f":"Timing!J59","v":0},{"$f":"Timing!K59","v":0},{"$f":"Timing!L59","v":0},{"$f":"Timing!M59","v":0},{"$f":"Timing!N59","v":0},{"$f":"Timing!O59","v":0},{"$f":"Timing!P59","v":0},{"$f":"Timing!Q59","v":0},{"$f":"Timing!R59","v":0},{"$f":"Timing!S59","v":0},{"$f":"Timing!T59","v":0},{"$f":"Timing!U59","v":0},{"$f":"Timing!V59","v":0},{"$f":"Timing!W59","v":0},{"$f":"Timing!X59","v":0.04},{"$f":"Timing!Y59","v":0.04},{"$f":"Timing!Z59","v":0.04},{"$f":"Timing!AA59","v":0.04},{"$f":"Timing!AB59","v":0.03},{"$f":"Timing!AC59","v":0.03},{"$f":"Timing!AD59","v":0.03},{"$f":"Timing!AE59","v":0.03},{"$f":"Timing!AF59","v":0.02},{"$f":"Timing!AG59","v":0.02},{"$f":"Timing!AH59","v":0.02},{"$f":"Timing!AI59","v":0.02},{"$f":"Timing!AJ59","v":0.02},{"$f":"Timing!AK59","v":0.02},{"$f":"Timing!AL59","v":0.02},{"$f":"Timing!AM59","v":0.02},{"$f":"Timing!AN59","v":0.02},{"$f":"Timing!AO59","v":0.02},{"$f":"Timing!AP59","v":0.02},{"$f":"Timing!AQ59","v":0.02},{"$f":"Timing!AR59","v":0.02},{"$f":"Timing!AS59","v":0.02},{"$f":"Timing!AT59","v":0.02},{"$f":"Timing!AU59","v":0.02},{"$f":"Timing!AV59","v":0.02},{"$f":"Timing!AW59","v":0.02},{"$f":"Timing!AX59","v":0.02},{"$f":"Timing!AY59","v":0.02},{"$f":"Timing!AZ59","v":0.02},{"$f":"Timing!BA59","v":0.02},{"$f":"Timing!BB59","v":0.02},{"$f":"Timing!BC59","v":0.02},{"$f":"Timing!BD59","v":0.02},{"$f":"Timing!BE59","v":0.02},{"$f":"Timing!BF59","v":0.02},{"$f":"Timing!BG59","v":0.02},{"$f":"Timing!BH59","v":0.02},{"$f":"Timing!BI59","v":0.02},{"$f":"Timing!BJ59","v":0.02},{"$f":"Timing!BK59","v":0.02},{"$f":"Timing!BL59","v":0.02},{"$f":"Timing!BM59","v":0.02},{"$f":"Timing!BN59","v":0.02},{"$f":"Timing!BO59","v":0.02},{"$f":"Timing!BP59","v":0.02},{"$f":"Timing!BQ59","v":0.02},{"$f":"Timing!BR59","v":0.02},{"$f":"Timing!BS59","v":0.02},{"$f":"Timing!BT59","v":0.02},{"$f":"Timing!BU59","v":0.02},{"$f":"Timing!BV59","v":0.02},{"$f":"Timing!BW59","v":0.02},{"$f":"Timing!BX59","v":0.02},{"$f":"Timing!BY59","v":0.02},{"$f":"Timing!BZ59","v":0.02},{"$f":"Timing!CA59","v":0.02},{"$f":"Timing!CB59","v":0.02},{"$f":"Timing!CC59","v":0.02},{"$f":"Timing!CD59","v":0.02},{"$f":"Timing!CE59","v":0.02},{"$f":"Timing!CF59","v":0.02},{"$f":"Timing!CG59","v":0.02},{"$f":"Timing!CH59","v":0.02},{"$f":"Timing!CI59","v":0.02},{"$f":"Timing!CJ59","v":0.02},{"$f":"Timing!CK59","v":0.02},{"$f":"Timing!CL59","v":0.02},{"$f":"Timing!CM59","v":0.02},{"$f":"Timing!CN59","v":0.02},{"$f":"Timing!CO59","v":0.02},{"$f":"Timing!CP59","v":0.02},{"$f":"Timing!CQ59","v":0.02},{"$f":"Timing!CR59","v":0.02},{"$f":"Timing!CS59","v":0.02},{"$f":"Timing!CT59","v":0.02},{"$f":"Timing!CU59","v":0.02},{"$f":"Timing!CV59","v":0.02},{"$f":"Timing!CW59","v":0.02},{"$f":"Timing!CX59","v":0.02},{"$f":"Timing!CY59","v":0.02},{"$f":"Timing!CZ59","v":0.02},{"$f":"Timing!DA59","v":0.02},{"$f":"Timing!DB59","v":0.02},{"$f":"Timing!DC59","v":0.02},{"$f":"Timing!DD59","v":0.02},{"$f":"Timing!DE59","v":0.02},{"$f":"Timing!DF59","v":0.02},{"$f":"Timing!DG59","v":0.02},{"$f":"Timing!DH59","v":0.02},{"$f":"Timing!DI59","v":0.02},{"$f":"Timing!DJ59","v":0.02},{"$f":"Timing!DK59","v":0.02},{"$f":"Timing!DL59","v":0.02},{"$f":"Timing!DM59","v":0.02},{"$f":"Timing!DN59","v":0.02},{"$f":"Timing!DO59","v":0.02},{"$f":"Timing!DP59","v":0.02},{"$f":"Timing!DQ59","v":0.02},{"$f":"Timing!DR59","v":0.02},{"$f":"Timing!DS59","v":0.02},{"$f":"Timing!DT59","v":0.02},{"$f":"Timing!DU59","v":0.02},{"$f":"Timing!DV59","v":0.02},{"$f":"Timing!DW59","v":0.02},{"$f":"Timing!DX59","v":0.02},{"$f":"Timing!DY59","v":0.02},{"$f":"Timing!DZ59","v":0.02},{"$f":"Timing!EA59","v":0.02},{"$f":"Timing!EB59","v":0.02},{"$f":"Timing!EC59","v":0.02},{"$f":"Timing!ED59","v":0.02},{"$f":"Timing!EE59","v":0.02},{"$f":"Timing!EF59","v":0.02},{"$f":"Timing!EG59","v":0.02},{"$f":"Timing!EH59","v":0.02},{"$f":"Timing!EI59","v":0.02},{"$f":"Timing!EJ59","v":0.02},{"$f":"Timing!EK59","v":0.02},{"$f":"Timing!EL59","v":0.02},{"$f":"Timing!EM59","v":0.02},{"$f":"Timing!EN59","v":0.02},{"$f":"Timing!EO59","v":0.02},{"$f":"Timing!EP59","v":0.02},{"$f":"Timing!EQ59","v":0.02},{"$f":"Timing!ER59","v":0.02},{"$f":"Timing!ES59","v":0.02},{"$f":"Timing!ET59","v":0.02},{"$f":"Timing!EU59","v":0.02},{"$f":"Timing!EV59","v":0.02},{"$f":"Timing!EW59","v":0.02},{"$f":"Timing!EX59","v":0.02},{"$f":"Timing!EY59","v":0.02},{"$f":"Timing!EZ59","v":0.02},{"$f":"Timing!FA59","v":0.02},{"$f":"Timing!FB59","v":0.02},{"$f":"Timing!FC59","v":0.02},{"$f":"Timing!FD59","v":0.02},{"$f":"Timing!FE59","v":0.02},{"$f":"Timing!FF59","v":0.02},{"$f":"Timing!FG59","v":0.02},{"$f":"Timing!FH59","v":0.02},{"$f":"Timing!FI59","v":0.02},{"$f":"Timing!FJ59","v":0.02},{"$f":"Timing!FK59","v":0.02},{"$f":"Timing!FL59","v":0.02},{"$f":"Timing!FM59","v":0.02},{"$f":"Timing!FN59","v":0.02},{"$f":"Timing!FO59","v":0.02},{"$f":"Timing!FP59","v":0.02},{"$f":"Timing!FQ59","v":0.02},{"$f":"Timing!FR59","v":0.02},{"$f":"Timing!FS59","v":0.02},{"$f":"Timing!FT59","v":0.02},{"$f":"Timing!FU59","v":0.02},{"$f":"Timing!FV59","v":0.02},{"$f":"Timing!FW59","v":0.02},{"$f":"Timing!FX59","v":0.02},{"$f":"Timing!FY59","v":0.02},{"$f":"Timing!FZ59","v":0.02},{"$f":"Timing!GA59","v":0.02},{"$f":"Timing!GB59","v":0.02},{"$f":"Timing!GC59","v":0.02},{"$f":"Timing!GD59","v":0.02},{"$f":"Timing!GE59","v":0.02},{"$f":"Timing!GF59","v":0.02},{"$f":"Timing!GG59","v":0.02},{"$f":"Timing!GH59","v":0.02},{"$f":"Timing!GI59","v":0.02},{"$f":"Timing!GJ59","v":0.02},{"$f":"Timing!GK59","v":0.02},{"$f":"Timing!GL59","v":0.02},{"$f":"Timing!GM59","v":0.02},{"$f":"Timing!GN59","v":0.02},{"$f":"Timing!GO59","v":0.02},{"$f":"Timing!GP59","v":0.02},{"$f":"Timing!GQ59","v":0.02},{"$f":"Timing!GR59","v":0.02},{"$f":"Timing!GS59","v":0.02},{"$f":"Timing!GT59","v":0.02},{"$f":"Timing!GU59","v":0.02},{"$f":"Timing!GV59","v":0.02},{"$f":"Timing!GW59","v":0.02},{"$f":"Timing!GX59","v":0.02},{"$f":"Timing!GY59","v":0.02},{"$f":"Timing!GZ59","v":0.02},{"$f":"Timing!HA59","v":0.02},{"$f":"Timing!HB59","v":0.02},{"$f":"Timing!HC59","v":0.02},{"$f":"Timing!HD59","v":0.02},{"$f":"Timing!HE59","v":0.02},{"$f":"Timing!HF59","v":0.02},{"$f":"Timing!HG59","v":0.02},{"$f":"Timing!HH59","v":0.02},{"$f":"Timing!HI59","v":0.02},{"$f":"Timing!HJ59","v":0.02},{"$f":"Timing!HK59","v":0.02},{"$f":"Timing!HL59","v":0.02},{"$f":"Timing!HM59","v":0.02},{"$f":"Timing!HN59","v":0.02},{"$f":"Timing!HO59","v":0.02},{"$f":"Timing!HP59","v":0},{"$f":"Timing!HQ59","v":0},{"$f":"Timing!HR59","v":0},{"$f":"Timing!HS59","v":0},{"$f":"Timing!HT59","v":0},{"$f":"Timing!HU59","v":0},{"$f":"Timing!HV59","v":0},{"$f":"Timing!HW59","v":0},{"$f":"Timing!HX59","v":0},{"$f":"Timing!HY59","v":0},{"$f":"Timing!HZ59","v":0},{"$f":"Timing!IA59","v":0},{"$f":"Timing!IB59","v":0},{"$f":"Timing!IC59","v":0},{"$f":"Timing!ID59","v":0},{"$f":"Timing!IE59","v":0},{"$f":"Timing!IF59","v":0},{"$f":"Timing!IG59","v":0},{"$f":"Timing!IH59","v":0},{"$f":"Timing!II59","v":0},{"$f":"Timing!IJ59","v":0},{"$f":"Timing!IK59","v":0},{"$f":"Timing!IL59","v":0},{"$f":"Timing!IM59","v":0},{"$f":"Timing!IN59","v":0},{"$f":"Timing!IO59","v":0},{"$f":"Timing!IP59","v":0},{"$f":"Timing!IQ59","v":0},{"$f":"Timing!IR59","v":0},{"$f":"Timing!IS59","v":0},{"$f":"Timing!IT59","v":0},{"$f":"Timing!IU59","v":0}]
[null,null,"Commercial","%",null,null,null,null,null,{"$f":"Timing!J60","v":0},{"$f":"Timing!K60","v":0},{"$f":"Timing!L60","v":0},{"$f":"Timing!M60","v":0},{"$f":"Timing!N60","v":0},{"$f":"Timing!O60","v":0},{"$f":"Timing!P60","v":0},{"$f":"Timing!Q60","v":0},{"$f":"Timing!R60","v":0},{"$f":"Timing!S60","v":0},{"$f":"Timing!T60","v":0},{"$f":"Timing!U60","v":0},{"$f":"Timing!V60","v":0},{"$f":"Timing!W60","v":0},{"$f":"Timing!X60","v":0},{"$f":"Timing!Y60","v":0},{"$f":"Timing!Z60","v":0},{"$f":"Timing!AA60","v":0},{"$f":"Timing!AB60","v":0},{"$f":"Timing!AC60","v":0},{"$f":"Timing!AD60","v":0},{"$f":"Timing!AE60","v":0},{"$f":"Timing!AF60","v":0},{"$f":"Timing!AG60","v":0},{"$f":"Timing!AH60","v":0},{"$f":"Timing!AI60","v":0},{"$f":"Timing!AJ60","v":0},{"$f":"Timing!AK60","v":0},{"$f":"Timing!AL60","v":0},{"$f":"Timing!AM60","v":0},{"$f":"Timing!AN60","v":0},{"$f":"Timing!AO60","v":0},{"$f":"Timing!AP60","v":0},{"$f":"Timing!AQ60","v":0},{"$f":"Timing!AR60","v":0},{"$f":"Timing!AS60","v":0},{"$f":"Timing!AT60","v":0},{"$f":"Timing!AU60","v":0},{"$f":"Timing!AV60","v":0},{"$f":"Timing!AW60","v":0},{"$f":"Timing!AX60","v":0},{"$f":"Timing!AY60","v":0},{"$f":"Timing!AZ60","v":0},{"$f":"Timing!BA60","v":0},{"$f":"Timing!BB60","v":0},{"$f":"Timing!BC60","v":0},{"$f":"Timing!BD60","v":0},{"$f":"Timing!BE60","v":0},{"$f":"Timing!BF60","v":0},{"$f":"Timing!BG60","v":0},{"$f":"Timing!BH60","v":0},{"$f":"Timing!BI60","v":0},{"$f":"Timing!BJ60","v":0},{"$f":"Timing!BK60","v":0},{"$f":"Timing!BL60","v":0},{"$f":"Timing!BM60","v":0},{"$f":"Timing!BN60","v":0},{"$f":"Timing!BO60","v":0},{"$f":"Timing!BP60","v":0},{"$f":"Timing!BQ60","v":0},{"$f":"Timing!BR60","v":0},{"$f":"Timing!BS60","v":0},{"$f":"Timing!BT60","v":0},{"$f":"Timing!BU60","v":0},{"$f":"Timing!BV60","v":0},{"$f":"Timing!BW60","v":0},{"$f":"Timing!BX60","v":0},{"$f":"Timing!BY60","v":0},{"$f":"Timing!BZ60","v":0},{"$f":"Timing!CA60","v":0},{"$f":"Timing!CB60","v":0},{"$f":"Timing!CC60","v":0},{"$f":"Timing!CD60","v":0},{"$f":"Timing!CE60","v":0},{"$f":"Timing!CF60","v":0},{"$f":"Timing!CG60","v":0},{"$f":"Timing!CH60","v":0},{"$f":"Timing!CI60","v":0},{"$f":"Timing!CJ60","v":0},{"$f":"Timing!CK60","v":0},{"$f":"Timing!CL60","v":0},{"$f":"Timing!CM60","v":0},{"$f":"Timing!CN60","v":0},{"$f":"Timing!CO60","v":0},{"$f":"Timing!CP60","v":0},{"$f":"Timing!CQ60","v":0},{"$f":"Timing!CR60","v":0},{"$f":"Timing!CS60","v":0},{"$f":"Timing!CT60","v":0},{"$f":"Timing!CU60","v":0},{"$f":"Timing!CV60","v":0},{"$f":"Timing!CW60","v":0},{"$f":"Timing!CX60","v":0},{"$f":"Timing!CY60","v":0},{"$f":"Timing!CZ60","v":0},{"$f":"Timing!DA60","v":0},{"$f":"Timing!DB60","v":0},{"$f":"Timing!DC60","v":0},{"$f":"Timing!DD60","v":0},{"$f":"Timing!DE60","v":0},{"$f":"Timing!DF60","v":0},{"$f":"Timing!DG60","v":0},{"$f":"Timing!DH60","v":0},{"$f":"Timing!DI60","v":0},{"$f":"Timing!DJ60","v":0},{"$f":"Timing!DK60","v":0},{"$f":"Timing!DL60","v":0},{"$f":"Timing!DM60","v":0},{"$f":"Timing!DN60","v":0},{"$f":"Timing!DO60","v":0},{"$f":"Timing!DP60","v":0},{"$f":"Timing!DQ60","v":0},{"$f":"Timing!DR60","v":0},{"$f":"Timing!DS60","v":0},{"$f":"Timing!DT60","v":0},{"$f":"Timing!DU60","v":0},{"$f":"Timing!DV60","v":0},{"$f":"Timing!DW60","v":0},{"$f":"Timing!DX60","v":0},{"$f":"Timing!DY60","v":0},{"$f":"Timing!DZ60","v":0},{"$f":"Timing!EA60","v":0},{"$f":"Timing!EB60","v":0},{"$f":"Timing!EC60","v":0},{"$f":"Timing!ED60","v":0},{"$f":"Timing!EE60","v":0},{"$f":"Timing!EF60","v":0},{"$f":"Timing!EG60","v":0},{"$f":"Timing!EH60","v":0},{"$f":"Timing!EI60","v":0},{"$f":"Timing!EJ60","v":0},{"$f":"Timing!EK60","v":0},{"$f":"Timing!EL60","v":0},{"$f":"Timing!EM60","v":0},{"$f":"Timing!EN60","v":0},{"$f":"Timing!EO60","v":0},{"$f":"Timing!EP60","v":0},{"$f":"Timing!EQ60","v":0},{"$f":"Timing!ER60","v":0},{"$f":"Timing!ES60","v":0},{"$f":"Timing!ET60","v":0},{"$f":"Timing!EU60","v":0},{"$f":"Timing!EV60","v":0},{"$f":"Timing!EW60","v":0},{"$f":"Timing!EX60","v":0},{"$f":"Timing!EY60","v":0},{"$f":"Timing!EZ60","v":0},{"$f":"Timing!FA60","v":0},{"$f":"Timing!FB60","v":0},{"$f":"Timing!FC60","v":0},{"$f":"Timing!FD60","v":0},{"$f":"Timing!FE60","v":0},{"$f":"Timing!FF60","v":0},{"$f":"Timing!FG60","v":0},{"$f":"Timing!FH60","v":0},{"$f":"Timing!FI60","v":0},{"$f":"Timing!FJ60","v":0},{"$f":"Timing!FK60","v":0},{"$f":"Timing!FL60","v":0},{"$f":"Timing!FM60","v":0},{"$f":"Timing!FN60","v":0},{"$f":"Timing!FO60","v":0},{"$f":"Timing!FP60","v":0},{"$f":"Timing!FQ60","v":0},{"$f":"Timing!FR60","v":0},{"$f":"Timing!FS60","v":0},{"$f":"Timing!FT60","v":0},{"$f":"Timing!FU60","v":0},{"$f":"Timing!FV60","v":0},{"$f":"Timing!FW60","v":0},{"$f":"Timing!FX60","v":0},{"$f":"Timing!FY60","v":0},{"$f":"Timing!FZ60","v":0},{"$f":"Timing!GA60","v":0},{"$f":"Timing!GB60","v":0},{"$f":"Timing!GC60","v":0},{"$f":"Timing!GD60","v":0},{"$f":"Timing!GE60","v":0},{"$f":"Timing!GF60","v":0},{"$f":"Timing!GG60","v":0},{"$f":"Timing!GH60","v":0},{"$f":"Timing!GI60","v":0},{"$f":"Timing!GJ60","v":0},{"$f":"Timing!GK60","v":0},{"$f":"Timing!GL60","v":0},{"$f":"Timing!GM60","v":0},{"$f":"Timing!GN60","v":0},{"$f":"Timing!GO60","v":0},{"$f":"Timing!GP60","v":0},{"$f":"Timing!GQ60","v":0},{"$f":"Timing!GR60","v":0},{"$f":"Timing!GS60","v":0},{"$f":"Timing!GT60","v":0},{"$f":"Timing!GU60","v":0},{"$f":"Timing!GV60","v":0},{"$f":"Timing!GW60","v":0},{"$f":"Timing!GX60","v":0},{"$f":"Timing!GY60","v":0},{"$f":"Timing!GZ60","v":0},{"$f":"Timing!HA60","v":0},{"$f":"Timing!HB60","v":0},{"$f":"Timing!HC60","v":0},{"$f":"Timing!HD60","v":0},{"$f":"Timing!HE60","v":0},{"$f":"Timing!HF60","v":0},{"$f":"Timing!HG60","v":0},{"$f":"Timing!HH60","v":0},{"$f":"Timing!HI60","v":0},{"$f":"Timing!HJ60","v":0},{"$f":"Timing!HK60","v":0},{"$f":"Timing!HL60","v":0},{"$f":"Timing!HM60","v":0},{"$f":"Timing!HN60","v":0},{"$f":"Timing!HO60","v":0},{"$f":"Timing!HP60","v":0},{"$f":"Timing!HQ60","v":0},{"$f":"Timing!HR60","v":0},{"$f":"Timing!HS60","v":0},{"$f":"Timing!HT60","v":0},{"$f":"Timing!HU60","v":0},{"$f":"Timing!HV60","v":0},{"$f":"Timing!HW60","v":0},{"$f":"Timing!HX60","v":0},{"$f":"Timing!HY60","v":0},{"$f":"Timing!HZ60","v":0},{"$f":"Timing!IA60","v":0},{"$f":"Timing!IB60","v":0},{"$f":"Timing!IC60","v":0},{"$f":"Timing!ID60","v":0},{"$f":"Timing!IE60","v":0},{"$f":"Timing!IF60","v":0},{"$f":"Timing!IG60","v":0},{"$f":"Timing!IH60","v":0},{"$f":"Timing!II60","v":0},{"$f":"Timing!IJ60","v":0},{"$f":"Timing!IK60","v":0},{"$f":"Timing!IL60","v":0},{"$f":"Timing!IM60","v":0},{"$f":"Timing!IN60","v":0},{"$f":"Timing!IO60","v":0},{"$f":"Timing!IP60","v":0},{"$f":"Timing!IQ60","v":0},{"$f":"Timing!IR60","v":0},{"$f":"Timing!IS60","v":0},{"$f":"Timing!IT60","v":0},{"$f":"Timing!IU60","v":0}]
[null,null,"Retail","%",null,null,null,null,null,{"$f":"Timing!J61","v":0},{"$f":"Timing!K61","v":0},{"$f":"Timing!L61","v":0},{"$f":"Timing!M61","v":0},{"$f":"Timing!N61","v":0},{"$f":"Timing!O61","v":0},{"$f":"Timing!P61","v":0},{"$f":"Timing!Q61","v":0},{"$f":"Timing!R61","v":0},{"$f":"Timing!S61","v":0},{"$f":"Timing!T61","v":0},{"$f":"Timing!U61","v":0},{"$f":"Timing!V61","v":0},{"$f":"Timing!W61","v":0},{"$f":"Timing!X61","v":0},{"$f":"Timing!Y61","v":0},{"$f":"Timing!Z61","v":0},{"$f":"Timing!AA61","v":0},{"$f":"Timing!AB61","v":0},{"$f":"Timing!AC61","v":0},{"$f":"Timing!AD61","v":0},{"$f":"Timing!AE61","v":0},{"$f":"Timing!AF61","v":0},{"$f":"Timing!AG61","v":0},{"$f":"Timing!AH61","v":0},{"$f":"Timing!AI61","v":0},{"$f":"Timing!AJ61","v":0},{"$f":"Timing!AK61","v":0},{"$f":"Timing!AL61","v":0},{"$f":"Timing!AM61","v":0},{"$f":"Timing!AN61","v":0},{"$f":"Timing!AO61","v":0},{"$f":"Timing!AP61","v":0},{"$f":"Timing!AQ61","v":0},{"$f":"Timing!AR61","v":0},{"$f":"Timing!AS61","v":0},{"$f":"Timing!AT61","v":0},{"$f":"Timing!AU61","v":0},{"$f":"Timing!AV61","v":0},{"$f":"Timing!AW61","v":0},{"$f":"Timing!AX61","v":0},{"$f":"Timing!AY61","v":0},{"$f":"Timing!AZ61","v":0},{"$f":"Timing!BA61","v":0},{"$f":"Timing!BB61","v":0},{"$f":"Timing!BC61","v":0},{"$f":"Timing!BD61","v":0},{"$f":"Timing!BE61","v":0},{"$f":"Timing!BF61","v":0},{"$f":"Timing!BG61","v":0},{"$f":"Timing!BH61","v":0},{"$f":"Timing!BI61","v":0},{"$f":"Timing!BJ61","v":0},{"$f":"Timing!BK61","v":0},{"$f":"Timing!BL61","v":0},{"$f":"Timing!BM61","v":0},{"$f":"Timing!BN61","v":0},{"$f":"Timing!BO61","v":0},{"$f":"Timing!BP61","v":0},{"$f":"Timing!BQ61","v":0},{"$f":"Timing!BR61","v":0},{"$f":"Timing!BS61","v":0},{"$f":"Timing!BT61","v":0},{"$f":"Timing!BU61","v":0},{"$f":"Timing!BV61","v":0},{"$f":"Timing!BW61","v":0},{"$f":"Timing!BX61","v":0},{"$f":"Timing!BY61","v":0},{"$f":"Timing!BZ61","v":0},{"$f":"Timing!CA61","v":0},{"$f":"Timing!CB61","v":0},{"$f":"Timing!CC61","v":0},{"$f":"Timing!CD61","v":0},{"$f":"Timing!CE61","v":0},{"$f":"Timing!CF61","v":0},{"$f":"Timing!CG61","v":0},{"$f":"Timing!CH61","v":0},{"$f":"Timing!CI61","v":0},{"$f":"Timing!CJ61","v":0},{"$f":"Timing!CK61","v":0},{"$f":"Timing!CL61","v":0},{"$f":"Timing!CM61","v":0},{"$f":"Timing!CN61","v":0},{"$f":"Timing!CO61","v":0},{"$f":"Timing!CP61","v":0},{"$f":"Timing!CQ61","v":0},{"$f":"Timing!CR61","v":0},{"$f":"Timing!CS61","v":0},{"$f":"Timing!CT61","v":0},{"$f":"Timing!CU61","v":0},{"$f":"Timing!CV61","v":0},{"$f":"Timing!CW61","v":0},{"$f":"Timing!CX61","v":0},{"$f":"Timing!CY61","v":0},{"$f":"Timing!CZ61","v":0},{"$f":"Timing!DA61","v":0},{"$f":"Timing!DB61","v":0},{"$f":"Timing!DC61","v":0},{"$f":"Timing!DD61","v":0},{"$f":"Timing!DE61","v":0},{"$f":"Timing!DF61","v":0},{"$f":"Timing!DG61","v":0},{"$f":"Timing!DH61","v":0},{"$f":"Timing!DI61","v":0},{"$f":"Timing!DJ61","v":0},{"$f":"Timing!DK61","v":0},{"$f":"Timing!DL61","v":0},{"$f":"Timing!DM61","v":0},{"$f":"Timing!DN61","v":0},{"$f":"Timing!DO61","v":0},{"$f":"Timing!DP61","v":0},{"$f":"Timing!DQ61","v":0},{"$f":"Timing!DR61","v":0},{"$f":"Timing!DS61","v":0},{"$f":"Timing!DT61","v":0},{"$f":"Timing!DU61","v":0},{"$f":"Timing!DV61","v":0},{"$f":"Timing!DW61","v":0},{"$f":"Timing!DX61","v":0},{"$f":"Timing!DY61","v":0},{"$f":"Timing!DZ61","v":0},{"$f":"Timing!EA61","v":0},{"$f":"Timing!EB61","v":0},{"$f":"Timing!EC61","v":0},{"$f":"Timing!ED61","v":0},{"$f":"Timing!EE61","v":0},{"$f":"Timing!EF61","v":0},{"$f":"Timing!EG61","v":0},{"$f":"Timing!EH61","v":0},{"$f":"Timing!EI61","v":0},{"$f":"Timing!EJ61","v":0},{"$f":"Timing!EK61","v":0},{"$f":"Timing!EL61","v":0},{"$f":"Timing!EM61","v":0},{"$f":"Timing!EN61","v":0},{"$f":"Timing!EO61","v":0},{"$f":"Timing!EP61","v":0},{"$f":"Timing!EQ61","v":0},{"$f":"Timing!ER61","v":0},{"$f":"Timing!ES61","v":0},{"$f":"Timing!ET61","v":0},{"$f":"Timing!EU61","v":0},{"$f":"Timing!EV61","v":0},{"$f":"Timing!EW61","v":0},{"$f":"Timing!EX61","v":0},{"$f":"Timing!EY61","v":0},{"$f":"Timing!EZ61","v":0},{"$f":"Timing!FA61","v":0},{"$f":"Timing!FB61","v":0},{"$f":"Timing!FC61","v":0},{"$f":"Timing!FD61","v":0},{"$f":"Timing!FE61","v":0},{"$f":"Timing!FF61","v":0},{"$f":"Timing!FG61","v":0},{"$f":"Timing!FH61","v":0},{"$f":"Timing!FI61","v":0},{"$f":"Timing!FJ61","v":0},{"$f":"Timing!FK61","v":0},{"$f":"Timing!FL61","v":0},{"$f":"Timing!FM61","v":0},{"$f":"Timing!FN61","v":0},{"$f":"Timing!FO61","v":0},{"$f":"Timing!FP61","v":0},{"$f":"Timing!FQ61","v":0},{"$f":"Timing!FR61","v":0},{"$f":"Timing!FS61","v":0},{"$f":"Timing!FT61","v":0},{"$f":"Timing!FU61","v":0},{"$f":"Timing!FV61","v":0},{"$f":"Timing!FW61","v":0},{"$f":"Timing!FX61","v":0},{"$f":"Timing!FY61","v":0},{"$f":"Timing!FZ61","v":0},{"$f":"Timing!GA61","v":0},{"$f":"Timing!GB61","v":0},{"$f":"Timing!GC61","v":0},{"$f":"Timing!GD61","v":0},{"$f":"Timing!GE61","v":0},{"$f":"Timing!GF61","v":0},{"$f":"Timing!GG61","v":0},{"$f":"Timing!GH61","v":0},{"$f":"Timing!GI61","v":0},{"$f":"Timing!GJ61","v":0},{"$f":"Timing!GK61","v":0},{"$f":"Timing!GL61","v":0},{"$f":"Timing!GM61","v":0},{"$f":"Timing!GN61","v":0},{"$f":"Timing!GO61","v":0},{"$f":"Timing!GP61","v":0},{"$f":"Timing!GQ61","v":0},{"$f":"Timing!GR61","v":0},{"$f":"Timing!GS61","v":0},{"$f":"Timing!GT61","v":0},{"$f":"Timing!GU61","v":0},{"$f":"Timing!GV61","v":0},{"$f":"Timing!GW61","v":0},{"$f":"Timing!GX61","v":0},{"$f":"Timing!GY61","v":0},{"$f":"Timing!GZ61","v":0},{"$f":"Timing!HA61","v":0},{"$f":"Timing!HB61","v":0},{"$f":"Timing!HC61","v":0},{"$f":"Timing!HD61","v":0},{"$f":"Timing!HE61","v":0},{"$f":"Timing!HF61","v":0},{"$f":"Timing!HG61","v":0},{"$f":"Timing!HH61","v":0},{"$f":"Timing!HI61","v":0},{"$f":"Timing!HJ61","v":0},{"$f":"Timing!HK61","v":0},{"$f":"Timing!HL61","v":0},{"$f":"Timing!HM61","v":0},{"$f":"Timing!HN61","v":0},{"$f":"Timing!HO61","v":0},{"$f":"Timing!HP61","v":0},{"$f":"Timing!HQ61","v":0},{"$f":"Timing!HR61","v":0},{"$f":"Timing!HS61","v":0},{"$f":"Timing!HT61","v":0},{"$f":"Timing!HU61","v":0},{"$f":"Timing!HV61","v":0},{"$f":"Timing!HW61","v":0},{"$f":"Timing!HX61","v":0},{"$f":"Timing!HY61","v":0},{"$f":"Timing!HZ61","v":0},{"$f":"Timing!IA61","v":0},{"$f":"Timing!IB61","v":0},{"$f":"Timing!IC61","v":0},{"$f":"Timing!ID61","v":0},{"$f":"Timing!IE61","v":0},{"$f":"Timing!IF61","v":0},{"$f":"Timing!IG61","v":0},{"$f":"Timing!IH61","v":0},{"$f":"Timing!II61","v":0},{"$f":"Timing!IJ61","v":0},{"$f":"Timing!IK61","v":0},{"$f":"Timing!IL61","v":0},{"$f":"Timing!IM61","v":0},{"$f":"Timing!IN61","v":0},{"$f":"Timing!IO61","v":0},{"$f":"Timing!IP61","v":0},{"$f":"Timing!IQ61","v":0},{"$f":"Timing!IR61","v":0},{"$f":"Timing!IS61","v":0},{"$f":"Timing!IT61","v":0},{"$f":"Timing!IU61","v":0}]
[]
[]
["Residential Sale Revenue"]
[null,"Volume (Period 1)"]
[null,null,"Social"]
[null,null,{"$f":"Inputs!C147","v":"Studio"},"Num",{"$f":"Inputs!J267","v":0},null,null,null,{"$f":"SUM(J65:IU65)","v":0},{"$f":"IF(J$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(T$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CB$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CV$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DF$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DP$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ET$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FD$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FX$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GN$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HJ$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE$6=Cons_End,$E65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IT$6=Cons_End,$E65,0)","v":0},0]
[null,null,{"$f":"Inputs!C148","v":"1 Bedroom"},"Num",{"$f":"Inputs!J268","v":0},null,null,null,{"$f":"SUM(J66:IU66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IN$6=Cons_End,$E66,0)","v":0},0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C149","v":"2 Bedroom"},"Num",{"$f":"Inputs!J269","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C150","v":"3 Bedroom"},"Num",{"$f":"Inputs!J270","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C151","v":"4 Bedroom"},"Num",{"$f":"Inputs!J271","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C152","v":"5 Bedroom"},"Num",{"$f":"Inputs!J272","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C153","v":"[spare]"},"Num",{"$f":"Inputs!J273","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C154","v":"[spare]"},"Num",{"$f":"Inputs!J274","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C155","v":"[spare]"},"Num",{"$f":"Inputs!J275","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C156","v":"[spare]"},"Num",{"$f":"Inputs!J276","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Num",{"$f":"Inputs!J277","v":0},null,null,null,0,{"$f":"SUM(J65:J74)","v":0},{"$f":"SUM(K65:K74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW65:BW74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI65:EI74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ65:GJ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI65:HI74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID65:ID74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN65:IN74)","v":0},0,0,0,0,{"$f":"SUM(IS65:IS74)","v":0},0,0]
[]
[null,null,"Affordable"]
[null,null,{"$f":"C65","v":"Studio"},"Num",{"$f":"Inputs!J280","v":0},null,null,null,{"$f":"SUM(J78:IU78)","v":0},{"$f":"IF(J$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(T$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CB$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CV$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DF$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DP$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ET$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FD$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FX$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GN$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HJ$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE$6=Cons_End,$E78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IT$6=Cons_End,$E78,0)","v":0},0]
[null,null,"1 Bedroom","Num",{"$f":"Inputs!J281","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IN$6=Cons_End,$E79,0)","v":0},0,0,0,0,0,0,0]
[null,null,"2 Bedroom","Num",{"$f":"Inputs!J282","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3 Bedroom","Num",{"$f":"Inputs!J283","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4 Bedroom","Num",{"$f":"Inputs!J284","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5 Bedroom","Num",{"$f":"Inputs!J285","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J286","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J287","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J288","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J289","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Num",{"$f":"Inputs!J290","v":0},null,null,null,0,{"$f":"SUM(J78:J87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV78:BV87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH78:EH87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ78:GJ87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI78:HI87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID78:ID87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN78:IN87)","v":0},0,0,0,0,{"$f":"SUM(IS78:IS87)","v":0},0,0]
[]
[null,null,"Market"]
[null,null,{"$f":"C65","v":"Studio"},"Num",{"$f":"Inputs!J293","v":0},null,null,null,{"$f":"SUM(J91:IU91)","v":0},{"$f":"IF(J$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(T$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CB$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CV$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DF$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DP$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ET$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FD$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FX$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GN$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HJ$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IE$6=Cons_End,$E91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IT$6=Cons_End,$E91,0)","v":0},0]
[null,null,"1 Bedroom","Num",{"$f":"Inputs!J294","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IN$6=Cons_End,$E92,0)","v":0},0,0,0,0,0,0,0]
[null,null,"2 Bedroom","Num",{"$f":"Inputs!J295","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3 Bedroom","Num",{"$f":"Inputs!J296","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4 Bedroom","Num",{"$f":"Inputs!J297","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5 Bedroom","Num",{"$f":"Inputs!J298","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J299","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J300","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J301","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","Num",{"$f":"Inputs!J302","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Num",{"$f":"Inputs!J303","v":0},null,null,null,0,{"$f":"SUM(J91:J100)","v":0},{"$f":"SUM(K91:K100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW91:BW100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI91:EI100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ91:GJ100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI91:HI100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID91:ID100)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN91:IN100)","v":0},0,0,0,0,{"$f":"SUM(IS91:IS100)","v":0},0,0]
[]
[null,null,"Summary"]
[null,null,"Social","Num",null,null,null,null,{"$f":"SUM(J104:IU104)","v":0},{"$f":"J75","v":0},{"$f":"K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID75","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN75","v":0},0,0,0,0,{"$f":"IS75","v":0},0,0]
[null,null,"Affordable","Num",null,null,null,null,0,{"$f":"J88","v":0},{"$f":"K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID88","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN88","v":0},0,0,0,0,{"$f":"IS88","v":0},0,0]
[null,null,"Market","Num",null,null,null,null,0,{"$f":"J101","v":0},{"$f":"K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN101","v":0},0,0,0,0,{"$f":"IS101","v":0},0,0]
[null,null,"Total","Num",null,null,null,null,0,{"$f":"SUM(J104:J106)","v":0},{"$f":"SUM(K104:K106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW104:BW106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI104:EI106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ104:GJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI104:HI106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID104:ID106)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN104:IN106)","v":0},0,0,0,0,{"$f":"SUM(IS104:IS106)","v":0},0,0]
[]
[null,"Volume (Sales after Period 1)"]
[null,null,"Social"]
[null,null,{"$f":"C65","v":"Studio"},"Num",null,null,null,null,{"$f":"SUM(J111:IU111)","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K267:$BB267,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,{"$f":"C66","v":"1 Bedroom"},"Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K268:$BB268,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"2 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K269:$BB269,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"3 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K270:$BB270,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"4 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K271:$BB271,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"5 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K272:$BB272,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K273:$BB273,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K274:$BB274,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K275:$BB275,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K276:$BB276,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"Total","Num",null,null,null,null,0,{"$f":"SUM(J111:J120)","v":0},{"$f":"SUM(K111:K120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW111:BW120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI111:EI120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ111:GJ120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI111:HI120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID111:ID120)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN111:IN120)","v":0},0,0,0,0,{"$f":"SUM(IS111:IS120)","v":0},0,0]
[]
[null,null,"Affordable"]
[null,null,{"$f":"C65","v":"Studio"},"Num",null,null,null,null,{"$f":"SUM(J124:IU124)","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K280:$BB280,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,{"$f":"C66","v":"1 Bedroom"},"Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K281:$BB281,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"3 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K283:$BB283,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K287:$BB287,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,{"$f":"C66","v":"1 Bedroom"},"Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K294:$BB294,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"4 Bedroom","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K297:$BB297,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,J$16)*J$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,K$16)*K$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,L$16)*L$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,M$16)*M$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,N$16)*N$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,O$16)*O$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,P$16)*P$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,Q$16)*Q$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,R$16)*R$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,S$16)*S$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,T$16)*T$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,U$16)*U$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,V$16)*V$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,W$16)*W$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,X$16)*X$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,Y$16)*Y$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,Z$16)*Z$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AA$16)*AA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AB$16)*AB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AC$16)*AC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AD$16)*AD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AE$16)*AE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AF$16)*AF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AG$16)*AG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AH$16)*AH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AI$16)*AI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AJ$16)*AJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AK$16)*AK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AL$16)*AL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AM$16)*AM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AN$16)*AN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AO$16)*AO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AP$16)*AP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AQ$16)*AQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AR$16)*AR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AS$16)*AS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AT$16)*AT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AU$16)*AU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AV$16)*AV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AW$16)*AW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AX$16)*AX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AY$16)*AY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,AZ$16)*AZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BA$16)*BA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BB$16)*BB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BC$16)*BC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BD$16)*BD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BE$16)*BE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BF$16)*BF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BG$16)*BG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BH$16)*BH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BI$16)*BI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BJ$16)*BJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BK$16)*BK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BL$16)*BL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BM$16)*BM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BN$16)*BN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BO$16)*BO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BP$16)*BP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BQ$16)*BQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BR$16)*BR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BS$16)*BS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BT$16)*BT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BU$16)*BU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BV$16)*BV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BW$16)*BW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BX$16)*BX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BY$16)*BY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,BZ$16)*BZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CA$16)*CA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CB$16)*CB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CC$16)*CC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CD$16)*CD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CE$16)*CE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CF$16)*CF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CG$16)*CG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CH$16)*CH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CI$16)*CI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CJ$16)*CJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CK$16)*CK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CL$16)*CL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CM$16)*CM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CN$16)*CN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CO$16)*CO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CP$16)*CP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CQ$16)*CQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CR$16)*CR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CS$16)*CS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CT$16)*CT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CU$16)*CU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CV$16)*CV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CW$16)*CW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CX$16)*CX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CY$16)*CY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,CZ$16)*CZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DA$16)*DA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DB$16)*DB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DC$16)*DC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DD$16)*DD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DE$16)*DE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DF$16)*DF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DG$16)*DG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DH$16)*DH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DI$16)*DI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DJ$16)*DJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DK$16)*DK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DL$16)*DL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DM$16)*DM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DN$16)*DN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DO$16)*DO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DP$16)*DP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DQ$16)*DQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DR$16)*DR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DS$16)*DS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DT$16)*DT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DU$16)*DU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DV$16)*DV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DW$16)*DW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DX$16)*DX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DY$16)*DY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,DZ$16)*DZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EA$16)*EA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EB$16)*EB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EC$16)*EC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,ED$16)*ED$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EE$16)*EE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EF$16)*EF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EG$16)*EG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EH$16)*EH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EI$16)*EI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EJ$16)*EJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EK$16)*EK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EL$16)*EL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EM$16)*EM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EN$16)*EN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EO$16)*EO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EP$16)*EP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EQ$16)*EQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,ER$16)*ER$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,ES$16)*ES$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,ET$16)*ET$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EU$16)*EU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EV$16)*EV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EW$16)*EW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EX$16)*EX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EY$16)*EY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,EZ$16)*EZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FA$16)*FA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FB$16)*FB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FC$16)*FC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FD$16)*FD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FE$16)*FE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FF$16)*FF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FG$16)*FG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FH$16)*FH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FI$16)*FI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FJ$16)*FJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FK$16)*FK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FL$16)*FL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FM$16)*FM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FN$16)*FN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FO$16)*FO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FP$16)*FP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FQ$16)*FQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FR$16)*FR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FS$16)*FS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FT$16)*FT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FU$16)*FU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FV$16)*FV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FW$16)*FW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FX$16)*FX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FY$16)*FY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,FZ$16)*FZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GA$16)*GA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GB$16)*GB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GC$16)*GC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GD$16)*GD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GE$16)*GE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GF$16)*GF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GG$16)*GG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GH$16)*GH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GI$16)*GI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GJ$16)*GJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GK$16)*GK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GL$16)*GL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GM$16)*GM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GN$16)*GN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GO$16)*GO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GP$16)*GP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GQ$16)*GQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GR$16)*GR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GS$16)*GS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GT$16)*GT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GU$16)*GU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GV$16)*GV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GW$16)*GW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GX$16)*GX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GY$16)*GY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,GZ$16)*GZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HA$16)*HA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HB$16)*HB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HC$16)*HC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HD$16)*HD$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HE$16)*HE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HF$16)*HF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HG$16)*HG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HH$16)*HH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HI$16)*HI$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HJ$16)*HJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HK$16)*HK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HL$16)*HL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HM$16)*HM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HN$16)*HN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HO$16)*HO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HP$16)*HP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HQ$16)*HQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HR$16)*HR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HS$16)*HS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HT$16)*HT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HU$16)*HU$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HV$16)*HV$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HW$16)*HW$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HX$16)*HX$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HY$16)*HY$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,HZ$16)*HZ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IA$16)*IA$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IB$16)*IB$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IC$16)*IC$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,ID$16)*ID$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IE$16)*IE$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IF$16)*IF$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IG$16)*IG$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IH$16)*IH$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,II$16)*II$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IJ$16)*IJ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IK$16)*IK$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IL$16)*IL$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IM$16)*IM$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IN$16)*IN$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IO$16)*IO$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IP$16)*IP$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IQ$16)*IQ$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IR$16)*IR$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IS$16)*IS$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IT$16)*IT$17","v":0},{"$f":"SUMIFS(Inputs!$K301:$BB301,Inputs!$K$266:$BB$266,IU$16)*IU$17","v":0}]
[null,null,"Social","Num",null,null,null,null,{"$f":"SUM(J150:IU150)","v":0},{"$f":"J121","v":0},{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID121","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN121","v":0},0,0,0,0,{"$f":"IS121","v":0},0,0]
[null,null,"Social"]
[null,null,{"$f":"C66","v":"1 Bedroom"},"Num",null,null,null,null,0,{"$f":"J66+J112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66+BV112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH66+EH112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ66+GJ112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI66+HI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID66+ID112","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN66+IN112","v":0},0,0,0,0,{"$f":"IS66+IS112","v":0},0,0]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"J74+J120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74+BV120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH74+EH120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ74+GJ120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI74+HI120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID74+ID120","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN74+IN120","v":0},0,0,0,0,{"$f":"IS74+IS120","v":0},0,0]
[null,null,"Affordable"]
[null,null,"5 Bedroom","Num",null,null,null,null,0,{"$f":"J83+J129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83+BV129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83+EH129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ83+GJ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI83+HI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID83+ID129","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN83+IN129","v":0},0,0,0,0,{"$f":"IS83+IS129","v":0},0,0]
[null,null,"[spare]","Num",null,null,null,null,0,{"$f":"J84+J130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV84+BV130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH84+EH130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ84+GJ130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI84+HI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID84+ID130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN84+IN130","v":0},0,0,0,0,{"$f":"IS84+IS130","v":0},0,0]
[null,null,"Total","Num",null,null,null,null,0,{"$f":"SUM(J170:J179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV170:BV179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH170:EH179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ170:GJ179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI170:HI179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID170:ID179)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN170:IN179)","v":0},0,0,0,0,{"$f":"SUM(IS170:IS179)","v":0},0,0]
[null,null,"2 Bedroom","Num",null,null,null,null,0,{"$f":"J93+J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93+BV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93+EH139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ93+GJ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI93+HI139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID93+ID139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN93+IN139","v":0},0,0,0,0,{"$f":"IS93+IS139","v":0},0,0]
[null,null,"Total","Num",null,null,null,null,0,{"$f":"SUM(J183:J192)","v":0},{"$f":"SUM(K183:K192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW183:BW192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI183:EI192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ183:GJ192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI183:HI192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID183:ID192)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN183:IN192)","v":0},0,0,0,0,{"$f":"SUM(IS183:IS192)","v":0},0,0]
[null,null,"Summary"]
[]
[null,null,"2 Bedroom","AUD",{"$f":"Inputs!H251","v":300000},null,null,null,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,306000,306000,306000,306000,312120,312120,312120,312120,318362.39999999997,318362.39999999997,318362.39999999997,318362.39999999997,324729.64799999999,324729.64799999999,324729.64799999999,324729.64799999999,331224.24096000002,331224.24096000002,331224.24096000002,331224.24096000002,337848.72577920003,337848.72577920003,337848.72577920003,337848.72577920003,344605.70029478404,344605.70029478404,344605.70029478404,344605.70029478404,351497.81430067972,351497.81430067972,351497.81430067972,351497.81430067972,358527.77058669331,358527.77058669331,358527.77058669331,358527.77058669331,365698.32599842717,365698.32599842717,365698.32599842717,365698.32599842717,373012.29251839576,373012.29251839576,373012.29251839576,373012.29251839576,380472.53836876363,380472.53836876363,380472.53836876363,380472.53836876363,388081.98913613887,388081.98913613887,388081.98913613887,388081.98913613887,395843.62891886174,395843.62891886174,395843.62891886174,395843.62891886174,403760.50149723899,403760.50149723899,403760.50149723899,403760.50149723899,411835.71152718377,411835.71152718377,411835.71152718377,411835.71152718377,420072.42575772747,420072.42575772747,420072.42575772747,420072.42575772747,428473.87427288201,428473.87427288201,428473.87427288201,428473.87427288201,437043.35175833962,437043.35175833962,437043.35175833962,437043.35175833962,445784.21879350644,445784.21879350644,445784.21879350644,445784.21879350644,454699.9031693766,454699.9031693766,454699.9031693766,454699.9031693766,463793.90123276418,463793.90123276418,463793.90123276418,463793.90123276418,473069.77925741946,473069.77925741946,473069.77925741946,473069.77925741946,482531.17484256782,482531.17484256782,482531.17484256782,482531.17484256782,492181.79833941918,492181.79833941918,492181.79833941918,492181.79833941918,502025.43430620758,502025.43430620758,502025.43430620758,502025.43430620758,512065.94299233175,512065.94299233175,512065.94299233175,512065.94299233175,522307.26185217843,522307.26185217843,522307.26185217843,522307.26185217843,532753.40708922199,532753.40708922199,532753.40708922199,532753.40708922199,543408.47523100639,543408.47523100639,543408.47523100639,543408.47523100639,554276.64473562653,554276.64473562653,554276.64473562653,554276.64473562653,565362.17763033917,565362.17763033917,565362.17763033917,565362.17763033917,576669.42118294595,576669.42118294595,576669.42118294595,576669.42118294595,588202.80960660486,588202.80960660486,588202.80960660486,588202.80960660486,599966.86579873692,599966.86579873692,599966.86579873692,599966.86579873692,611966.20311471168,611966.20311471168,611966.20311471168,611966.20311471168,624205.52717700589,624205.52717700589,624205.52717700589,624205.52717700589,636689.6377205461,636689.6377205461,636689.6377205461,636689.6377205461,649423.4304749571,649423.4304749571,649423.4304749571,649423.4304749571,662411.89908445626,662411.89908445626,662411.89908445626,662411.89908445626,675660.13706614531,675660.13706614531,675660.13706614531,675660.13706614531,689173.33980746812,689173.33980746812,689173.33980746812,689173.33980746812,702956.80660361762,702956.80660361762,702956.80660361762,702956.80660361762,717015.94273568993,717015.94273568993,717015.94273568993,717015.94273568993,731356.26159040374,731356.26159040374,731356.26159040374,731356.26159040374,745983.38682221179,745983.38682221179,745983.38682221179,745983.38682221179,760903.05455865606,760903.05455865606,760903.05455865606,760903.05455865606,776121.11564982915,776121.11564982915,776121.11564982915,776121.11564982915,791643.53796282574,791643.53796282574,791643.53796282574,791643.53796282574,807476.40872208227,807476.40872208227,807476.40872208227,807476.40872208227,823625.93689652393,823625.93689652393,823625.93689652393,823625.93689652393,840098.45563445438,840098.45563445438,840098.45563445438,840098.45563445438,856900.42474714341,856900.42474714341,856900.42474714341,856900.42474714341,874038.4332420862,874038.4332420862,874038.4332420862,874038.4332420862,891519.20190692798,891519.20190692798,891519.20190692798,891519.20190692798,909349.58594506653,909349.58594506653,909349.58594506653,909349.58594506653,927536.57766396785]
[null,null,"[spare]","AUD",{"$f":"Inputs!H257","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Affordable",null,"AUD"]
[null,null,"4 Bedroom","AUD",{"$f":"Inputs!I253","v":300000},null,null,null,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,306000,306000,306000,306000,312120,312120,312120,312120,318362.39999999997,318362.39999999997,318362.39999999997,318362.39999999997,324729.64799999999,324729.64799999999,324729.64799999999,324729.64799999999,331224.24096000002,331224.24096000002,331224.24096000002,331224.24096000002,337848.72577920003,337848.72577920003,337848.72577920003,337848.72577920003,344605.70029478404,344605.70029478404,344605.70029478404,344605.70029478404,351497.81430067972,351497.81430067972,351497.81430067972,351497.81430067972,358527.77058669331,358527.77058669331,358527.77058669331,358527.77058669331,365698.32599842717,365698.32599842717,365698.32599842717,365698.32599842717,373012.29251839576,373012.29251839576,373012.29251839576,373012.29251839576,380472.53836876363,380472.53836876363,380472.53836876363,380472.53836876363,388081.98913613887,388081.98913613887,388081.98913613887,388081.98913613887,395843.62891886174,395843.62891886174,395843.62891886174,395843.62891886174,403760.50149723899,403760.50149723899,403760.50149723899,403760.50149723899,411835.71152718377,411835.71152718377,411835.71152718377,411835.71152718377,420072.42575772747,420072.42575772747,420072.42575772747,420072.42575772747,428473.87427288201,428473.87427288201,428473.87427288201,428473.87427288201,437043.35175833962,437043.35175833962,437043.35175833962,437043.35175833962,445784.21879350644,445784.21879350644,445784.21879350644,445784.21879350644,454699.9031693766,454699.9031693766,454699.9031693766,454699.9031693766,463793.90123276418,463793.90123276418,463793.90123276418,463793.90123276418,473069.77925741946,473069.77925741946,473069.77925741946,473069.77925741946,482531.17484256782,482531.17484256782,482531.17484256782,482531.17484256782,492181.79833941918,492181.79833941918,492181.79833941918,492181.79833941918,502025.43430620758,502025.43430620758,502025.43430620758,502025.43430620758,512065.94299233175,512065.94299233175,512065.94299233175,512065.94299233175,522307.26185217843,522307.26185217843,522307.26185217843,522307.26185217843,532753.40708922199,532753.40708922199,532753.40708922199,532753.40708922199,543408.47523100639,543408.47523100639,543408.47523100639,543408.47523100639,554276.64473562653,554276.64473562653,554276.64473562653,554276.64473562653,565362.17763033917,565362.17763033917,565362.17763033917,565362.17763033917,576669.42118294595,576669.42118294595,576669.42118294595,576669.42118294595,588202.80960660486,588202.80960660486,588202.80960660486,588202.80960660486,599966.86579873692,599966.86579873692,599966.86579873692,599966.86579873692,611966.20311471168,611966.20311471168,611966.20311471168,611966.20311471168,624205.52717700589,624205.52717700589,624205.52717700589,624205.52717700589,636689.6377205461,636689.6377205461,636689.6377205461,636689.6377205461,649423.4304749571,649423.4304749571,649423.4304749571,649423.4304749571,662411.89908445626,662411.89908445626,662411.89908445626,662411.89908445626,675660.13706614531,675660.13706614531,675660.13706614531,675660.13706614531,689173.33980746812,689173.33980746812,689173.33980746812,689173.33980746812,702956.80660361762,702956.80660361762,702956.80660361762,702956.80660361762,717015.94273568993,717015.94273568993,717015.94273568993,717015.94273568993,731356.26159040374,731356.26159040374,731356.26159040374,731356.26159040374,745983.38682221179,745983.38682221179,745983.38682221179,745983.38682221179,760903.05455865606,760903.05455865606,760903.05455865606,760903.05455865606,776121.11564982915,776121.11564982915,776121.11564982915,776121.11564982915,791643.53796282574,791643.53796282574,791643.53796282574,791643.53796282574,807476.40872208227,807476.40872208227,807476.40872208227,807476.40872208227,823625.93689652393,823625.93689652393,823625.93689652393,823625.93689652393,840098.45563445438,840098.45563445438,840098.45563445438,840098.45563445438,856900.42474714341,856900.42474714341,856900.42474714341,856900.42474714341,874038.4332420862,874038.4332420862,874038.4332420862,874038.4332420862,891519.20190692798,891519.20190692798,891519.20190692798,891519.20190692798,909349.58594506653,909349.58594506653,909349.58594506653,909349.58594506653,927536.57766396785]
[null,null,"[spare]","AUD",{"$f":"Inputs!I257","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Bedroom","AUD",{"$f":"Inputs!J250","v":550000},null,null,null,null,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,561000,561000,561000,561000,572220,572220,572220,572220,583664.39999999991,583664.39999999991,583664.39999999991,583664.39999999991,595337.68799999997,595337.68799999997,595337.68799999997,595337.68799999997,607244.44175999996,607244.44175999996,607244.44175999996,607244.44175999996,619389.33059520007,619389.33059520007,619389.33059520007,619389.33059520007,631777.11720710399,631777.11720710399,631777.11720710399,631777.11720710399,644412.65955124621,644412.65955124621,644412.65955124621,644412.65955124621,657300.91274227109,657300.91274227109,657300.91274227109,657300.91274227109,670446.93099711649,670446.93099711649,670446.93099711649,670446.93099711649,683855.8696170589,683855.8696170589,683855.8696170589,683855.8696170589,697532.98700940004,697532.98700940004,697532.98700940004,697532.98700940004,711483.64674958796,711483.64674958796,711483.64674958796,711483.64674958796,725713.31968457985,725713.31968457985,725713.31968457985,725713.31968457985,740227.58607827139,740227.58607827139,740227.58607827139,740227.58607827139,755032.13779983681,755032.13779983681,755032.13779983681,755032.13779983681,770132.78055583371,770132.78055583371,770132.78055583371,770132.78055583371,785535.43616695039,785535.43616695039,785535.43616695039,785535.43616695039,801246.14489028929,801246.14489028929,801246.14489028929,801246.14489028929,817271.06778809521,817271.06778809521,817271.06778809521,817271.06778809521,833616.48914385715,833616.48914385715,833616.48914385715,833616.48914385715,850288.81892673438,850288.81892673438,850288.81892673438,850288.81892673438,867294.595305269,867294.595305269,867294.595305269,867294.595305269,884640.48721137433,884640.48721137433,884640.48721137433,884640.48721137433,902333.29695560189,902333.29695560189,902333.29695560189,902333.29695560189,920379.96289471386,920379.96289471386,920379.96289471386,920379.96289471386,938787.56215260818,938787.56215260818,938787.56215260818,938787.56215260818,957563.31339566049,957563.31339566049,957563.31339566049,957563.31339566049,976714.57966357365,976714.57966357365,976714.57966357365,976714.57966357365,996248.87125684519,996248.87125684519,996248.87125684519,996248.87125684519,1016173.848681982,1016173.848681982,1016173.848681982,1016173.848681982,1036497.3256556217,1036497.3256556217,1036497.3256556217,1036497.3256556217,1057227.2721687343,1057227.2721687343,1057227.2721687343,1057227.2721687343,1078371.817612109,1078371.817612109,1078371.817612109,1078371.817612109,1099939.253964351,1099939.253964351,1099939.253964351,1099939.253964351,1121938.0390436379,1121938.0390436379,1121938.0390436379,1121938.0390436379,1144376.7998245109,1144376.7998245109,1144376.7998245109,1144376.7998245109,1167264.3358210013,1167264.3358210013,1167264.3358210013,1167264.3358210013,1190609.6225374213,1190609.6225374213,1190609.6225374213,1190609.6225374213,1214421.8149881698,1214421.8149881698,1214421.8149881698,1214421.8149881698,1238710.251287933,1238710.251287933,1238710.251287933,1238710.251287933,1263484.4563136916,1263484.4563136916,1263484.4563136916,1263484.4563136916,1288754.1454399657,1288754.1454399657,1288754.1454399657,1288754.1454399657,1314529.2283487648,1314529.2283487648,1314529.2283487648,1314529.2283487648,1340819.8129157403,1340819.8129157403,1340819.8129157403,1340819.8129157403,1367636.2091740549,1367636.2091740549,1367636.2091740549,1367636.2091740549,1394988.9333575361,1394988.9333575361,1394988.9333575361,1394988.9333575361,1422888.7120246866,1422888.7120246866,1422888.7120246866,1422888.7120246866,1451346.4862651804,1451346.4862651804,1451346.4862651804,1451346.4862651804,1480373.4159904842,1480373.4159904842,1480373.4159904842,1480373.4159904842,1509980.8843102937,1509980.8843102937,1509980.8843102937,1509980.8843102937,1540180.5019964997,1540180.5019964997,1540180.5019964997,1540180.5019964997,1570984.1120364296,1570984.1120364296,1570984.1120364296,1570984.1120364296,1602403.7942771581,1602403.7942771581,1602403.7942771581,1602403.7942771581,1634451.8701627012,{"$f":"$E230*IN$45","v":1634451.8701627012},1634451.8701627012,1634451.8701627012,1667140.9075659553,1667140.9075659553,1667140.9075659553,1667140.9075659553,1700483.7257172745]
[null,null,"2 Bedroom","AUD",{"$f":"Inputs!J251","v":550000},null,null,null,null,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,561000,561000,561000,561000,572220,572220,572220,572220,583664.39999999991,583664.39999999991,583664.39999999991,583664.39999999991,595337.68799999997,595337.68799999997,595337.68799999997,595337.68799999997,607244.44175999996,607244.44175999996,607244.44175999996,607244.44175999996,619389.33059520007,619389.33059520007,619389.33059520007,619389.33059520007,631777.11720710399,631777.11720710399,631777.11720710399,631777.11720710399,644412.65955124621,644412.65955124621,644412.65955124621,644412.65955124621,657300.91274227109,657300.91274227109,657300.91274227109,657300.91274227109,670446.93099711649,670446.93099711649,670446.93099711649,670446.93099711649,683855.8696170589,683855.8696170589,683855.8696170589,683855.8696170589,697532.98700940004,697532.98700940004,697532.98700940004,697532.98700940004,711483.64674958796,711483.64674958796,711483.64674958796,711483.64674958796,725713.31968457985,725713.31968457985,725713.31968457985,725713.31968457985,740227.58607827139,740227.58607827139,740227.58607827139,740227.58607827139,755032.13779983681,755032.13779983681,755032.13779983681,755032.13779983681,770132.78055583371,770132.78055583371,770132.78055583371,770132.78055583371,785535.43616695039,785535.43616695039,785535.43616695039,785535.43616695039,801246.14489028929,801246.14489028929,801246.14489028929,801246.14489028929,817271.06778809521,817271.06778809521,817271.06778809521,817271.06778809521,833616.48914385715,833616.48914385715,833616.48914385715,833616.48914385715,850288.81892673438,850288.81892673438,850288.81892673438,850288.81892673438,867294.595305269,867294.595305269,867294.595305269,867294.595305269,884640.48721137433,884640.48721137433,884640.48721137433,884640.48721137433,902333.29695560189,902333.29695560189,902333.29695560189,902333.29695560189,920379.96289471386,920379.96289471386,920379.96289471386,920379.96289471386,938787.56215260818,938787.56215260818,938787.56215260818,938787.56215260818,957563.31339566049,957563.31339566049,957563.31339566049,957563.31339566049,976714.57966357365,976714.57966357365,976714.57966357365,976714.57966357365,996248.87125684519,996248.87125684519,996248.87125684519,996248.87125684519,1016173.848681982,1016173.848681982,1016173.848681982,1016173.848681982,1036497.3256556217,1036497.3256556217,1036497.3256556217,1036497.3256556217,1057227.2721687343,1057227.2721687343,1057227.2721687343,1057227.2721687343,1078371.817612109,1078371.817612109,1078371.817612109,1078371.817612109,1099939.253964351,1099939.253964351,1099939.253964351,1099939.253964351,1121938.0390436379,1121938.0390436379,1121938.0390436379,1121938.0390436379,1144376.7998245109,1144376.7998245109,1144376.7998245109,1144376.7998245109,1167264.3358210013,1167264.3358210013,1167264.3358210013,1167264.3358210013,1190609.6225374213,1190609.6225374213,1190609.6225374213,1190609.6225374213,1214421.8149881698,1214421.8149881698,1214421.8149881698,1214421.8149881698,1238710.251287933,1238710.251287933,1238710.251287933,1238710.251287933,1263484.4563136916,1263484.4563136916,1263484.4563136916,1263484.4563136916,1288754.1454399657,1288754.1454399657,1288754.1454399657,1288754.1454399657,1314529.2283487648,1314529.2283487648,1314529.2283487648,1314529.2283487648,1340819.8129157403,1340819.8129157403,1340819.8129157403,1340819.8129157403,1367636.2091740549,1367636.2091740549,1367636.2091740549,1367636.2091740549,1394988.9333575361,1394988.9333575361,1394988.9333575361,1394988.9333575361,1422888.7120246866,1422888.7120246866,1422888.7120246866,1422888.7120246866,1451346.4862651804,1451346.4862651804,1451346.4862651804,1451346.4862651804,1480373.4159904842,1480373.4159904842,1480373.4159904842,1480373.4159904842,1509980.8843102937,1509980.8843102937,1509980.8843102937,1509980.8843102937,1540180.5019964997,1540180.5019964997,1540180.5019964997,1540180.5019964997,1570984.1120364296,1570984.1120364296,1570984.1120364296,1570984.1120364296,1602403.7942771581,1602403.7942771581,1602403.7942771581,1602403.7942771581,1634451.8701627012,1634451.8701627012,1634451.8701627012,1634451.8701627012,1667140.9075659553,1667140.9075659553,1667140.9075659553,1667140.9075659553,1700483.7257172745]
[null,null,"[spare]","AUD",{"$f":"Inputs!J255","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Social"]
[null,null,"1 Bedroom","AUD M",null,null,null,null,0,{"$f":"J158*J204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP158*AP204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV158*BV204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB158*DB204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH158*EH204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN158*FN204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ158*GJ204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI158*HI204/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID158*ID204/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN158*IN204/Million","v":0},0,0,0,0,{"$f":"IS158*IS204/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J164*J210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP164*AP210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV164*BV210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB164*DB210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH164*EH210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN164*FN210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ164*GJ210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI164*HI210/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID164*ID210/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN164*IN210/Million","v":0},0,0,0,0,{"$f":"IS164*IS210/Million","v":0},0,0]
[null,null,"Affordable"]
[null,null,"4 Bedroom","AUD M",null,null,null,null,0,{"$f":"J174*J220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP174*AP220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV174*BV220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB174*DB220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH174*EH220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN174*FN220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ174*GJ220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI174*HI220/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID174*ID220/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN174*IN220/Million","v":0},0,0,0,0,{"$f":"IS174*IS220/Million","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J256:J265)","v":0},{"$f":"SUM(K256:K265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW256:BW265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI256:EI265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ256:GJ265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI256:HI265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID256:ID265)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN256:IN265)","v":0},0,0,0,0,{"$f":"SUM(IS256:IS265)","v":0},0,0]
[null,null,{"$f":"C65","v":"Studio"},"AUD M",null,null,null,null,{"$f":"SUM(J269:IU269)","v":0},{"$f":"J183*J229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP183*AP229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV183*BV229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB183*DB229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH183*EH229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN183*FN229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ183*GJ229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI183*HI229/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID183*ID229/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN183*IN229/Million","v":0},0,0,0,0,{"$f":"IS183*IS229/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J189*J235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP189*AP235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV189*BV235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB189*DB235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH189*EH235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN189*FN235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ189*GJ235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI189*HI235/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID189*ID235/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN189*IN235/Million","v":0},0,0,0,0,{"$f":"IS189*IS235/Million","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J269:J278)","v":0},{"$f":"SUM(K269:K278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW269:BW278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI269:EI278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ269:GJ278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI269:HI278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID269:ID278)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN269:IN278)","v":0},0,0,0,0,{"$f":"SUM(IS269:IS278)","v":0},0,0]
[null,null,"Market","AUD M",null,null,null,null,0,{"$f":"J279","v":0},{"$f":"K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN279","v":0},0,0,0,0,{"$f":"IS279","v":0},0,0]
[]
[null,null,"5 Bedroom","AUD M",{"$f":"-Inputs!G331","v":-7.0000000000000007E-2},null,null,null,0,{"$f":"J248*$E294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV248*$E294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH248*$E294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ248*$E294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI248*$E294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID248*$E294","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN248*$E294","v":0},0,0,0,0,{"$f":"IS248*$E294","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!G334","v":0},null,null,null,0,{"$f":"J251*$E297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV251*$E297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH251*$E297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ251*$E297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI251*$E297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID251*$E297","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN251*$E297","v":0},0,0,0,0,{"$f":"IS251*$E297","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J289:J298)","v":0},{"$f":"SUM(K289:K298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW289:BW298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI289:EI298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ289:GJ298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI289:HI298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID289:ID298)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN289:IN298)","v":0},0,0,0,0,{"$f":"SUM(IS289:IS298)","v":0},0,0]
[null,null,"2 Bedroom","AUD M",{"$f":"-Inputs!H328","v":-7.0000000000000007E-2},null,null,null,0,{"$f":"J258*$E304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV258*$E304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH258*$E304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ258*$E304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI258*$E304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID258*$E304","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN258*$E304","v":0},0,0,0,0,{"$f":"IS258*$E304","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!H334","v":0},null,null,null,0,{"$f":"J264*$E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV264*$E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH264*$E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ264*$E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI264*$E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID264*$E310","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN264*$E310","v":0},0,0,0,0,{"$f":"IS264*$E310","v":0},0,0]
[null,null,"Market"]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!I332","v":0},null,null,null,0,{"$f":"J275*$E321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV275*$E321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH275*$E321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ275*$E321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI275*$E321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID275*$E321","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN275*$E321","v":0},0,0,0,0,{"$f":"IS275*$E321","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!I335","v":0},null,null,null,0,{"$f":"J278*$E324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV278*$E324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH278*$E324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ278*$E324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI278*$E324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID278*$E324","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN278*$E324","v":0},0,0,0,0,{"$f":"IS278*$E324","v":0},0,0]
[null,null,"Social","AUD M",null,null,null,null,{"$f":"SUM(J328:IU328)","v":0},{"$f":"J299","v":0},{"$f":"K299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID299","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN299","v":0},0,0,0,0,{"$f":"IS299","v":0},0,0]
[null,null,"Social"]
[null,null,"4 Bedroom","AUD M",{"$f":"-Inputs!G342/Million","v":-0.01},null,null,null,0,{"$f":"$E339*J161*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E339*BV161*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E339*EH161*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E339*GJ161*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E339*HI161*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E339*ID161*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E339*IN161*IN$43","v":0},0,0,0,0,{"$f":"$E339*IS161*IS$43","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!G344/Million","v":0},null,null,null,0,{"$f":"$E341*J163*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E341*BV163*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E341*EH163*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E341*GJ163*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E341*HI163*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E341*ID163*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E341*IN163*IN$43","v":0},0,0,0,0,{"$f":"$E341*IS163*IS$43","v":0},0,0]
[null,null,"1 Bedroom","AUD M",{"$f":"-Inputs!H339/Million","v":-0.01},null,null,null,0,{"$f":"$E349*J171*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*BV171*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*EH171*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*GJ171*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*HI171*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*ID171*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E349*IN171*IN$43","v":0},0,0,0,0,{"$f":"$E349*IS171*IS$43","v":0},0,0]
[null,null,"4 Bedroom","AUD M",{"$f":"-Inputs!H342/Million","v":-0.01},null,null,null,0,{"$f":"$E352*J174*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E352*BV174*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E352*EH174*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E352*GJ174*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E352*HI174*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E352*ID174*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E352*IN174*IN$43","v":0},0,0,0,0,{"$f":"$E352*IS174*IS$43","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!H344/Million","v":0},null,null,null,0,{"$f":"$E354*J176*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E354*BV176*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E354*EH176*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E354*GJ176*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E354*HI176*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E354*ID176*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E354*IN176*IN$43","v":0},0,0,0,0,{"$f":"$E354*IS176*IS$43","v":0},0,0]
[]
[null,null,"2 Bedroom","AUD M",{"$f":"-Inputs!I340/Million","v":-0.01},null,null,null,0,{"$f":"$E363*J185*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E363*BV185*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E363*EH185*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E363*GJ185*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E363*HI185*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E363*ID185*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E363*IN185*IN$43","v":0},0,0,0,0,{"$f":"$E363*IS185*IS$43","v":0},0,0]
[null,null,"[spare]","AUD M",{"$f":"-Inputs!I346/Million","v":0},null,null,null,0,{"$f":"$E369*J191*J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E369*BV191*BV$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E369*EH191*EH$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E369*GJ191*GJ$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E369*HI191*HI$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E369*ID191*ID$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E369*IN191*IN$43","v":0},0,0,0,0,{"$f":"$E369*IS191*IS$43","v":0},0,0]
[null,null,"Market","AUD M",null,null,null,null,0,{"$f":"J371","v":0},{"$f":"K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID371","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN371","v":0},0,0,0,0,{"$f":"IS371","v":0},0,0]
[null,"Net Revenue"]
[null,null,"2 Bedroom","AUD M",null,null,null,null,0,{"$f":"J245+J291+J337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV245+BV291+BV337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH245+EH291+EH337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ245+GJ291+GJ337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI245+HI291+HI337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID245+ID291+ID337","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN245+IN291+IN337","v":0},0,0,0,0,{"$f":"IS245+IS291+IS337","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J250+J296+J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV250+BV296+BV342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH250+EH296+EH342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ250+GJ296+GJ342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI250+HI296+HI342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID250+ID296+ID342","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN250+IN296+IN342","v":0},0,0,0,0,{"$f":"IS250+IS296+IS342","v":0},0,0]
[null,null,{"$f":"C65","v":"Studio"},"AUD M",null,null,null,null,{"$f":"SUM(J394:IU394)","v":0},{"$f":"J256+J302+J348","v":0},{"$f":"K256+K302+K348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW256+BW302+BW348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI256+EI302+EI348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ256+GJ302+GJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI256+HI302+HI348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID256+ID302+ID348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN256+IN302+IN348","v":0},0,0,0,0,{"$f":"IS256+IS302+IS348","v":0},0,0]
[null,null,"4 Bedroom","AUD M",null,null,null,null,0,{"$f":"J260+J306+J352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV260+BV306+BV352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH260+EH306+EH352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ260+GJ306+GJ352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI260+HI306+HI352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID260+ID306+ID352","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN260+IN306+IN352","v":0},0,0,0,0,{"$f":"IS260+IS306+IS352","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J265+J311+J357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV265+BV311+BV357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH265+EH311+EH357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ265+GJ311+GJ357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI265+HI311+HI357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID265+ID311+ID357","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN265+IN311+IN357","v":0},0,0,0,0,{"$f":"IS265+IS311+IS357","v":0},0,0]
[null,null,{"$f":"C65","v":"Studio"},"AUD M",null,null,null,null,{"$f":"SUM(J407:IU407)","v":0},{"$f":"J269+J315+J361","v":0},{"$f":"K269+K315+K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW269+BW315+BW361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI269+EI315+EI361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ269+GJ315+GJ361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI269+HI315+HI361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID269+ID315+ID361","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN269+IN315+IN361","v":0},0,0,0,0,{"$f":"IS269+IS315+IS361","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J275+J321+J367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV275+BV321+BV367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH275+EH321+EH367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ275+GJ321+GJ367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI275+HI321+HI367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID275+ID321+ID367","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN275+IN321+IN367","v":0},0,0,0,0,{"$f":"IS275+IS321+IS367","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J276+J322+J368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV276+BV322+BV368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH276+EH322+EH368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ276+GJ322+GJ368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI276+HI322+HI368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID276+ID322+ID368","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN276+IN322+IN368","v":0},0,0,0,0,{"$f":"IS276+IS322+IS368","v":0},0,0]
[]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J420:J422)","v":0},{"$f":"SUM(K420:K422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW420:BW422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI420:EI422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ420:GJ422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI420:HI422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID420:ID422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN420:IN422)","v":0},0,0,0,0,{"$f":"SUM(IS420:IS422)","v":0},0,0]
[null,null,"3 Bedroom","Num",{"$f":"Inputs!G150","v":0},null,null,null,null,{"$f":"($E431-(SUM($J160:J160)))*J$9","v":0},{"$f":"($E431-(SUM($J160:K160)))*K$9","v":0},{"$f":"($E431-(SUM($J160:L160)))*L$9","v":0},{"$f":"($E431-(SUM($J160:M160)))*M$9","v":0},{"$f":"($E431-(SUM($J160:N160)))*N$9","v":0},{"$f":"($E431-(SUM($J160:O160)))*O$9","v":0},{"$f":"($E431-(SUM($J160:P160)))*P$9","v":0},{"$f":"($E431-(SUM($J160:Q160)))*Q$9","v":0},{"$f":"($E431-(SUM($J160:R160)))*R$9","v":0},{"$f":"($E431-(SUM($J160:S160)))*S$9","v":0},{"$f":"($E431-(SUM($J160:T160)))*T$9","v":0},{"$f":"($E431-(SUM($J160:U160)))*U$9","v":0},{"$f":"($E431-(SUM($J160:V160)))*V$9","v":0},{"$f":"($E431-(SUM($J160:W160)))*W$9","v":0},{"$f":"($E431-(SUM($J160:X160)))*X$9","v":0},{"$f":"($E431-(SUM($J160:Y160)))*Y$9","v":0},{"$f":"($E431-(SUM($J160:Z160)))*Z$9","v":0},{"$f":"($E431-(SUM($J160:AA160)))*AA$9","v":0},{"$f":"($E431-(SUM($J160:AB160)))*AB$9","v":0},{"$f":"($E431-(SUM($J160:AC160)))*AC$9","v":0},{"$f":"($E431-(SUM($J160:AD160)))*AD$9","v":0},{"$f":"($E431-(SUM($J160:AE160)))*AE$9","v":0},{"$f":"($E431-(SUM($J160:AF160)))*AF$9","v":0},{"$f":"($E431-(SUM($J160:AG160)))*AG$9","v":0},{"$f":"($E431-(SUM($J160:AH160)))*AH$9","v":0},{"$f":"($E431-(SUM($J160:AI160)))*AI$9","v":0},{"$f":"($E431-(SUM($J160:AJ160)))*AJ$9","v":0},{"$f":"($E431-(SUM($J160:AK160)))*AK$9","v":0},{"$f":"($E431-(SUM($J160:AL160)))*AL$9","v":0},{"$f":"($E431-(SUM($J160:AM160)))*AM$9","v":0},{"$f":"($E431-(SUM($J160:AN160)))*AN$9","v":0},{"$f":"($E431-(SUM($J160:AO160)))*AO$9","v":0},{"$f":"($E431-(SUM($J160:AP160)))*AP$9","v":0},{"$f":"($E431-(SUM($J160:AQ160)))*AQ$9","v":0},{"$f":"($E431-(SUM($J160:AR160)))*AR$9","v":0},{"$f":"($E431-(SUM($J160:AS160)))*AS$9","v":0},{"$f":"($E431-(SUM($J160:AT160)))*AT$9","v":0},{"$f":"($E431-(SUM($J160:AU160)))*AU$9","v":0},{"$f":"($E431-(SUM($J160:AV160)))*AV$9","v":0},{"$f":"($E431-(SUM($J160:AW160)))*AW$9","v":0},{"$f":"($E431-(SUM($J160:AX160)))*AX$9","v":0},{"$f":"($E431-(SUM($J160:AY160)))*AY$9","v":0},{"$f":"($E431-(SUM($J160:AZ160)))*AZ$9","v":0},{"$f":"($E431-(SUM($J160:BA160)))*BA$9","v":0},{"$f":"($E431-(SUM($J160:BB160)))*BB$9","v":0},{"$f":"($E431-(SUM($J160:BC160)))*BC$9","v":0},{"$f":"($E431-(SUM($J160:BD160)))*BD$9","v":0},{"$f":"($E431-(SUM($J160:BE160)))*BE$9","v":0},{"$f":"($E431-(SUM($J160:BF160)))*BF$9","v":0},{"$f":"($E431-(SUM($J160:BG160)))*BG$9","v":0},{"$f":"($E431-(SUM($J160:BH160)))*BH$9","v":0},{"$f":"($E431-(SUM($J160:BI160)))*BI$9","v":0},{"$f":"($E431-(SUM($J160:BJ160)))*BJ$9","v":0},{"$f":"($E431-(SUM($J160:BK160)))*BK$9","v":0},{"$f":"($E431-(SUM($J160:BL160)))*BL$9","v":0},{"$f":"($E431-(SUM($J160:BM160)))*BM$9","v":0},{"$f":"($E431-(SUM($J160:BN160)))*BN$9","v":0},{"$f":"($E431-(SUM($J160:BO160)))*BO$9","v":0},{"$f":"($E431-(SUM($J160:BP160)))*BP$9","v":0},{"$f":"($E431-(SUM($J160:BQ160)))*BQ$9","v":0},{"$f":"($E431-(SUM($J160:BR160)))*BR$9","v":0},{"$f":"($E431-(SUM($J160:BS160)))*BS$9","v":0},{"$f":"($E431-(SUM($J160:BT160)))*BT$9","v":0},{"$f":"($E431-(SUM($J160:BU160)))*BU$9","v":0},{"$f":"($E431-(SUM($J160:BV160)))*BV$9","v":0},{"$f":"($E431-(SUM($J160:BW160)))*BW$9","v":0},{"$f":"($E431-(SUM($J160:BX160)))*BX$9","v":0},{"$f":"($E431-(SUM($J160:BY160)))*BY$9","v":0},{"$f":"($E431-(SUM($J160:BZ160)))*BZ$9","v":0},{"$f":"($E431-(SUM($J160:CA160)))*CA$9","v":0},{"$f":"($E431-(SUM($J160:CB160)))*CB$9","v":0},{"$f":"($E431-(SUM($J160:CC160)))*CC$9","v":0},{"$f":"($E431-(SUM($J160:CD160)))*CD$9","v":0},{"$f":"($E431-(SUM($J160:CE160)))*CE$9","v":0},{"$f":"($E431-(SUM($J160:CF160)))*CF$9","v":0},{"$f":"($E431-(SUM($J160:CG160)))*CG$9","v":0},{"$f":"($E431-(SUM($J160:CH160)))*CH$9","v":0},{"$f":"($E431-(SUM($J160:CI160)))*CI$9","v":0},{"$f":"($E431-(SUM($J160:CJ160)))*CJ$9","v":0},{"$f":"($E431-(SUM($J160:CK160)))*CK$9","v":0},{"$f":"($E431-(SUM($J160:CL160)))*CL$9","v":0},{"$f":"($E431-(SUM($J160:CM160)))*CM$9","v":0},{"$f":"($E431-(SUM($J160:CN160)))*CN$9","v":0},{"$f":"($E431-(SUM($J160:CO160)))*CO$9","v":0},{"$f":"($E431-(SUM($J160:CP160)))*CP$9","v":0},{"$f":"($E431-(SUM($J160:CQ160)))*CQ$9","v":0},{"$f":"($E431-(SUM($J160:CR160)))*CR$9","v":0},{"$f":"($E431-(SUM($J160:CS160)))*CS$9","v":0},{"$f":"($E431-(SUM($J160:CT160)))*CT$9","v":0},{"$f":"($E431-(SUM($J160:CU160)))*CU$9","v":0},{"$f":"($E431-(SUM($J160:CV160)))*CV$9","v":0},{"$f":"($E431-(SUM($J160:CW160)))*CW$9","v":0},{"$f":"($E431-(SUM($J160:CX160)))*CX$9","v":0},{"$f":"($E431-(SUM($J160:CY160)))*CY$9","v":0},{"$f":"($E431-(SUM($J160:CZ160)))*CZ$9","v":0},{"$f":"($E431-(SUM($J160:DA160)))*DA$9","v":0},{"$f":"($E431-(SUM($J160:DB160)))*DB$9","v":0},{"$f":"($E431-(SUM($J160:DC160)))*DC$9","v":0},{"$f":"($E431-(SUM($J160:DD160)))*DD$9","v":0},{"$f":"($E431-(SUM($J160:DE160)))*DE$9","v":0},{"$f":"($E431-(SUM($J160:DF160)))*DF$9","v":0},{"$f":"($E431-(SUM($J160:DG160)))*DG$9","v":0},{"$f":"($E431-(SUM($J160:DH160)))*DH$9","v":0},{"$f":"($E431-(SUM($J160:DI160)))*DI$9","v":0},{"$f":"($E431-(SUM($J160:DJ160)))*DJ$9","v":0},{"$f":"($E431-(SUM($J160:DK160)))*DK$9","v":0},{"$f":"($E431-(SUM($J160:DL160)))*DL$9","v":0},{"$f":"($E431-(SUM($J160:DM160)))*DM$9","v":0},{"$f":"($E431-(SUM($J160:DN160)))*DN$9","v":0},{"$f":"($E431-(SUM($J160:DO160)))*DO$9","v":0},{"$f":"($E431-(SUM($J160:DP160)))*DP$9","v":0},{"$f":"($E431-(SUM($J160:DQ160)))*DQ$9","v":0},{"$f":"($E431-(SUM($J160:DR160)))*DR$9","v":0},{"$f":"($E431-(SUM($J160:DS160)))*DS$9","v":0},{"$f":"($E431-(SUM($J160:DT160)))*DT$9","v":0},{"$f":"($E431-(SUM($J160:DU160)))*DU$9","v":0},{"$f":"($E431-(SUM($J160:DV160)))*DV$9","v":0},{"$f":"($E431-(SUM($J160:DW160)))*DW$9","v":0},{"$f":"($E431-(SUM($J160:DX160)))*DX$9","v":0},{"$f":"($E431-(SUM($J160:DY160)))*DY$9","v":0},{"$f":"($E431-(SUM($J160:DZ160)))*DZ$9","v":0},{"$f":"($E431-(SUM($J160:EA160)))*EA$9","v":0},{"$f":"($E431-(SUM($J160:EB160)))*EB$9","v":0},{"$f":"($E431-(SUM($J160:EC160)))*EC$9","v":0},{"$f":"($E431-(SUM($J160:ED160)))*ED$9","v":0},{"$f":"($E431-(SUM($J160:EE160)))*EE$9","v":0},{"$f":"($E431-(SUM($J160:EF160)))*EF$9","v":0},{"$f":"($E431-(SUM($J160:EG160)))*EG$9","v":0},{"$f":"($E431-(SUM($J160:EH160)))*EH$9","v":0},{"$f":"($E431-(SUM($J160:EI160)))*EI$9","v":0},{"$f":"($E431-(SUM($J160:EJ160)))*EJ$9","v":0},{"$f":"($E431-(SUM($J160:EK160)))*EK$9","v":0},{"$f":"($E431-(SUM($J160:EL160)))*EL$9","v":0},{"$f":"($E431-(SUM($J160:EM160)))*EM$9","v":0},{"$f":"($E431-(SUM($J160:EN160)))*EN$9","v":0},{"$f":"($E431-(SUM($J160:EO160)))*EO$9","v":0},{"$f":"($E431-(SUM($J160:EP160)))*EP$9","v":0},{"$f":"($E431-(SUM($J160:EQ160)))*EQ$9","v":0},{"$f":"($E431-(SUM($J160:ER160)))*ER$9","v":0},{"$f":"($E431-(SUM($J160:ES160)))*ES$9","v":0},{"$f":"($E431-(SUM($J160:ET160)))*ET$9","v":0},{"$f":"($E431-(SUM($J160:EU160)))*EU$9","v":0},{"$f":"($E431-(SUM($J160:EV160)))*EV$9","v":0},{"$f":"($E431-(SUM($J160:EW160)))*EW$9","v":0},{"$f":"($E431-(SUM($J160:EX160)))*EX$9","v":0},{"$f":"($E431-(SUM($J160:EY160)))*EY$9","v":0},{"$f":"($E431-(SUM($J160:EZ160)))*EZ$9","v":0},{"$f":"($E431-(SUM($J160:FA160)))*FA$9","v":0},{"$f":"($E431-(SUM($J160:FB160)))*FB$9","v":0},{"$f":"($E431-(SUM($J160:FC160)))*FC$9","v":0},{"$f":"($E431-(SUM($J160:FD160)))*FD$9","v":0},{"$f":"($E431-(SUM($J160:FE160)))*FE$9","v":0},{"$f":"($E431-(SUM($J160:FF160)))*FF$9","v":0},{"$f":"($E431-(SUM($J160:FG160)))*FG$9","v":0},{"$f":"($E431-(SUM($J160:FH160)))*FH$9","v":0},{"$f":"($E431-(SUM($J160:FI160)))*FI$9","v":0},{"$f":"($E431-(SUM($J160:FJ160)))*FJ$9","v":0},{"$f":"($E431-(SUM($J160:FK160)))*FK$9","v":0},{"$f":"($E431-(SUM($J160:FL160)))*FL$9","v":0},{"$f":"($E431-(SUM($J160:FM160)))*FM$9","v":0},{"$f":"($E431-(SUM($J160:FN160)))*FN$9","v":0},{"$f":"($E431-(SUM($J160:FO160)))*FO$9","v":0},{"$f":"($E431-(SUM($J160:FP160)))*FP$9","v":0},{"$f":"($E431-(SUM($J160:FQ160)))*FQ$9","v":0},{"$f":"($E431-(SUM($J160:FR160)))*FR$9","v":0},{"$f":"($E431-(SUM($J160:FS160)))*FS$9","v":0},{"$f":"($E431-(SUM($J160:FT160)))*FT$9","v":0},{"$f":"($E431-(SUM($J160:FU160)))*FU$9","v":0},{"$f":"($E431-(SUM($J160:FV160)))*FV$9","v":0},{"$f":"($E431-(SUM($J160:FW160)))*FW$9","v":0},{"$f":"($E431-(SUM($J160:FX160)))*FX$9","v":0},{"$f":"($E431-(SUM($J160:FY160)))*FY$9","v":0},{"$f":"($E431-(SUM($J160:FZ160)))*FZ$9","v":0},{"$f":"($E431-(SUM($J160:GA160)))*GA$9","v":0},{"$f":"($E431-(SUM($J160:GB160)))*GB$9","v":0},{"$f":"($E431-(SUM($J160:GC160)))*GC$9","v":0},{"$f":"($E431-(SUM($J160:GD160)))*GD$9","v":0},{"$f":"($E431-(SUM($J160:GE160)))*GE$9","v":0},{"$f":"($E431-(SUM($J160:GF160)))*GF$9","v":0},{"$f":"($E431-(SUM($J160:GG160)))*GG$9","v":0},{"$f":"($E431-(SUM($J160:GH160)))*GH$9","v":0},{"$f":"($E431-(SUM($J160:GI160)))*GI$9","v":0},{"$f":"($E431-(SUM($J160:GJ160)))*GJ$9","v":0},{"$f":"($E431-(SUM($J160:GK160)))*GK$9","v":0},{"$f":"($E431-(SUM($J160:GL160)))*GL$9","v":0},{"$f":"($E431-(SUM($J160:GM160)))*GM$9","v":0},{"$f":"($E431-(SUM($J160:GN160)))*GN$9","v":0},{"$f":"($E431-(SUM($J160:GO160)))*GO$9","v":0},{"$f":"($E431-(SUM($J160:GP160)))*GP$9","v":0},{"$f":"($E431-(SUM($J160:GQ160)))*GQ$9","v":0},{"$f":"($E431-(SUM($J160:GR160)))*GR$9","v":0},{"$f":"($E431-(SUM($J160:GS160)))*GS$9","v":0},{"$f":"($E431-(SUM($J160:GT160)))*GT$9","v":0},{"$f":"($E431-(SUM($J160:GU160)))*GU$9","v":0},{"$f":"($E431-(SUM($J160:GV160)))*GV$9","v":0},{"$f":"($E431-(SUM($J160:GW160)))*GW$9","v":0},{"$f":"($E431-(SUM($J160:GX160)))*GX$9","v":0},{"$f":"($E431-(SUM($J160:GY160)))*GY$9","v":0},{"$f":"($E431-(SUM($J160:GZ160)))*GZ$9","v":0},{"$f":"($E431-(SUM($J160:HA160)))*HA$9","v":0},{"$f":"($E431-(SUM($J160:HB160)))*HB$9","v":0},{"$f":"($E431-(SUM($J160:HC160)))*HC$9","v":0},{"$f":"($E431-(SUM($J160:HD160)))*HD$9","v":0},{"$f":"($E431-(SUM($J160:HE160)))*HE$9","v":0},{"$f":"($E431-(SUM($J160:HF160)))*HF$9","v":0},{"$f":"($E431-(SUM($J160:HG160)))*HG$9","v":0},{"$f":"($E431-(SUM($J160:HH160)))*HH$9","v":0},{"$f":"($E431-(SUM($J160:HI160)))*HI$9","v":0},{"$f":"($E431-(SUM($J160:HJ160)))*HJ$9","v":0},{"$f":"($E431-(SUM($J160:HK160)))*HK$9","v":0},{"$f":"($E431-(SUM($J160:HL160)))*HL$9","v":0},{"$f":"($E431-(SUM($J160:HM160)))*HM$9","v":0},{"$f":"($E431-(SUM($J160:HN160)))*HN$9","v":0},{"$f":"($E431-(SUM($J160:HO160)))*HO$9","v":0},{"$f":"($E431-(SUM($J160:HP160)))*HP$9","v":0},{"$f":"($E431-(SUM($J160:HQ160)))*HQ$9","v":0},{"$f":"($E431-(SUM($J160:HR160)))*HR$9","v":0},{"$f":"($E431-(SUM($J160:HS160)))*HS$9","v":0},{"$f":"($E431-(SUM($J160:HT160)))*HT$9","v":0},{"$f":"($E431-(SUM($J160:HU160)))*HU$9","v":0},{"$f":"($E431-(SUM($J160:HV160)))*HV$9","v":0},{"$f":"($E431-(SUM($J160:HW160)))*HW$9","v":0},{"$f":"($E431-(SUM($J160:HX160)))*HX$9","v":0},{"$f":"($E431-(SUM($J160:HY160)))*HY$9","v":0},{"$f":"($E431-(SUM($J160:HZ160)))*HZ$9","v":0},{"$f":"($E431-(SUM($J160:IA160)))*IA$9","v":0},{"$f":"($E431-(SUM($J160:IB160)))*IB$9","v":0},{"$f":"($E431-(SUM($J160:IC160)))*IC$9","v":0},{"$f":"($E431-(SUM($J160:ID160)))*ID$9","v":0},{"$f":"($E431-(SUM($J160:IE160)))*IE$9","v":0},{"$f":"($E431-(SUM($J160:IF160)))*IF$9","v":0},{"$f":"($E431-(SUM($J160:IG160)))*IG$9","v":0},{"$f":"($E431-(SUM($J160:IH160)))*IH$9","v":0},{"$f":"($E431-(SUM($J160:II160)))*II$9","v":0},{"$f":"($E431-(SUM($J160:IJ160)))*IJ$9","v":0},{"$f":"($E431-(SUM($J160:IK160)))*IK$9","v":0},{"$f":"($E431-(SUM($J160:IL160)))*IL$9","v":0},{"$f":"($E431-(SUM($J160:IM160)))*IM$9","v":0},{"$f":"($E431-(SUM($J160:IN160)))*IN$9","v":0},{"$f":"($E431-(SUM($J160:IO160)))*IO$9","v":0},{"$f":"($E431-(SUM($J160:IP160)))*IP$9","v":0},{"$f":"($E431-(SUM($J160:IQ160)))*IQ$9","v":0},{"$f":"($E431-(SUM($J160:IR160)))*IR$9","v":0},{"$f":"($E431-(SUM($J160:IS160)))*IS$9","v":0},{"$f":"($E431-(SUM($J160:IT160)))*IT$9","v":0},{"$f":"($E431-(SUM($J160:IU160)))*IU$9","v":0}]
[null,null,"5 Bedroom","Num",{"$f":"Inputs!G152","v":0},null,null,null,null,{"$f":"($E433-(SUM($J162:J162)))*J$9","v":0},{"$f":"($E433-(SUM($J162:K162)))*K$9","v":0},{"$f":"($E433-(SUM($J162:L162)))*L$9","v":0},{"$f":"($E433-(SUM($J162:M162)))*M$9","v":0},{"$f":"($E433-(SUM($J162:N162)))*N$9","v":0},{"$f":"($E433-(SUM($J162:O162)))*O$9","v":0},{"$f":"($E433-(SUM($J162:P162)))*P$9","v":0},{"$f":"($E433-(SUM($J162:Q162)))*Q$9","v":0},{"$f":"($E433-(SUM($J162:R162)))*R$9","v":0},{"$f":"($E433-(SUM($J162:S162)))*S$9","v":0},{"$f":"($E433-(SUM($J162:T162)))*T$9","v":0},{"$f":"($E433-(SUM($J162:U162)))*U$9","v":0},{"$f":"($E433-(SUM($J162:V162)))*V$9","v":0},{"$f":"($E433-(SUM($J162:W162)))*W$9","v":0},{"$f":"($E433-(SUM($J162:X162)))*X$9","v":0},{"$f":"($E433-(SUM($J162:Y162)))*Y$9","v":0},{"$f":"($E433-(SUM($J162:Z162)))*Z$9","v":0},{"$f":"($E433-(SUM($J162:AA162)))*AA$9","v":0},{"$f":"($E433-(SUM($J162:AB162)))*AB$9","v":0},{"$f":"($E433-(SUM($J162:AC162)))*AC$9","v":0},{"$f":"($E433-(SUM($J162:AD162)))*AD$9","v":0},{"$f":"($E433-(SUM($J162:AE162)))*AE$9","v":0},{"$f":"($E433-(SUM($J162:AF162)))*AF$9","v":0},{"$f":"($E433-(SUM($J162:AG162)))*AG$9","v":0},{"$f":"($E433-(SUM($J162:AH162)))*AH$9","v":0},{"$f":"($E433-(SUM($J162:AI162)))*AI$9","v":0},{"$f":"($E433-(SUM($J162:AJ162)))*AJ$9","v":0},{"$f":"($E433-(SUM($J162:AK162)))*AK$9","v":0},{"$f":"($E433-(SUM($J162:AL162)))*AL$9","v":0},{"$f":"($E433-(SUM($J162:AM162)))*AM$9","v":0},{"$f":"($E433-(SUM($J162:AN162)))*AN$9","v":0},{"$f":"($E433-(SUM($J162:AO162)))*AO$9","v":0},{"$f":"($E433-(SUM($J162:AP162)))*AP$9","v":0},{"$f":"($E433-(SUM($J162:AQ162)))*AQ$9","v":0},{"$f":"($E433-(SUM($J162:AR162)))*AR$9","v":0},{"$f":"($E433-(SUM($J162:AS162)))*AS$9","v":0},{"$f":"($E433-(SUM($J162:AT162)))*AT$9","v":0},{"$f":"($E433-(SUM($J162:AU162)))*AU$9","v":0},{"$f":"($E433-(SUM($J162:AV162)))*AV$9","v":0},{"$f":"($E433-(SUM($J162:AW162)))*AW$9","v":0},{"$f":"($E433-(SUM($J162:AX162)))*AX$9","v":0},{"$f":"($E433-(SUM($J162:AY162)))*AY$9","v":0},{"$f":"($E433-(SUM($J162:AZ162)))*AZ$9","v":0},{"$f":"($E433-(SUM($J162:BA162)))*BA$9","v":0},{"$f":"($E433-(SUM($J162:BB162)))*BB$9","v":0},{"$f":"($E433-(SUM($J162:BC162)))*BC$9","v":0},{"$f":"($E433-(SUM($J162:BD162)))*BD$9","v":0},{"$f":"($E433-(SUM($J162:BE162)))*BE$9","v":0},{"$f":"($E433-(SUM($J162:BF162)))*BF$9","v":0},{"$f":"($E433-(SUM($J162:BG162)))*BG$9","v":0},{"$f":"($E433-(SUM($J162:BH162)))*BH$9","v":0},{"$f":"($E433-(SUM($J162:BI162)))*BI$9","v":0},{"$f":"($E433-(SUM($J162:BJ162)))*BJ$9","v":0},{"$f":"($E433-(SUM($J162:BK162)))*BK$9","v":0},{"$f":"($E433-(SUM($J162:BL162)))*BL$9","v":0},{"$f":"($E433-(SUM($J162:BM162)))*BM$9","v":0},{"$f":"($E433-(SUM($J162:BN162)))*BN$9","v":0},{"$f":"($E433-(SUM($J162:BO162)))*BO$9","v":0},{"$f":"($E433-(SUM($J162:BP162)))*BP$9","v":0},{"$f":"($E433-(SUM($J162:BQ162)))*BQ$9","v":0},{"$f":"($E433-(SUM($J162:BR162)))*BR$9","v":0},{"$f":"($E433-(SUM($J162:BS162)))*BS$9","v":0},{"$f":"($E433-(SUM($J162:BT162)))*BT$9","v":0},{"$f":"($E433-(SUM($J162:BU162)))*BU$9","v":0},{"$f":"($E433-(SUM($J162:BV162)))*BV$9","v":0},{"$f":"($E433-(SUM($J162:BW162)))*BW$9","v":0},{"$f":"($E433-(SUM($J162:BX162)))*BX$9","v":0},{"$f":"($E433-(SUM($J162:BY162)))*BY$9","v":0},{"$f":"($E433-(SUM($J162:BZ162)))*BZ$9","v":0},{"$f":"($E433-(SUM($J162:CA162)))*CA$9","v":0},{"$f":"($E433-(SUM($J162:CB162)))*CB$9","v":0},{"$f":"($E433-(SUM($J162:CC162)))*CC$9","v":0},{"$f":"($E433-(SUM($J162:CD162)))*CD$9","v":0},{"$f":"($E433-(SUM($J162:CE162)))*CE$9","v":0},{"$f":"($E433-(SUM($J162:CF162)))*CF$9","v":0},{"$f":"($E433-(SUM($J162:CG162)))*CG$9","v":0},{"$f":"($E433-(SUM($J162:CH162)))*CH$9","v":0},{"$f":"($E433-(SUM($J162:CI162)))*CI$9","v":0},{"$f":"($E433-(SUM($J162:CJ162)))*CJ$9","v":0},{"$f":"($E433-(SUM($J162:CK162)))*CK$9","v":0},{"$f":"($E433-(SUM($J162:CL162)))*CL$9","v":0},{"$f":"($E433-(SUM($J162:CM162)))*CM$9","v":0},{"$f":"($E433-(SUM($J162:CN162)))*CN$9","v":0},{"$f":"($E433-(SUM($J162:CO162)))*CO$9","v":0},{"$f":"($E433-(SUM($J162:CP162)))*CP$9","v":0},{"$f":"($E433-(SUM($J162:CQ162)))*CQ$9","v":0},{"$f":"($E433-(SUM($J162:CR162)))*CR$9","v":0},{"$f":"($E433-(SUM($J162:CS162)))*CS$9","v":0},{"$f":"($E433-(SUM($J162:CT162)))*CT$9","v":0},{"$f":"($E433-(SUM($J162:CU162)))*CU$9","v":0},{"$f":"($E433-(SUM($J162:CV162)))*CV$9","v":0},{"$f":"($E433-(SUM($J162:CW162)))*CW$9","v":0},{"$f":"($E433-(SUM($J162:CX162)))*CX$9","v":0},{"$f":"($E433-(SUM($J162:CY162)))*CY$9","v":0},{"$f":"($E433-(SUM($J162:CZ162)))*CZ$9","v":0},{"$f":"($E433-(SUM($J162:DA162)))*DA$9","v":0},{"$f":"($E433-(SUM($J162:DB162)))*DB$9","v":0},{"$f":"($E433-(SUM($J162:DC162)))*DC$9","v":0},{"$f":"($E433-(SUM($J162:DD162)))*DD$9","v":0},{"$f":"($E433-(SUM($J162:DE162)))*DE$9","v":0},{"$f":"($E433-(SUM($J162:DF162)))*DF$9","v":0},{"$f":"($E433-(SUM($J162:DG162)))*DG$9","v":0},{"$f":"($E433-(SUM($J162:DH162)))*DH$9","v":0},{"$f":"($E433-(SUM($J162:DI162)))*DI$9","v":0},{"$f":"($E433-(SUM($J162:DJ162)))*DJ$9","v":0},{"$f":"($E433-(SUM($J162:DK162)))*DK$9","v":0},{"$f":"($E433-(SUM($J162:DL162)))*DL$9","v":0},{"$f":"($E433-(SUM($J162:DM162)))*DM$9","v":0},{"$f":"($E433-(SUM($J162:DN162)))*DN$9","v":0},{"$f":"($E433-(SUM($J162:DO162)))*DO$9","v":0},{"$f":"($E433-(SUM($J162:DP162)))*DP$9","v":0},{"$f":"($E433-(SUM($J162:DQ162)))*DQ$9","v":0},{"$f":"($E433-(SUM($J162:DR162)))*DR$9","v":0},{"$f":"($E433-(SUM($J162:DS162)))*DS$9","v":0},{"$f":"($E433-(SUM($J162:DT162)))*DT$9","v":0},{"$f":"($E433-(SUM($J162:DU162)))*DU$9","v":0},{"$f":"($E433-(SUM($J162:DV162)))*DV$9","v":0},{"$f":"($E433-(SUM($J162:DW162)))*DW$9","v":0},{"$f":"($E433-(SUM($J162:DX162)))*DX$9","v":0},{"$f":"($E433-(SUM($J162:DY162)))*DY$9","v":0},{"$f":"($E433-(SUM($J162:DZ162)))*DZ$9","v":0},{"$f":"($E433-(SUM($J162:EA162)))*EA$9","v":0},{"$f":"($E433-(SUM($J162:EB162)))*EB$9","v":0},{"$f":"($E433-(SUM($J162:EC162)))*EC$9","v":0},{"$f":"($E433-(SUM($J162:ED162)))*ED$9","v":0},{"$f":"($E433-(SUM($J162:EE162)))*EE$9","v":0},{"$f":"($E433-(SUM($J162:EF162)))*EF$9","v":0},{"$f":"($E433-(SUM($J162:EG162)))*EG$9","v":0},{"$f":"($E433-(SUM($J162:EH162)))*EH$9","v":0},{"$f":"($E433-(SUM($J162:EI162)))*EI$9","v":0},{"$f":"($E433-(SUM($J162:EJ162)))*EJ$9","v":0},{"$f":"($E433-(SUM($J162:EK162)))*EK$9","v":0},{"$f":"($E433-(SUM($J162:EL162)))*EL$9","v":0},{"$f":"($E433-(SUM($J162:EM162)))*EM$9","v":0},{"$f":"($E433-(SUM($J162:EN162)))*EN$9","v":0},{"$f":"($E433-(SUM($J162:EO162)))*EO$9","v":0},{"$f":"($E433-(SUM($J162:EP162)))*EP$9","v":0},{"$f":"($E433-(SUM($J162:EQ162)))*EQ$9","v":0},{"$f":"($E433-(SUM($J162:ER162)))*ER$9","v":0},{"$f":"($E433-(SUM($J162:ES162)))*ES$9","v":0},{"$f":"($E433-(SUM($J162:ET162)))*ET$9","v":0},{"$f":"($E433-(SUM($J162:EU162)))*EU$9","v":0},{"$f":"($E433-(SUM($J162:EV162)))*EV$9","v":0},{"$f":"($E433-(SUM($J162:EW162)))*EW$9","v":0},{"$f":"($E433-(SUM($J162:EX162)))*EX$9","v":0},{"$f":"($E433-(SUM($J162:EY162)))*EY$9","v":0},{"$f":"($E433-(SUM($J162:EZ162)))*EZ$9","v":0},{"$f":"($E433-(SUM($J162:FA162)))*FA$9","v":0},{"$f":"($E433-(SUM($J162:FB162)))*FB$9","v":0},{"$f":"($E433-(SUM($J162:FC162)))*FC$9","v":0},{"$f":"($E433-(SUM($J162:FD162)))*FD$9","v":0},{"$f":"($E433-(SUM($J162:FE162)))*FE$9","v":0},{"$f":"($E433-(SUM($J162:FF162)))*FF$9","v":0},{"$f":"($E433-(SUM($J162:FG162)))*FG$9","v":0},{"$f":"($E433-(SUM($J162:FH162)))*FH$9","v":0},{"$f":"($E433-(SUM($J162:FI162)))*FI$9","v":0},{"$f":"($E433-(SUM($J162:FJ162)))*FJ$9","v":0},{"$f":"($E433-(SUM($J162:FK162)))*FK$9","v":0},{"$f":"($E433-(SUM($J162:FL162)))*FL$9","v":0},{"$f":"($E433-(SUM($J162:FM162)))*FM$9","v":0},{"$f":"($E433-(SUM($J162:FN162)))*FN$9","v":0},{"$f":"($E433-(SUM($J162:FO162)))*FO$9","v":0},{"$f":"($E433-(SUM($J162:FP162)))*FP$9","v":0},{"$f":"($E433-(SUM($J162:FQ162)))*FQ$9","v":0},{"$f":"($E433-(SUM($J162:FR162)))*FR$9","v":0},{"$f":"($E433-(SUM($J162:FS162)))*FS$9","v":0},{"$f":"($E433-(SUM($J162:FT162)))*FT$9","v":0},{"$f":"($E433-(SUM($J162:FU162)))*FU$9","v":0},{"$f":"($E433-(SUM($J162:FV162)))*FV$9","v":0},{"$f":"($E433-(SUM($J162:FW162)))*FW$9","v":0},{"$f":"($E433-(SUM($J162:FX162)))*FX$9","v":0},{"$f":"($E433-(SUM($J162:FY162)))*FY$9","v":0},{"$f":"($E433-(SUM($J162:FZ162)))*FZ$9","v":0},{"$f":"($E433-(SUM($J162:GA162)))*GA$9","v":0},{"$f":"($E433-(SUM($J162:GB162)))*GB$9","v":0},{"$f":"($E433-(SUM($J162:GC162)))*GC$9","v":0},{"$f":"($E433-(SUM($J162:GD162)))*GD$9","v":0},{"$f":"($E433-(SUM($J162:GE162)))*GE$9","v":0},{"$f":"($E433-(SUM($J162:GF162)))*GF$9","v":0},{"$f":"($E433-(SUM($J162:GG162)))*GG$9","v":0},{"$f":"($E433-(SUM($J162:GH162)))*GH$9","v":0},{"$f":"($E433-(SUM($J162:GI162)))*GI$9","v":0},{"$f":"($E433-(SUM($J162:GJ162)))*GJ$9","v":0},{"$f":"($E433-(SUM($J162:GK162)))*GK$9","v":0},{"$f":"($E433-(SUM($J162:GL162)))*GL$9","v":0},{"$f":"($E433-(SUM($J162:GM162)))*GM$9","v":0},{"$f":"($E433-(SUM($J162:GN162)))*GN$9","v":0},{"$f":"($E433-(SUM($J162:GO162)))*GO$9","v":0},{"$f":"($E433-(SUM($J162:GP162)))*GP$9","v":0},{"$f":"($E433-(SUM($J162:GQ162)))*GQ$9","v":0},{"$f":"($E433-(SUM($J162:GR162)))*GR$9","v":0},{"$f":"($E433-(SUM($J162:GS162)))*GS$9","v":0},{"$f":"($E433-(SUM($J162:GT162)))*GT$9","v":0},{"$f":"($E433-(SUM($J162:GU162)))*GU$9","v":0},{"$f":"($E433-(SUM($J162:GV162)))*GV$9","v":0},{"$f":"($E433-(SUM($J162:GW162)))*GW$9","v":0},{"$f":"($E433-(SUM($J162:GX162)))*GX$9","v":0},{"$f":"($E433-(SUM($J162:GY162)))*GY$9","v":0},{"$f":"($E433-(SUM($J162:GZ162)))*GZ$9","v":0},{"$f":"($E433-(SUM($J162:HA162)))*HA$9","v":0},{"$f":"($E433-(SUM($J162:HB162)))*HB$9","v":0},{"$f":"($E433-(SUM($J162:HC162)))*HC$9","v":0},{"$f":"($E433-(SUM($J162:HD162)))*HD$9","v":0},{"$f":"($E433-(SUM($J162:HE162)))*HE$9","v":0},{"$f":"($E433-(SUM($J162:HF162)))*HF$9","v":0},{"$f":"($E433-(SUM($J162:HG162)))*HG$9","v":0},{"$f":"($E433-(SUM($J162:HH162)))*HH$9","v":0},{"$f":"($E433-(SUM($J162:HI162)))*HI$9","v":0},{"$f":"($E433-(SUM($J162:HJ162)))*HJ$9","v":0},{"$f":"($E433-(SUM($J162:HK162)))*HK$9","v":0},{"$f":"($E433-(SUM($J162:HL162)))*HL$9","v":0},{"$f":"($E433-(SUM($J162:HM162)))*HM$9","v":0},{"$f":"($E433-(SUM($J162:HN162)))*HN$9","v":0},{"$f":"($E433-(SUM($J162:HO162)))*HO$9","v":0},{"$f":"($E433-(SUM($J162:HP162)))*HP$9","v":0},{"$f":"($E433-(SUM($J162:HQ162)))*HQ$9","v":0},{"$f":"($E433-(SUM($J162:HR162)))*HR$9","v":0},{"$f":"($E433-(SUM($J162:HS162)))*HS$9","v":0},{"$f":"($E433-(SUM($J162:HT162)))*HT$9","v":0},{"$f":"($E433-(SUM($J162:HU162)))*HU$9","v":0},{"$f":"($E433-(SUM($J162:HV162)))*HV$9","v":0},{"$f":"($E433-(SUM($J162:HW162)))*HW$9","v":0},{"$f":"($E433-(SUM($J162:HX162)))*HX$9","v":0},{"$f":"($E433-(SUM($J162:HY162)))*HY$9","v":0},{"$f":"($E433-(SUM($J162:HZ162)))*HZ$9","v":0},{"$f":"($E433-(SUM($J162:IA162)))*IA$9","v":0},{"$f":"($E433-(SUM($J162:IB162)))*IB$9","v":0},{"$f":"($E433-(SUM($J162:IC162)))*IC$9","v":0},{"$f":"($E433-(SUM($J162:ID162)))*ID$9","v":0},{"$f":"($E433-(SUM($J162:IE162)))*IE$9","v":0},{"$f":"($E433-(SUM($J162:IF162)))*IF$9","v":0},{"$f":"($E433-(SUM($J162:IG162)))*IG$9","v":0},{"$f":"($E433-(SUM($J162:IH162)))*IH$9","v":0},{"$f":"($E433-(SUM($J162:II162)))*II$9","v":0},{"$f":"($E433-(SUM($J162:IJ162)))*IJ$9","v":0},{"$f":"($E433-(SUM($J162:IK162)))*IK$9","v":0},{"$f":"($E433-(SUM($J162:IL162)))*IL$9","v":0},{"$f":"($E433-(SUM($J162:IM162)))*IM$9","v":0},{"$f":"($E433-(SUM($J162:IN162)))*IN$9","v":0},{"$f":"($E433-(SUM($J162:IO162)))*IO$9","v":0},{"$f":"($E433-(SUM($J162:IP162)))*IP$9","v":0},{"$f":"($E433-(SUM($J162:IQ162)))*IQ$9","v":0},{"$f":"($E433-(SUM($J162:IR162)))*IR$9","v":0},{"$f":"($E433-(SUM($J162:IS162)))*IS$9","v":0},{"$f":"($E433-(SUM($J162:IT162)))*IT$9","v":0},{"$f":"($E433-(SUM($J162:IU162)))*IU$9","v":0}]
[null,null,"Total","Num",null,null,null,null,null,{"$f":"SUM(J428:J437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,{"$f":"SUM(BV428:BV437)","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,{"$f":"SUM(EH428:EH437)","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,{"$f":"SUM(GJ428:GJ437)","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,{"$f":"SUM(HI428:HI437)","v":170},170,170,170,170,170,170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID428:ID437)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN428:IN437)","v":0},0,0,0,0,{"$f":"SUM(IS428:IS437)","v":0},0,0]
[null,null,"2 Bedroom","Num",{"$f":"Inputs!H149","v":169},null,null,null,null,{"$f":"($E443-(SUM($J172:J172)))*J$9","v":0},{"$f":"($E443-(SUM($J172:K172)))*K$9","v":0},{"$f":"($E443-(SUM($J172:L172)))*L$9","v":0},{"$f":"($E443-(SUM($J172:M172)))*M$9","v":0},{"$f":"($E443-(SUM($J172:N172)))*N$9","v":0},{"$f":"($E443-(SUM($J172:O172)))*O$9","v":0},{"$f":"($E443-(SUM($J172:P172)))*P$9","v":0},{"$f":"($E443-(SUM($J172:Q172)))*Q$9","v":0},{"$f":"($E443-(SUM($J172:R172)))*R$9","v":0},{"$f":"($E443-(SUM($J172:S172)))*S$9","v":0},{"$f":"($E443-(SUM($J172:T172)))*T$9","v":0},{"$f":"($E443-(SUM($J172:U172)))*U$9","v":0},{"$f":"($E443-(SUM($J172:V172)))*V$9","v":0},{"$f":"($E443-(SUM($J172:W172)))*W$9","v":0},{"$f":"($E443-(SUM($J172:X172)))*X$9","v":169},{"$f":"($E443-(SUM($J172:Y172)))*Y$9","v":169},{"$f":"($E443-(SUM($J172:Z172)))*Z$9","v":169},{"$f":"($E443-(SUM($J172:AA172)))*AA$9","v":169},{"$f":"($E443-(SUM($J172:AB172)))*AB$9","v":169},{"$f":"($E443-(SUM($J172:AC172)))*AC$9","v":169},{"$f":"($E443-(SUM($J172:AD172)))*AD$9","v":169},{"$f":"($E443-(SUM($J172:AE172)))*AE$9","v":169},{"$f":"($E443-(SUM($J172:AF172)))*AF$9","v":169},{"$f":"($E443-(SUM($J172:AG172)))*AG$9","v":169},{"$f":"($E443-(SUM($J172:AH172)))*AH$9","v":169},{"$f":"($E443-(SUM($J172:AI172)))*AI$9","v":169},{"$f":"($E443-(SUM($J172:AJ172)))*AJ$9","v":169},{"$f":"($E443-(SUM($J172:AK172)))*AK$9","v":169},{"$f":"($E443-(SUM($J172:AL172)))*AL$9","v":169},{"$f":"($E443-(SUM($J172:AM172)))*AM$9","v":169},{"$f":"($E443-(SUM($J172:AN172)))*AN$9","v":169},{"$f":"($E443-(SUM($J172:AO172)))*AO$9","v":169},{"$f":"($E443-(SUM($J172:AP172)))*AP$9","v":169},{"$f":"($E443-(SUM($J172:AQ172)))*AQ$9","v":169},{"$f":"($E443-(SUM($J172:AR172)))*AR$9","v":169},{"$f":"($E443-(SUM($J172:AS172)))*AS$9","v":169},{"$f":"($E443-(SUM($J172:AT172)))*AT$9","v":169},{"$f":"($E443-(SUM($J172:AU172)))*AU$9","v":169},{"$f":"($E443-(SUM($J172:AV172)))*AV$9","v":169},{"$f":"($E443-(SUM($J172:AW172)))*AW$9","v":169},{"$f":"($E443-(SUM($J172:AX172)))*AX$9","v":169},{"$f":"($E443-(SUM($J172:AY172)))*AY$9","v":169},{"$f":"($E443-(SUM($J172:AZ172)))*AZ$9","v":169},{"$f":"($E443-(SUM($J172:BA172)))*BA$9","v":169},{"$f":"($E443-(SUM($J172:BB172)))*BB$9","v":169},{"$f":"($E443-(SUM($J172:BC172)))*BC$9","v":169},{"$f":"($E443-(SUM($J172:BD172)))*BD$9","v":169},{"$f":"($E443-(SUM($J172:BE172)))*BE$9","v":169},{"$f":"($E443-(SUM($J172:BF172)))*BF$9","v":169},{"$f":"($E443-(SUM($J172:BG172)))*BG$9","v":169},{"$f":"($E443-(SUM($J172:BH172)))*BH$9","v":169},{"$f":"($E443-(SUM($J172:BI172)))*BI$9","v":169},{"$f":"($E443-(SUM($J172:BJ172)))*BJ$9","v":169},{"$f":"($E443-(SUM($J172:BK172)))*BK$9","v":169},{"$f":"($E443-(SUM($J172:BL172)))*BL$9","v":169},{"$f":"($E443-(SUM($J172:BM172)))*BM$9","v":169},{"$f":"($E443-(SUM($J172:BN172)))*BN$9","v":169},{"$f":"($E443-(SUM($J172:BO172)))*BO$9","v":169},{"$f":"($E443-(SUM($J172:BP172)))*BP$9","v":169},{"$f":"($E443-(SUM($J172:BQ172)))*BQ$9","v":169},{"$f":"($E443-(SUM($J172:BR172)))*BR$9","v":169},{"$f":"($E443-(SUM($J172:BS172)))*BS$9","v":169},{"$f":"($E443-(SUM($J172:BT172)))*BT$9","v":169},{"$f":"($E443-(SUM($J172:BU172)))*BU$9","v":169},{"$f":"($E443-(SUM($J172:BV172)))*BV$9","v":169},{"$f":"($E443-(SUM($J172:BW172)))*BW$9","v":169},{"$f":"($E443-(SUM($J172:BX172)))*BX$9","v":169},{"$f":"($E443-(SUM($J172:BY172)))*BY$9","v":169},{"$f":"($E443-(SUM($J172:BZ172)))*BZ$9","v":169},{"$f":"($E443-(SUM($J172:CA172)))*CA$9","v":169},{"$f":"($E443-(SUM($J172:CB172)))*CB$9","v":169},{"$f":"($E443-(SUM($J172:CC172)))*CC$9","v":169},{"$f":"($E443-(SUM($J172:CD172)))*CD$9","v":169},{"$f":"($E443-(SUM($J172:CE172)))*CE$9","v":169},{"$f":"($E443-(SUM($J172:CF172)))*CF$9","v":169},{"$f":"($E443-(SUM($J172:CG172)))*CG$9","v":169},{"$f":"($E443-(SUM($J172:CH172)))*CH$9","v":169},{"$f":"($E443-(SUM($J172:CI172)))*CI$9","v":169},{"$f":"($E443-(SUM($J172:CJ172)))*CJ$9","v":169},{"$f":"($E443-(SUM($J172:CK172)))*CK$9","v":169},{"$f":"($E443-(SUM($J172:CL172)))*CL$9","v":169},{"$f":"($E443-(SUM($J172:CM172)))*CM$9","v":169},{"$f":"($E443-(SUM($J172:CN172)))*CN$9","v":169},{"$f":"($E443-(SUM($J172:CO172)))*CO$9","v":169},{"$f":"($E443-(SUM($J172:CP172)))*CP$9","v":169},{"$f":"($E443-(SUM($J172:CQ172)))*CQ$9","v":169},{"$f":"($E443-(SUM($J172:CR172)))*CR$9","v":169},{"$f":"($E443-(SUM($J172:CS172)))*CS$9","v":169},{"$f":"($E443-(SUM($J172:CT172)))*CT$9","v":169},{"$f":"($E443-(SUM($J172:CU172)))*CU$9","v":169},{"$f":"($E443-(SUM($J172:CV172)))*CV$9","v":169},{"$f":"($E443-(SUM($J172:CW172)))*CW$9","v":169},{"$f":"($E443-(SUM($J172:CX172)))*CX$9","v":169},{"$f":"($E443-(SUM($J172:CY172)))*CY$9","v":169},{"$f":"($E443-(SUM($J172:CZ172)))*CZ$9","v":169},{"$f":"($E443-(SUM($J172:DA172)))*DA$9","v":169},{"$f":"($E443-(SUM($J172:DB172)))*DB$9","v":169},{"$f":"($E443-(SUM($J172:DC172)))*DC$9","v":169},{"$f":"($E443-(SUM($J172:DD172)))*DD$9","v":169},{"$f":"($E443-(SUM($J172:DE172)))*DE$9","v":169},{"$f":"($E443-(SUM($J172:DF172)))*DF$9","v":169},{"$f":"($E443-(SUM($J172:DG172)))*DG$9","v":169},{"$f":"($E443-(SUM($J172:DH172)))*DH$9","v":169},{"$f":"($E443-(SUM($J172:DI172)))*DI$9","v":169},{"$f":"($E443-(SUM($J172:DJ172)))*DJ$9","v":169},{"$f":"($E443-(SUM($J172:DK172)))*DK$9","v":169},{"$f":"($E443-(SUM($J172:DL172)))*DL$9","v":169},{"$f":"($E443-(SUM($J172:DM172)))*DM$9","v":169},{"$f":"($E443-(SUM($J172:DN172)))*DN$9","v":169},{"$f":"($E443-(SUM($J172:DO172)))*DO$9","v":169},{"$f":"($E443-(SUM($J172:DP172)))*DP$9","v":169},{"$f":"($E443-(SUM($J172:DQ172)))*DQ$9","v":169},{"$f":"($E443-(SUM($J172:DR172)))*DR$9","v":169},{"$f":"($E443-(SUM($J172:DS172)))*DS$9","v":169},{"$f":"($E443-(SUM($J172:DT172)))*DT$9","v":169},{"$f":"($E443-(SUM($J172:DU172)))*DU$9","v":169},{"$f":"($E443-(SUM($J172:DV172)))*DV$9","v":169},{"$f":"($E443-(SUM($J172:DW172)))*DW$9","v":169},{"$f":"($E443-(SUM($J172:DX172)))*DX$9","v":169},{"$f":"($E443-(SUM($J172:DY172)))*DY$9","v":169},{"$f":"($E443-(SUM($J172:DZ172)))*DZ$9","v":169},{"$f":"($E443-(SUM($J172:EA172)))*EA$9","v":169},{"$f":"($E443-(SUM($J172:EB172)))*EB$9","v":169},{"$f":"($E443-(SUM($J172:EC172)))*EC$9","v":169},{"$f":"($E443-(SUM($J172:ED172)))*ED$9","v":169},{"$f":"($E443-(SUM($J172:EE172)))*EE$9","v":169},{"$f":"($E443-(SUM($J172:EF172)))*EF$9","v":169},{"$f":"($E443-(SUM($J172:EG172)))*EG$9","v":169},{"$f":"($E443-(SUM($J172:EH172)))*EH$9","v":169},{"$f":"($E443-(SUM($J172:EI172)))*EI$9","v":169},{"$f":"($E443-(SUM($J172:EJ172)))*EJ$9","v":169},{"$f":"($E443-(SUM($J172:EK172)))*EK$9","v":169},{"$f":"($E443-(SUM($J172:EL172)))*EL$9","v":169},{"$f":"($E443-(SUM($J172:EM172)))*EM$9","v":169},{"$f":"($E443-(SUM($J172:EN172)))*EN$9","v":169},{"$f":"($E443-(SUM($J172:EO172)))*EO$9","v":169},{"$f":"($E443-(SUM($J172:EP172)))*EP$9","v":169},{"$f":"($E443-(SUM($J172:EQ172)))*EQ$9","v":169},{"$f":"($E443-(SUM($J172:ER172)))*ER$9","v":169},{"$f":"($E443-(SUM($J172:ES172)))*ES$9","v":169},{"$f":"($E443-(SUM($J172:ET172)))*ET$9","v":169},{"$f":"($E443-(SUM($J172:EU172)))*EU$9","v":169},{"$f":"($E443-(SUM($J172:EV172)))*EV$9","v":169},{"$f":"($E443-(SUM($J172:EW172)))*EW$9","v":169},{"$f":"($E443-(SUM($J172:EX172)))*EX$9","v":169},{"$f":"($E443-(SUM($J172:EY172)))*EY$9","v":169},{"$f":"($E443-(SUM($J172:EZ172)))*EZ$9","v":169},{"$f":"($E443-(SUM($J172:FA172)))*FA$9","v":169},{"$f":"($E443-(SUM($J172:FB172)))*FB$9","v":169},{"$f":"($E443-(SUM($J172:FC172)))*FC$9","v":169},{"$f":"($E443-(SUM($J172:FD172)))*FD$9","v":169},{"$f":"($E443-(SUM($J172:FE172)))*FE$9","v":169},{"$f":"($E443-(SUM($J172:FF172)))*FF$9","v":169},{"$f":"($E443-(SUM($J172:FG172)))*FG$9","v":169},{"$f":"($E443-(SUM($J172:FH172)))*FH$9","v":169},{"$f":"($E443-(SUM($J172:FI172)))*FI$9","v":169},{"$f":"($E443-(SUM($J172:FJ172)))*FJ$9","v":169},{"$f":"($E443-(SUM($J172:FK172)))*FK$9","v":169},{"$f":"($E443-(SUM($J172:FL172)))*FL$9","v":169},{"$f":"($E443-(SUM($J172:FM172)))*FM$9","v":169},{"$f":"($E443-(SUM($J172:FN172)))*FN$9","v":169},{"$f":"($E443-(SUM($J172:FO172)))*FO$9","v":169},{"$f":"($E443-(SUM($J172:FP172)))*FP$9","v":169},{"$f":"($E443-(SUM($J172:FQ172)))*FQ$9","v":169},{"$f":"($E443-(SUM($J172:FR172)))*FR$9","v":169},{"$f":"($E443-(SUM($J172:FS172)))*FS$9","v":169},{"$f":"($E443-(SUM($J172:FT172)))*FT$9","v":169},{"$f":"($E443-(SUM($J172:FU172)))*FU$9","v":169},{"$f":"($E443-(SUM($J172:FV172)))*FV$9","v":169},{"$f":"($E443-(SUM($J172:FW172)))*FW$9","v":169},{"$f":"($E443-(SUM($J172:FX172)))*FX$9","v":169},{"$f":"($E443-(SUM($J172:FY172)))*FY$9","v":169},{"$f":"($E443-(SUM($J172:FZ172)))*FZ$9","v":169},{"$f":"($E443-(SUM($J172:GA172)))*GA$9","v":169},{"$f":"($E443-(SUM($J172:GB172)))*GB$9","v":169},{"$f":"($E443-(SUM($J172:GC172)))*GC$9","v":169},{"$f":"($E443-(SUM($J172:GD172)))*GD$9","v":169},{"$f":"($E443-(SUM($J172:GE172)))*GE$9","v":169},{"$f":"($E443-(SUM($J172:GF172)))*GF$9","v":169},{"$f":"($E443-(SUM($J172:GG172)))*GG$9","v":169},{"$f":"($E443-(SUM($J172:GH172)))*GH$9","v":169},{"$f":"($E443-(SUM($J172:GI172)))*GI$9","v":169},{"$f":"($E443-(SUM($J172:GJ172)))*GJ$9","v":169},{"$f":"($E443-(SUM($J172:GK172)))*GK$9","v":169},{"$f":"($E443-(SUM($J172:GL172)))*GL$9","v":169},{"$f":"($E443-(SUM($J172:GM172)))*GM$9","v":169},{"$f":"($E443-(SUM($J172:GN172)))*GN$9","v":169},{"$f":"($E443-(SUM($J172:GO172)))*GO$9","v":169},{"$f":"($E443-(SUM($J172:GP172)))*GP$9","v":169},{"$f":"($E443-(SUM($J172:GQ172)))*GQ$9","v":169},{"$f":"($E443-(SUM($J172:GR172)))*GR$9","v":169},{"$f":"($E443-(SUM($J172:GS172)))*GS$9","v":169},{"$f":"($E443-(SUM($J172:GT172)))*GT$9","v":169},{"$f":"($E443-(SUM($J172:GU172)))*GU$9","v":169},{"$f":"($E443-(SUM($J172:GV172)))*GV$9","v":169},{"$f":"($E443-(SUM($J172:GW172)))*GW$9","v":169},{"$f":"($E443-(SUM($J172:GX172)))*GX$9","v":169},{"$f":"($E443-(SUM($J172:GY172)))*GY$9","v":169},{"$f":"($E443-(SUM($J172:GZ172)))*GZ$9","v":169},{"$f":"($E443-(SUM($J172:HA172)))*HA$9","v":169},{"$f":"($E443-(SUM($J172:HB172)))*HB$9","v":169},{"$f":"($E443-(SUM($J172:HC172)))*HC$9","v":169},{"$f":"($E443-(SUM($J172:HD172)))*HD$9","v":169},{"$f":"($E443-(SUM($J172:HE172)))*HE$9","v":169},{"$f":"($E443-(SUM($J172:HF172)))*HF$9","v":169},{"$f":"($E443-(SUM($J172:HG172)))*HG$9","v":169},{"$f":"($E443-(SUM($J172:HH172)))*HH$9","v":169},{"$f":"($E443-(SUM($J172:HI172)))*HI$9","v":169},{"$f":"($E443-(SUM($J172:HJ172)))*HJ$9","v":169},{"$f":"($E443-(SUM($J172:HK172)))*HK$9","v":169},{"$f":"($E443-(SUM($J172:HL172)))*HL$9","v":169},{"$f":"($E443-(SUM($J172:HM172)))*HM$9","v":169},{"$f":"($E443-(SUM($J172:HN172)))*HN$9","v":169},{"$f":"($E443-(SUM($J172:HO172)))*HO$9","v":169},{"$f":"($E443-(SUM($J172:HP172)))*HP$9","v":0},{"$f":"($E443-(SUM($J172:HQ172)))*HQ$9","v":0},{"$f":"($E443-(SUM($J172:HR172)))*HR$9","v":0},{"$f":"($E443-(SUM($J172:HS172)))*HS$9","v":0},{"$f":"($E443-(SUM($J172:HT172)))*HT$9","v":0},{"$f":"($E443-(SUM($J172:HU172)))*HU$9","v":0},{"$f":"($E443-(SUM($J172:HV172)))*HV$9","v":0},{"$f":"($E443-(SUM($J172:HW172)))*HW$9","v":0},{"$f":"($E443-(SUM($J172:HX172)))*HX$9","v":0},{"$f":"($E443-(SUM($J172:HY172)))*HY$9","v":0},{"$f":"($E443-(SUM($J172:HZ172)))*HZ$9","v":0},{"$f":"($E443-(SUM($J172:IA172)))*IA$9","v":0},{"$f":"($E443-(SUM($J172:IB172)))*IB$9","v":0},{"$f":"($E443-(SUM($J172:IC172)))*IC$9","v":0},{"$f":"($E443-(SUM($J172:ID172)))*ID$9","v":0},{"$f":"($E443-(SUM($J172:IE172)))*IE$9","v":0},{"$f":"($E443-(SUM($J172:IF172)))*IF$9","v":0},{"$f":"($E443-(SUM($J172:IG172)))*IG$9","v":0},{"$f":"($E443-(SUM($J172:IH172)))*IH$9","v":0},{"$f":"($E443-(SUM($J172:II172)))*II$9","v":0},{"$f":"($E443-(SUM($J172:IJ172)))*IJ$9","v":0},{"$f":"($E443-(SUM($J172:IK172)))*IK$9","v":0},{"$f":"($E443-(SUM($J172:IL172)))*IL$9","v":0},{"$f":"($E443-(SUM($J172:IM172)))*IM$9","v":0},{"$f":"($E443-(SUM($J172:IN172)))*IN$9","v":0},{"$f":"($E443-(SUM($J172:IO172)))*IO$9","v":0},{"$f":"($E443-(SUM($J172:IP172)))*IP$9","v":0},{"$f":"($E443-(SUM($J172:IQ172)))*IQ$9","v":0},{"$f":"($E443-(SUM($J172:IR172)))*IR$9","v":0},{"$f":"($E443-(SUM($J172:IS172)))*IS$9","v":0},{"$f":"($E443-(SUM($J172:IT172)))*IT$9","v":0},{"$f":"($E443-(SUM($J172:IU172)))*IU$9","v":0}]
[null,null,"[spare]","Num",{"$f":"Inputs!H155","v":0},null,null,null,null,{"$f":"($E449-(SUM($J178:J178)))*J$9","v":0},{"$f":"($E449-(SUM($J178:K178)))*K$9","v":0},{"$f":"($E449-(SUM($J178:L178)))*L$9","v":0},{"$f":"($E449-(SUM($J178:M178)))*M$9","v":0},{"$f":"($E449-(SUM($J178:N178)))*N$9","v":0},{"$f":"($E449-(SUM($J178:O178)))*O$9","v":0},{"$f":"($E449-(SUM($J178:P178)))*P$9","v":0},{"$f":"($E449-(SUM($J178:Q178)))*Q$9","v":0},{"$f":"($E449-(SUM($J178:R178)))*R$9","v":0},{"$f":"($E449-(SUM($J178:S178)))*S$9","v":0},{"$f":"($E449-(SUM($J178:T178)))*T$9","v":0},{"$f":"($E449-(SUM($J178:U178)))*U$9","v":0},{"$f":"($E449-(SUM($J178:V178)))*V$9","v":0},{"$f":"($E449-(SUM($J178:W178)))*W$9","v":0},{"$f":"($E449-(SUM($J178:X178)))*X$9","v":0},{"$f":"($E449-(SUM($J178:Y178)))*Y$9","v":0},{"$f":"($E449-(SUM($J178:Z178)))*Z$9","v":0},{"$f":"($E449-(SUM($J178:AA178)))*AA$9","v":0},{"$f":"($E449-(SUM($J178:AB178)))*AB$9","v":0},{"$f":"($E449-(SUM($J178:AC178)))*AC$9","v":0},{"$f":"($E449-(SUM($J178:AD178)))*AD$9","v":0},{"$f":"($E449-(SUM($J178:AE178)))*AE$9","v":0},{"$f":"($E449-(SUM($J178:AF178)))*AF$9","v":0},{"$f":"($E449-(SUM($J178:AG178)))*AG$9","v":0},{"$f":"($E449-(SUM($J178:AH178)))*AH$9","v":0},{"$f":"($E449-(SUM($J178:AI178)))*AI$9","v":0},{"$f":"($E449-(SUM($J178:AJ178)))*AJ$9","v":0},{"$f":"($E449-(SUM($J178:AK178)))*AK$9","v":0},{"$f":"($E449-(SUM($J178:AL178)))*AL$9","v":0},{"$f":"($E449-(SUM($J178:AM178)))*AM$9","v":0},{"$f":"($E449-(SUM($J178:AN178)))*AN$9","v":0},{"$f":"($E449-(SUM($J178:AO178)))*AO$9","v":0},{"$f":"($E449-(SUM($J178:AP178)))*AP$9","v":0},{"$f":"($E449-(SUM($J178:AQ178)))*AQ$9","v":0},{"$f":"($E449-(SUM($J178:AR178)))*AR$9","v":0},{"$f":"($E449-(SUM($J178:AS178)))*AS$9","v":0},{"$f":"($E449-(SUM($J178:AT178)))*AT$9","v":0},{"$f":"($E449-(SUM($J178:AU178)))*AU$9","v":0},{"$f":"($E449-(SUM($J178:AV178)))*AV$9","v":0},{"$f":"($E449-(SUM($J178:AW178)))*AW$9","v":0},{"$f":"($E449-(SUM($J178:AX178)))*AX$9","v":0},{"$f":"($E449-(SUM($J178:AY178)))*AY$9","v":0},{"$f":"($E449-(SUM($J178:AZ178)))*AZ$9","v":0},{"$f":"($E449-(SUM($J178:BA178)))*BA$9","v":0},{"$f":"($E449-(SUM($J178:BB178)))*BB$9","v":0},{"$f":"($E449-(SUM($J178:BC178)))*BC$9","v":0},{"$f":"($E449-(SUM($J178:BD178)))*BD$9","v":0},{"$f":"($E449-(SUM($J178:BE178)))*BE$9","v":0},{"$f":"($E449-(SUM($J178:BF178)))*BF$9","v":0},{"$f":"($E449-(SUM($J178:BG178)))*BG$9","v":0},{"$f":"($E449-(SUM($J178:BH178)))*BH$9","v":0},{"$f":"($E449-(SUM($J178:BI178)))*BI$9","v":0},{"$f":"($E449-(SUM($J178:BJ178)))*BJ$9","v":0},{"$f":"($E449-(SUM($J178:BK178)))*BK$9","v":0},{"$f":"($E449-(SUM($J178:BL178)))*BL$9","v":0},{"$f":"($E449-(SUM($J178:BM178)))*BM$9","v":0},{"$f":"($E449-(SUM($J178:BN178)))*BN$9","v":0},{"$f":"($E449-(SUM($J178:BO178)))*BO$9","v":0},{"$f":"($E449-(SUM($J178:BP178)))*BP$9","v":0},{"$f":"($E449-(SUM($J178:BQ178)))*BQ$9","v":0},{"$f":"($E449-(SUM($J178:BR178)))*BR$9","v":0},{"$f":"($E449-(SUM($J178:BS178)))*BS$9","v":0},{"$f":"($E449-(SUM($J178:BT178)))*BT$9","v":0},{"$f":"($E449-(SUM($J178:BU178)))*BU$9","v":0},{"$f":"($E449-(SUM($J178:BV178)))*BV$9","v":0},{"$f":"($E449-(SUM($J178:BW178)))*BW$9","v":0},{"$f":"($E449-(SUM($J178:BX178)))*BX$9","v":0},{"$f":"($E449-(SUM($J178:BY178)))*BY$9","v":0},{"$f":"($E449-(SUM($J178:BZ178)))*BZ$9","v":0},{"$f":"($E449-(SUM($J178:CA178)))*CA$9","v":0},{"$f":"($E449-(SUM($J178:CB178)))*CB$9","v":0},{"$f":"($E449-(SUM($J178:CC178)))*CC$9","v":0},{"$f":"($E449-(SUM($J178:CD178)))*CD$9","v":0},{"$f":"($E449-(SUM($J178:CE178)))*CE$9","v":0},{"$f":"($E449-(SUM($J178:CF178)))*CF$9","v":0},{"$f":"($E449-(SUM($J178:CG178)))*CG$9","v":0},{"$f":"($E449-(SUM($J178:CH178)))*CH$9","v":0},{"$f":"($E449-(SUM($J178:CI178)))*CI$9","v":0},{"$f":"($E449-(SUM($J178:CJ178)))*CJ$9","v":0},{"$f":"($E449-(SUM($J178:CK178)))*CK$9","v":0},{"$f":"($E449-(SUM($J178:CL178)))*CL$9","v":0},{"$f":"($E449-(SUM($J178:CM178)))*CM$9","v":0},{"$f":"($E449-(SUM($J178:CN178)))*CN$9","v":0},{"$f":"($E449-(SUM($J178:CO178)))*CO$9","v":0},{"$f":"($E449-(SUM($J178:CP178)))*CP$9","v":0},{"$f":"($E449-(SUM($J178:CQ178)))*CQ$9","v":0},{"$f":"($E449-(SUM($J178:CR178)))*CR$9","v":0},{"$f":"($E449-(SUM($J178:CS178)))*CS$9","v":0},{"$f":"($E449-(SUM($J178:CT178)))*CT$9","v":0},{"$f":"($E449-(SUM($J178:CU178)))*CU$9","v":0},{"$f":"($E449-(SUM($J178:CV178)))*CV$9","v":0},{"$f":"($E449-(SUM($J178:CW178)))*CW$9","v":0},{"$f":"($E449-(SUM($J178:CX178)))*CX$9","v":0},{"$f":"($E449-(SUM($J178:CY178)))*CY$9","v":0},{"$f":"($E449-(SUM($J178:CZ178)))*CZ$9","v":0},{"$f":"($E449-(SUM($J178:DA178)))*DA$9","v":0},{"$f":"($E449-(SUM($J178:DB178)))*DB$9","v":0},{"$f":"($E449-(SUM($J178:DC178)))*DC$9","v":0},{"$f":"($E449-(SUM($J178:DD178)))*DD$9","v":0},{"$f":"($E449-(SUM($J178:DE178)))*DE$9","v":0},{"$f":"($E449-(SUM($J178:DF178)))*DF$9","v":0},{"$f":"($E449-(SUM($J178:DG178)))*DG$9","v":0},{"$f":"($E449-(SUM($J178:DH178)))*DH$9","v":0},{"$f":"($E449-(SUM($J178:DI178)))*DI$9","v":0},{"$f":"($E449-(SUM($J178:DJ178)))*DJ$9","v":0},{"$f":"($E449-(SUM($J178:DK178)))*DK$9","v":0},{"$f":"($E449-(SUM($J178:DL178)))*DL$9","v":0},{"$f":"($E449-(SUM($J178:DM178)))*DM$9","v":0},{"$f":"($E449-(SUM($J178:DN178)))*DN$9","v":0},{"$f":"($E449-(SUM($J178:DO178)))*DO$9","v":0},{"$f":"($E449-(SUM($J178:DP178)))*DP$9","v":0},{"$f":"($E449-(SUM($J178:DQ178)))*DQ$9","v":0},{"$f":"($E449-(SUM($J178:DR178)))*DR$9","v":0},{"$f":"($E449-(SUM($J178:DS178)))*DS$9","v":0},{"$f":"($E449-(SUM($J178:DT178)))*DT$9","v":0},{"$f":"($E449-(SUM($J178:DU178)))*DU$9","v":0},{"$f":"($E449-(SUM($J178:DV178)))*DV$9","v":0},{"$f":"($E449-(SUM($J178:DW178)))*DW$9","v":0},{"$f":"($E449-(SUM($J178:DX178)))*DX$9","v":0},{"$f":"($E449-(SUM($J178:DY178)))*DY$9","v":0},{"$f":"($E449-(SUM($J178:DZ178)))*DZ$9","v":0},{"$f":"($E449-(SUM($J178:EA178)))*EA$9","v":0},{"$f":"($E449-(SUM($J178:EB178)))*EB$9","v":0},{"$f":"($E449-(SUM($J178:EC178)))*EC$9","v":0},{"$f":"($E449-(SUM($J178:ED178)))*ED$9","v":0},{"$f":"($E449-(SUM($J178:EE178)))*EE$9","v":0},{"$f":"($E449-(SUM($J178:EF178)))*EF$9","v":0},{"$f":"($E449-(SUM($J178:EG178)))*EG$9","v":0},{"$f":"($E449-(SUM($J178:EH178)))*EH$9","v":0},{"$f":"($E449-(SUM($J178:EI178)))*EI$9","v":0},{"$f":"($E449-(SUM($J178:EJ178)))*EJ$9","v":0},{"$f":"($E449-(SUM($J178:EK178)))*EK$9","v":0},{"$f":"($E449-(SUM($J178:EL178)))*EL$9","v":0},{"$f":"($E449-(SUM($J178:EM178)))*EM$9","v":0},{"$f":"($E449-(SUM($J178:EN178)))*EN$9","v":0},{"$f":"($E449-(SUM($J178:EO178)))*EO$9","v":0},{"$f":"($E449-(SUM($J178:EP178)))*EP$9","v":0},{"$f":"($E449-(SUM($J178:EQ178)))*EQ$9","v":0},{"$f":"($E449-(SUM($J178:ER178)))*ER$9","v":0},{"$f":"($E449-(SUM($J178:ES178)))*ES$9","v":0},{"$f":"($E449-(SUM($J178:ET178)))*ET$9","v":0},{"$f":"($E449-(SUM($J178:EU178)))*EU$9","v":0},{"$f":"($E449-(SUM($J178:EV178)))*EV$9","v":0},{"$f":"($E449-(SUM($J178:EW178)))*EW$9","v":0},{"$f":"($E449-(SUM($J178:EX178)))*EX$9","v":0},{"$f":"($E449-(SUM($J178:EY178)))*EY$9","v":0},{"$f":"($E449-(SUM($J178:EZ178)))*EZ$9","v":0},{"$f":"($E449-(SUM($J178:FA178)))*FA$9","v":0},{"$f":"($E449-(SUM($J178:FB178)))*FB$9","v":0},{"$f":"($E449-(SUM($J178:FC178)))*FC$9","v":0},{"$f":"($E449-(SUM($J178:FD178)))*FD$9","v":0},{"$f":"($E449-(SUM($J178:FE178)))*FE$9","v":0},{"$f":"($E449-(SUM($J178:FF178)))*FF$9","v":0},{"$f":"($E449-(SUM($J178:FG178)))*FG$9","v":0},{"$f":"($E449-(SUM($J178:FH178)))*FH$9","v":0},{"$f":"($E449-(SUM($J178:FI178)))*FI$9","v":0},{"$f":"($E449-(SUM($J178:FJ178)))*FJ$9","v":0},{"$f":"($E449-(SUM($J178:FK178)))*FK$9","v":0},{"$f":"($E449-(SUM($J178:FL178)))*FL$9","v":0},{"$f":"($E449-(SUM($J178:FM178)))*FM$9","v":0},{"$f":"($E449-(SUM($J178:FN178)))*FN$9","v":0},{"$f":"($E449-(SUM($J178:FO178)))*FO$9","v":0},{"$f":"($E449-(SUM($J178:FP178)))*FP$9","v":0},{"$f":"($E449-(SUM($J178:FQ178)))*FQ$9","v":0},{"$f":"($E449-(SUM($J178:FR178)))*FR$9","v":0},{"$f":"($E449-(SUM($J178:FS178)))*FS$9","v":0},{"$f":"($E449-(SUM($J178:FT178)))*FT$9","v":0},{"$f":"($E449-(SUM($J178:FU178)))*FU$9","v":0},{"$f":"($E449-(SUM($J178:FV178)))*FV$9","v":0},{"$f":"($E449-(SUM($J178:FW178)))*FW$9","v":0},{"$f":"($E449-(SUM($J178:FX178)))*FX$9","v":0},{"$f":"($E449-(SUM($J178:FY178)))*FY$9","v":0},{"$f":"($E449-(SUM($J178:FZ178)))*FZ$9","v":0},{"$f":"($E449-(SUM($J178:GA178)))*GA$9","v":0},{"$f":"($E449-(SUM($J178:GB178)))*GB$9","v":0},{"$f":"($E449-(SUM($J178:GC178)))*GC$9","v":0},{"$f":"($E449-(SUM($J178:GD178)))*GD$9","v":0},{"$f":"($E449-(SUM($J178:GE178)))*GE$9","v":0},{"$f":"($E449-(SUM($J178:GF178)))*GF$9","v":0},{"$f":"($E449-(SUM($J178:GG178)))*GG$9","v":0},{"$f":"($E449-(SUM($J178:GH178)))*GH$9","v":0},{"$f":"($E449-(SUM($J178:GI178)))*GI$9","v":0},{"$f":"($E449-(SUM($J178:GJ178)))*GJ$9","v":0},{"$f":"($E449-(SUM($J178:GK178)))*GK$9","v":0},{"$f":"($E449-(SUM($J178:GL178)))*GL$9","v":0},{"$f":"($E449-(SUM($J178:GM178)))*GM$9","v":0},{"$f":"($E449-(SUM($J178:GN178)))*GN$9","v":0},{"$f":"($E449-(SUM($J178:GO178)))*GO$9","v":0},{"$f":"($E449-(SUM($J178:GP178)))*GP$9","v":0},{"$f":"($E449-(SUM($J178:GQ178)))*GQ$9","v":0},{"$f":"($E449-(SUM($J178:GR178)))*GR$9","v":0},{"$f":"($E449-(SUM($J178:GS178)))*GS$9","v":0},{"$f":"($E449-(SUM($J178:GT178)))*GT$9","v":0},{"$f":"($E449-(SUM($J178:GU178)))*GU$9","v":0},{"$f":"($E449-(SUM($J178:GV178)))*GV$9","v":0},{"$f":"($E449-(SUM($J178:GW178)))*GW$9","v":0},{"$f":"($E449-(SUM($J178:GX178)))*GX$9","v":0},{"$f":"($E449-(SUM($J178:GY178)))*GY$9","v":0},{"$f":"($E449-(SUM($J178:GZ178)))*GZ$9","v":0},{"$f":"($E449-(SUM($J178:HA178)))*HA$9","v":0},{"$f":"($E449-(SUM($J178:HB178)))*HB$9","v":0},{"$f":"($E449-(SUM($J178:HC178)))*HC$9","v":0},{"$f":"($E449-(SUM($J178:HD178)))*HD$9","v":0},{"$f":"($E449-(SUM($J178:HE178)))*HE$9","v":0},{"$f":"($E449-(SUM($J178:HF178)))*HF$9","v":0},{"$f":"($E449-(SUM($J178:HG178)))*HG$9","v":0},{"$f":"($E449-(SUM($J178:HH178)))*HH$9","v":0},{"$f":"($E449-(SUM($J178:HI178)))*HI$9","v":0},{"$f":"($E449-(SUM($J178:HJ178)))*HJ$9","v":0},{"$f":"($E449-(SUM($J178:HK178)))*HK$9","v":0},{"$f":"($E449-(SUM($J178:HL178)))*HL$9","v":0},{"$f":"($E449-(SUM($J178:HM178)))*HM$9","v":0},{"$f":"($E449-(SUM($J178:HN178)))*HN$9","v":0},{"$f":"($E449-(SUM($J178:HO178)))*HO$9","v":0},{"$f":"($E449-(SUM($J178:HP178)))*HP$9","v":0},{"$f":"($E449-(SUM($J178:HQ178)))*HQ$9","v":0},{"$f":"($E449-(SUM($J178:HR178)))*HR$9","v":0},{"$f":"($E449-(SUM($J178:HS178)))*HS$9","v":0},{"$f":"($E449-(SUM($J178:HT178)))*HT$9","v":0},{"$f":"($E449-(SUM($J178:HU178)))*HU$9","v":0},{"$f":"($E449-(SUM($J178:HV178)))*HV$9","v":0},{"$f":"($E449-(SUM($J178:HW178)))*HW$9","v":0},{"$f":"($E449-(SUM($J178:HX178)))*HX$9","v":0},{"$f":"($E449-(SUM($J178:HY178)))*HY$9","v":0},{"$f":"($E449-(SUM($J178:HZ178)))*HZ$9","v":0},{"$f":"($E449-(SUM($J178:IA178)))*IA$9","v":0},{"$f":"($E449-(SUM($J178:IB178)))*IB$9","v":0},{"$f":"($E449-(SUM($J178:IC178)))*IC$9","v":0},{"$f":"($E449-(SUM($J178:ID178)))*ID$9","v":0},{"$f":"($E449-(SUM($J178:IE178)))*IE$9","v":0},{"$f":"($E449-(SUM($J178:IF178)))*IF$9","v":0},{"$f":"($E449-(SUM($J178:IG178)))*IG$9","v":0},{"$f":"($E449-(SUM($J178:IH178)))*IH$9","v":0},{"$f":"($E449-(SUM($J178:II178)))*II$9","v":0},{"$f":"($E449-(SUM($J178:IJ178)))*IJ$9","v":0},{"$f":"($E449-(SUM($J178:IK178)))*IK$9","v":0},{"$f":"($E449-(SUM($J178:IL178)))*IL$9","v":0},{"$f":"($E449-(SUM($J178:IM178)))*IM$9","v":0},{"$f":"($E449-(SUM($J178:IN178)))*IN$9","v":0},{"$f":"($E449-(SUM($J178:IO178)))*IO$9","v":0},{"$f":"($E449-(SUM($J178:IP178)))*IP$9","v":0},{"$f":"($E449-(SUM($J178:IQ178)))*IQ$9","v":0},{"$f":"($E449-(SUM($J178:IR178)))*IR$9","v":0},{"$f":"($E449-(SUM($J178:IS178)))*IS$9","v":0},{"$f":"($E449-(SUM($J178:IT178)))*IT$9","v":0},{"$f":"($E449-(SUM($J178:IU178)))*IU$9","v":0}]
[null,null,"Market"]
[null,null,"4 Bedroom","Num",{"$f":"Inputs!I151","v":0},null,null,null,null,{"$f":"($E458-(SUM($J187:J187)))*J$9","v":0},{"$f":"($E458-(SUM($J187:K187)))*K$9","v":0},{"$f":"($E458-(SUM($J187:L187)))*L$9","v":0},{"$f":"($E458-(SUM($J187:M187)))*M$9","v":0},{"$f":"($E458-(SUM($J187:N187)))*N$9","v":0},{"$f":"($E458-(SUM($J187:O187)))*O$9","v":0},{"$f":"($E458-(SUM($J187:P187)))*P$9","v":0},{"$f":"($E458-(SUM($J187:Q187)))*Q$9","v":0},{"$f":"($E458-(SUM($J187:R187)))*R$9","v":0},{"$f":"($E458-(SUM($J187:S187)))*S$9","v":0},{"$f":"($E458-(SUM($J187:T187)))*T$9","v":0},{"$f":"($E458-(SUM($J187:U187)))*U$9","v":0},{"$f":"($E458-(SUM($J187:V187)))*V$9","v":0},{"$f":"($E458-(SUM($J187:W187)))*W$9","v":0},{"$f":"($E458-(SUM($J187:X187)))*X$9","v":0},{"$f":"($E458-(SUM($J187:Y187)))*Y$9","v":0},{"$f":"($E458-(SUM($J187:Z187)))*Z$9","v":0},{"$f":"($E458-(SUM($J187:AA187)))*AA$9","v":0},{"$f":"($E458-(SUM($J187:AB187)))*AB$9","v":0},{"$f":"($E458-(SUM($J187:AC187)))*AC$9","v":0},{"$f":"($E458-(SUM($J187:AD187)))*AD$9","v":0},{"$f":"($E458-(SUM($J187:AE187)))*AE$9","v":0},{"$f":"($E458-(SUM($J187:AF187)))*AF$9","v":0},{"$f":"($E458-(SUM($J187:AG187)))*AG$9","v":0},{"$f":"($E458-(SUM($J187:AH187)))*AH$9","v":0},{"$f":"($E458-(SUM($J187:AI187)))*AI$9","v":0},{"$f":"($E458-(SUM($J187:AJ187)))*AJ$9","v":0},{"$f":"($E458-(SUM($J187:AK187)))*AK$9","v":0},{"$f":"($E458-(SUM($J187:AL187)))*AL$9","v":0},{"$f":"($E458-(SUM($J187:AM187)))*AM$9","v":0},{"$f":"($E458-(SUM($J187:AN187)))*AN$9","v":0},{"$f":"($E458-(SUM($J187:AO187)))*AO$9","v":0},{"$f":"($E458-(SUM($J187:AP187)))*AP$9","v":0},{"$f":"($E458-(SUM($J187:AQ187)))*AQ$9","v":0},{"$f":"($E458-(SUM($J187:AR187)))*AR$9","v":0},{"$f":"($E458-(SUM($J187:AS187)))*AS$9","v":0},{"$f":"($E458-(SUM($J187:AT187)))*AT$9","v":0},{"$f":"($E458-(SUM($J187:AU187)))*AU$9","v":0},{"$f":"($E458-(SUM($J187:AV187)))*AV$9","v":0},{"$f":"($E458-(SUM($J187:AW187)))*AW$9","v":0},{"$f":"($E458-(SUM($J187:AX187)))*AX$9","v":0},{"$f":"($E458-(SUM($J187:AY187)))*AY$9","v":0},{"$f":"($E458-(SUM($J187:AZ187)))*AZ$9","v":0},{"$f":"($E458-(SUM($J187:BA187)))*BA$9","v":0},{"$f":"($E458-(SUM($J187:BB187)))*BB$9","v":0},{"$f":"($E458-(SUM($J187:BC187)))*BC$9","v":0},{"$f":"($E458-(SUM($J187:BD187)))*BD$9","v":0},{"$f":"($E458-(SUM($J187:BE187)))*BE$9","v":0},{"$f":"($E458-(SUM($J187:BF187)))*BF$9","v":0},{"$f":"($E458-(SUM($J187:BG187)))*BG$9","v":0},{"$f":"($E458-(SUM($J187:BH187)))*BH$9","v":0},{"$f":"($E458-(SUM($J187:BI187)))*BI$9","v":0},{"$f":"($E458-(SUM($J187:BJ187)))*BJ$9","v":0},{"$f":"($E458-(SUM($J187:BK187)))*BK$9","v":0},{"$f":"($E458-(SUM($J187:BL187)))*BL$9","v":0},{"$f":"($E458-(SUM($J187:BM187)))*BM$9","v":0},{"$f":"($E458-(SUM($J187:BN187)))*BN$9","v":0},{"$f":"($E458-(SUM($J187:BO187)))*BO$9","v":0},{"$f":"($E458-(SUM($J187:BP187)))*BP$9","v":0},{"$f":"($E458-(SUM($J187:BQ187)))*BQ$9","v":0},{"$f":"($E458-(SUM($J187:BR187)))*BR$9","v":0},{"$f":"($E458-(SUM($J187:BS187)))*BS$9","v":0},{"$f":"($E458-(SUM($J187:BT187)))*BT$9","v":0},{"$f":"($E458-(SUM($J187:BU187)))*BU$9","v":0},{"$f":"($E458-(SUM($J187:BV187)))*BV$9","v":0},{"$f":"($E458-(SUM($J187:BW187)))*BW$9","v":0},{"$f":"($E458-(SUM($J187:BX187)))*BX$9","v":0},{"$f":"($E458-(SUM($J187:BY187)))*BY$9","v":0},{"$f":"($E458-(SUM($J187:BZ187)))*BZ$9","v":0},{"$f":"($E458-(SUM($J187:CA187)))*CA$9","v":0},{"$f":"($E458-(SUM($J187:CB187)))*CB$9","v":0},{"$f":"($E458-(SUM($J187:CC187)))*CC$9","v":0},{"$f":"($E458-(SUM($J187:CD187)))*CD$9","v":0},{"$f":"($E458-(SUM($J187:CE187)))*CE$9","v":0},{"$f":"($E458-(SUM($J187:CF187)))*CF$9","v":0},{"$f":"($E458-(SUM($J187:CG187)))*CG$9","v":0},{"$f":"($E458-(SUM($J187:CH187)))*CH$9","v":0},{"$f":"($E458-(SUM($J187:CI187)))*CI$9","v":0},{"$f":"($E458-(SUM($J187:CJ187)))*CJ$9","v":0},{"$f":"($E458-(SUM($J187:CK187)))*CK$9","v":0},{"$f":"($E458-(SUM($J187:CL187)))*CL$9","v":0},{"$f":"($E458-(SUM($J187:CM187)))*CM$9","v":0},{"$f":"($E458-(SUM($J187:CN187)))*CN$9","v":0},{"$f":"($E458-(SUM($J187:CO187)))*CO$9","v":0},{"$f":"($E458-(SUM($J187:CP187)))*CP$9","v":0},{"$f":"($E458-(SUM($J187:CQ187)))*CQ$9","v":0},{"$f":"($E458-(SUM($J187:CR187)))*CR$9","v":0},{"$f":"($E458-(SUM($J187:CS187)))*CS$9","v":0},{"$f":"($E458-(SUM($J187:CT187)))*CT$9","v":0},{"$f":"($E458-(SUM($J187:CU187)))*CU$9","v":0},{"$f":"($E458-(SUM($J187:CV187)))*CV$9","v":0},{"$f":"($E458-(SUM($J187:CW187)))*CW$9","v":0},{"$f":"($E458-(SUM($J187:CX187)))*CX$9","v":0},{"$f":"($E458-(SUM($J187:CY187)))*CY$9","v":0},{"$f":"($E458-(SUM($J187:CZ187)))*CZ$9","v":0},{"$f":"($E458-(SUM($J187:DA187)))*DA$9","v":0},{"$f":"($E458-(SUM($J187:DB187)))*DB$9","v":0},{"$f":"($E458-(SUM($J187:DC187)))*DC$9","v":0},{"$f":"($E458-(SUM($J187:DD187)))*DD$9","v":0},{"$f":"($E458-(SUM($J187:DE187)))*DE$9","v":0},{"$f":"($E458-(SUM($J187:DF187)))*DF$9","v":0},{"$f":"($E458-(SUM($J187:DG187)))*DG$9","v":0},{"$f":"($E458-(SUM($J187:DH187)))*DH$9","v":0},{"$f":"($E458-(SUM($J187:DI187)))*DI$9","v":0},{"$f":"($E458-(SUM($J187:DJ187)))*DJ$9","v":0},{"$f":"($E458-(SUM($J187:DK187)))*DK$9","v":0},{"$f":"($E458-(SUM($J187:DL187)))*DL$9","v":0},{"$f":"($E458-(SUM($J187:DM187)))*DM$9","v":0},{"$f":"($E458-(SUM($J187:DN187)))*DN$9","v":0},{"$f":"($E458-(SUM($J187:DO187)))*DO$9","v":0},{"$f":"($E458-(SUM($J187:DP187)))*DP$9","v":0},{"$f":"($E458-(SUM($J187:DQ187)))*DQ$9","v":0},{"$f":"($E458-(SUM($J187:DR187)))*DR$9","v":0},{"$f":"($E458-(SUM($J187:DS187)))*DS$9","v":0},{"$f":"($E458-(SUM($J187:DT187)))*DT$9","v":0},{"$f":"($E458-(SUM($J187:DU187)))*DU$9","v":0},{"$f":"($E458-(SUM($J187:DV187)))*DV$9","v":0},{"$f":"($E458-(SUM($J187:DW187)))*DW$9","v":0},{"$f":"($E458-(SUM($J187:DX187)))*DX$9","v":0},{"$f":"($E458-(SUM($J187:DY187)))*DY$9","v":0},{"$f":"($E458-(SUM($J187:DZ187)))*DZ$9","v":0},{"$f":"($E458-(SUM($J187:EA187)))*EA$9","v":0},{"$f":"($E458-(SUM($J187:EB187)))*EB$9","v":0},{"$f":"($E458-(SUM($J187:EC187)))*EC$9","v":0},{"$f":"($E458-(SUM($J187:ED187)))*ED$9","v":0},{"$f":"($E458-(SUM($J187:EE187)))*EE$9","v":0},{"$f":"($E458-(SUM($J187:EF187)))*EF$9","v":0},{"$f":"($E458-(SUM($J187:EG187)))*EG$9","v":0},{"$f":"($E458-(SUM($J187:EH187)))*EH$9","v":0},{"$f":"($E458-(SUM($J187:EI187)))*EI$9","v":0},{"$f":"($E458-(SUM($J187:EJ187)))*EJ$9","v":0},{"$f":"($E458-(SUM($J187:EK187)))*EK$9","v":0},{"$f":"($E458-(SUM($J187:EL187)))*EL$9","v":0},{"$f":"($E458-(SUM($J187:EM187)))*EM$9","v":0},{"$f":"($E458-(SUM($J187:EN187)))*EN$9","v":0},{"$f":"($E458-(SUM($J187:EO187)))*EO$9","v":0},{"$f":"($E458-(SUM($J187:EP187)))*EP$9","v":0},{"$f":"($E458-(SUM($J187:EQ187)))*EQ$9","v":0},{"$f":"($E458-(SUM($J187:ER187)))*ER$9","v":0},{"$f":"($E458-(SUM($J187:ES187)))*ES$9","v":0},{"$f":"($E458-(SUM($J187:ET187)))*ET$9","v":0},{"$f":"($E458-(SUM($J187:EU187)))*EU$9","v":0},{"$f":"($E458-(SUM($J187:EV187)))*EV$9","v":0},{"$f":"($E458-(SUM($J187:EW187)))*EW$9","v":0},{"$f":"($E458-(SUM($J187:EX187)))*EX$9","v":0},{"$f":"($E458-(SUM($J187:EY187)))*EY$9","v":0},{"$f":"($E458-(SUM($J187:EZ187)))*EZ$9","v":0},{"$f":"($E458-(SUM($J187:FA187)))*FA$9","v":0},{"$f":"($E458-(SUM($J187:FB187)))*FB$9","v":0},{"$f":"($E458-(SUM($J187:FC187)))*FC$9","v":0},{"$f":"($E458-(SUM($J187:FD187)))*FD$9","v":0},{"$f":"($E458-(SUM($J187:FE187)))*FE$9","v":0},{"$f":"($E458-(SUM($J187:FF187)))*FF$9","v":0},{"$f":"($E458-(SUM($J187:FG187)))*FG$9","v":0},{"$f":"($E458-(SUM($J187:FH187)))*FH$9","v":0},{"$f":"($E458-(SUM($J187:FI187)))*FI$9","v":0},{"$f":"($E458-(SUM($J187:FJ187)))*FJ$9","v":0},{"$f":"($E458-(SUM($J187:FK187)))*FK$9","v":0},{"$f":"($E458-(SUM($J187:FL187)))*FL$9","v":0},{"$f":"($E458-(SUM($J187:FM187)))*FM$9","v":0},{"$f":"($E458-(SUM($J187:FN187)))*FN$9","v":0},{"$f":"($E458-(SUM($J187:FO187)))*FO$9","v":0},{"$f":"($E458-(SUM($J187:FP187)))*FP$9","v":0},{"$f":"($E458-(SUM($J187:FQ187)))*FQ$9","v":0},{"$f":"($E458-(SUM($J187:FR187)))*FR$9","v":0},{"$f":"($E458-(SUM($J187:FS187)))*FS$9","v":0},{"$f":"($E458-(SUM($J187:FT187)))*FT$9","v":0},{"$f":"($E458-(SUM($J187:FU187)))*FU$9","v":0},{"$f":"($E458-(SUM($J187:FV187)))*FV$9","v":0},{"$f":"($E458-(SUM($J187:FW187)))*FW$9","v":0},{"$f":"($E458-(SUM($J187:FX187)))*FX$9","v":0},{"$f":"($E458-(SUM($J187:FY187)))*FY$9","v":0},{"$f":"($E458-(SUM($J187:FZ187)))*FZ$9","v":0},{"$f":"($E458-(SUM($J187:GA187)))*GA$9","v":0},{"$f":"($E458-(SUM($J187:GB187)))*GB$9","v":0},{"$f":"($E458-(SUM($J187:GC187)))*GC$9","v":0},{"$f":"($E458-(SUM($J187:GD187)))*GD$9","v":0},{"$f":"($E458-(SUM($J187:GE187)))*GE$9","v":0},{"$f":"($E458-(SUM($J187:GF187)))*GF$9","v":0},{"$f":"($E458-(SUM($J187:GG187)))*GG$9","v":0},{"$f":"($E458-(SUM($J187:GH187)))*GH$9","v":0},{"$f":"($E458-(SUM($J187:GI187)))*GI$9","v":0},{"$f":"($E458-(SUM($J187:GJ187)))*GJ$9","v":0},{"$f":"($E458-(SUM($J187:GK187)))*GK$9","v":0},{"$f":"($E458-(SUM($J187:GL187)))*GL$9","v":0},{"$f":"($E458-(SUM($J187:GM187)))*GM$9","v":0},{"$f":"($E458-(SUM($J187:GN187)))*GN$9","v":0},{"$f":"($E458-(SUM($J187:GO187)))*GO$9","v":0},{"$f":"($E458-(SUM($J187:GP187)))*GP$9","v":0},{"$f":"($E458-(SUM($J187:GQ187)))*GQ$9","v":0},{"$f":"($E458-(SUM($J187:GR187)))*GR$9","v":0},{"$f":"($E458-(SUM($J187:GS187)))*GS$9","v":0},{"$f":"($E458-(SUM($J187:GT187)))*GT$9","v":0},{"$f":"($E458-(SUM($J187:GU187)))*GU$9","v":0},{"$f":"($E458-(SUM($J187:GV187)))*GV$9","v":0},{"$f":"($E458-(SUM($J187:GW187)))*GW$9","v":0},{"$f":"($E458-(SUM($J187:GX187)))*GX$9","v":0},{"$f":"($E458-(SUM($J187:GY187)))*GY$9","v":0},{"$f":"($E458-(SUM($J187:GZ187)))*GZ$9","v":0},{"$f":"($E458-(SUM($J187:HA187)))*HA$9","v":0},{"$f":"($E458-(SUM($J187:HB187)))*HB$9","v":0},{"$f":"($E458-(SUM($J187:HC187)))*HC$9","v":0},{"$f":"($E458-(SUM($J187:HD187)))*HD$9","v":0},{"$f":"($E458-(SUM($J187:HE187)))*HE$9","v":0},{"$f":"($E458-(SUM($J187:HF187)))*HF$9","v":0},{"$f":"($E458-(SUM($J187:HG187)))*HG$9","v":0},{"$f":"($E458-(SUM($J187:HH187)))*HH$9","v":0},{"$f":"($E458-(SUM($J187:HI187)))*HI$9","v":0},{"$f":"($E458-(SUM($J187:HJ187)))*HJ$9","v":0},{"$f":"($E458-(SUM($J187:HK187)))*HK$9","v":0},{"$f":"($E458-(SUM($J187:HL187)))*HL$9","v":0},{"$f":"($E458-(SUM($J187:HM187)))*HM$9","v":0},{"$f":"($E458-(SUM($J187:HN187)))*HN$9","v":0},{"$f":"($E458-(SUM($J187:HO187)))*HO$9","v":0},{"$f":"($E458-(SUM($J187:HP187)))*HP$9","v":0},{"$f":"($E458-(SUM($J187:HQ187)))*HQ$9","v":0},{"$f":"($E458-(SUM($J187:HR187)))*HR$9","v":0},{"$f":"($E458-(SUM($J187:HS187)))*HS$9","v":0},{"$f":"($E458-(SUM($J187:HT187)))*HT$9","v":0},{"$f":"($E458-(SUM($J187:HU187)))*HU$9","v":0},{"$f":"($E458-(SUM($J187:HV187)))*HV$9","v":0},{"$f":"($E458-(SUM($J187:HW187)))*HW$9","v":0},{"$f":"($E458-(SUM($J187:HX187)))*HX$9","v":0},{"$f":"($E458-(SUM($J187:HY187)))*HY$9","v":0},{"$f":"($E458-(SUM($J187:HZ187)))*HZ$9","v":0},{"$f":"($E458-(SUM($J187:IA187)))*IA$9","v":0},{"$f":"($E458-(SUM($J187:IB187)))*IB$9","v":0},{"$f":"($E458-(SUM($J187:IC187)))*IC$9","v":0},{"$f":"($E458-(SUM($J187:ID187)))*ID$9","v":0},{"$f":"($E458-(SUM($J187:IE187)))*IE$9","v":0},{"$f":"($E458-(SUM($J187:IF187)))*IF$9","v":0},{"$f":"($E458-(SUM($J187:IG187)))*IG$9","v":0},{"$f":"($E458-(SUM($J187:IH187)))*IH$9","v":0},{"$f":"($E458-(SUM($J187:II187)))*II$9","v":0},{"$f":"($E458-(SUM($J187:IJ187)))*IJ$9","v":0},{"$f":"($E458-(SUM($J187:IK187)))*IK$9","v":0},{"$f":"($E458-(SUM($J187:IL187)))*IL$9","v":0},{"$f":"($E458-(SUM($J187:IM187)))*IM$9","v":0},{"$f":"($E458-(SUM($J187:IN187)))*IN$9","v":0},{"$f":"($E458-(SUM($J187:IO187)))*IO$9","v":0},{"$f":"($E458-(SUM($J187:IP187)))*IP$9","v":0},{"$f":"($E458-(SUM($J187:IQ187)))*IQ$9","v":0},{"$f":"($E458-(SUM($J187:IR187)))*IR$9","v":0},{"$f":"($E458-(SUM($J187:IS187)))*IS$9","v":0},{"$f":"($E458-(SUM($J187:IT187)))*IT$9","v":0},{"$f":"($E458-(SUM($J187:IU187)))*IU$9","v":0}]
[null,null,"[spare]","Num",{"$f":"Inputs!I155","v":0},null,null,null,null,{"$f":"($E462-(SUM($J191:J191)))*J$9","v":0},{"$f":"($E462-(SUM($J191:K191)))*K$9","v":0},{"$f":"($E462-(SUM($J191:L191)))*L$9","v":0},{"$f":"($E462-(SUM($J191:M191)))*M$9","v":0},{"$f":"($E462-(SUM($J191:N191)))*N$9","v":0},{"$f":"($E462-(SUM($J191:O191)))*O$9","v":0},{"$f":"($E462-(SUM($J191:P191)))*P$9","v":0},{"$f":"($E462-(SUM($J191:Q191)))*Q$9","v":0},{"$f":"($E462-(SUM($J191:R191)))*R$9","v":0},{"$f":"($E462-(SUM($J191:S191)))*S$9","v":0},{"$f":"($E462-(SUM($J191:T191)))*T$9","v":0},{"$f":"($E462-(SUM($J191:U191)))*U$9","v":0},{"$f":"($E462-(SUM($J191:V191)))*V$9","v":0},{"$f":"($E462-(SUM($J191:W191)))*W$9","v":0},{"$f":"($E462-(SUM($J191:X191)))*X$9","v":0},{"$f":"($E462-(SUM($J191:Y191)))*Y$9","v":0},{"$f":"($E462-(SUM($J191:Z191)))*Z$9","v":0},{"$f":"($E462-(SUM($J191:AA191)))*AA$9","v":0},{"$f":"($E462-(SUM($J191:AB191)))*AB$9","v":0},{"$f":"($E462-(SUM($J191:AC191)))*AC$9","v":0},{"$f":"($E462-(SUM($J191:AD191)))*AD$9","v":0},{"$f":"($E462-(SUM($J191:AE191)))*AE$9","v":0},{"$f":"($E462-(SUM($J191:AF191)))*AF$9","v":0},{"$f":"($E462-(SUM($J191:AG191)))*AG$9","v":0},{"$f":"($E462-(SUM($J191:AH191)))*AH$9","v":0},{"$f":"($E462-(SUM($J191:AI191)))*AI$9","v":0},{"$f":"($E462-(SUM($J191:AJ191)))*AJ$9","v":0},{"$f":"($E462-(SUM($J191:AK191)))*AK$9","v":0},{"$f":"($E462-(SUM($J191:AL191)))*AL$9","v":0},{"$f":"($E462-(SUM($J191:AM191)))*AM$9","v":0},{"$f":"($E462-(SUM($J191:AN191)))*AN$9","v":0},{"$f":"($E462-(SUM($J191:AO191)))*AO$9","v":0},{"$f":"($E462-(SUM($J191:AP191)))*AP$9","v":0},{"$f":"($E462-(SUM($J191:AQ191)))*AQ$9","v":0},{"$f":"($E462-(SUM($J191:AR191)))*AR$9","v":0},{"$f":"($E462-(SUM($J191:AS191)))*AS$9","v":0},{"$f":"($E462-(SUM($J191:AT191)))*AT$9","v":0},{"$f":"($E462-(SUM($J191:AU191)))*AU$9","v":0},{"$f":"($E462-(SUM($J191:AV191)))*AV$9","v":0},{"$f":"($E462-(SUM($J191:AW191)))*AW$9","v":0},{"$f":"($E462-(SUM($J191:AX191)))*AX$9","v":0},{"$f":"($E462-(SUM($J191:AY191)))*AY$9","v":0},{"$f":"($E462-(SUM($J191:AZ191)))*AZ$9","v":0},{"$f":"($E462-(SUM($J191:BA191)))*BA$9","v":0},{"$f":"($E462-(SUM($J191:BB191)))*BB$9","v":0},{"$f":"($E462-(SUM($J191:BC191)))*BC$9","v":0},{"$f":"($E462-(SUM($J191:BD191)))*BD$9","v":0},{"$f":"($E462-(SUM($J191:BE191)))*BE$9","v":0},{"$f":"($E462-(SUM($J191:BF191)))*BF$9","v":0},{"$f":"($E462-(SUM($J191:BG191)))*BG$9","v":0},{"$f":"($E462-(SUM($J191:BH191)))*BH$9","v":0},{"$f":"($E462-(SUM($J191:BI191)))*BI$9","v":0},{"$f":"($E462-(SUM($J191:BJ191)))*BJ$9","v":0},{"$f":"($E462-(SUM($J191:BK191)))*BK$9","v":0},{"$f":"($E462-(SUM($J191:BL191)))*BL$9","v":0},{"$f":"($E462-(SUM($J191:BM191)))*BM$9","v":0},{"$f":"($E462-(SUM($J191:BN191)))*BN$9","v":0},{"$f":"($E462-(SUM($J191:BO191)))*BO$9","v":0},{"$f":"($E462-(SUM($J191:BP191)))*BP$9","v":0},{"$f":"($E462-(SUM($J191:BQ191)))*BQ$9","v":0},{"$f":"($E462-(SUM($J191:BR191)))*BR$9","v":0},{"$f":"($E462-(SUM($J191:BS191)))*BS$9","v":0},{"$f":"($E462-(SUM($J191:BT191)))*BT$9","v":0},{"$f":"($E462-(SUM($J191:BU191)))*BU$9","v":0},{"$f":"($E462-(SUM($J191:BV191)))*BV$9","v":0},{"$f":"($E462-(SUM($J191:BW191)))*BW$9","v":0},{"$f":"($E462-(SUM($J191:BX191)))*BX$9","v":0},{"$f":"($E462-(SUM($J191:BY191)))*BY$9","v":0},{"$f":"($E462-(SUM($J191:BZ191)))*BZ$9","v":0},{"$f":"($E462-(SUM($J191:CA191)))*CA$9","v":0},{"$f":"($E462-(SUM($J191:CB191)))*CB$9","v":0},{"$f":"($E462-(SUM($J191:CC191)))*CC$9","v":0},{"$f":"($E462-(SUM($J191:CD191)))*CD$9","v":0},{"$f":"($E462-(SUM($J191:CE191)))*CE$9","v":0},{"$f":"($E462-(SUM($J191:CF191)))*CF$9","v":0},{"$f":"($E462-(SUM($J191:CG191)))*CG$9","v":0},{"$f":"($E462-(SUM($J191:CH191)))*CH$9","v":0},{"$f":"($E462-(SUM($J191:CI191)))*CI$9","v":0},{"$f":"($E462-(SUM($J191:CJ191)))*CJ$9","v":0},{"$f":"($E462-(SUM($J191:CK191)))*CK$9","v":0},{"$f":"($E462-(SUM($J191:CL191)))*CL$9","v":0},{"$f":"($E462-(SUM($J191:CM191)))*CM$9","v":0},{"$f":"($E462-(SUM($J191:CN191)))*CN$9","v":0},{"$f":"($E462-(SUM($J191:CO191)))*CO$9","v":0},{"$f":"($E462-(SUM($J191:CP191)))*CP$9","v":0},{"$f":"($E462-(SUM($J191:CQ191)))*CQ$9","v":0},{"$f":"($E462-(SUM($J191:CR191)))*CR$9","v":0},{"$f":"($E462-(SUM($J191:CS191)))*CS$9","v":0},{"$f":"($E462-(SUM($J191:CT191)))*CT$9","v":0},{"$f":"($E462-(SUM($J191:CU191)))*CU$9","v":0},{"$f":"($E462-(SUM($J191:CV191)))*CV$9","v":0},{"$f":"($E462-(SUM($J191:CW191)))*CW$9","v":0},{"$f":"($E462-(SUM($J191:CX191)))*CX$9","v":0},{"$f":"($E462-(SUM($J191:CY191)))*CY$9","v":0},{"$f":"($E462-(SUM($J191:CZ191)))*CZ$9","v":0},{"$f":"($E462-(SUM($J191:DA191)))*DA$9","v":0},{"$f":"($E462-(SUM($J191:DB191)))*DB$9","v":0},{"$f":"($E462-(SUM($J191:DC191)))*DC$9","v":0},{"$f":"($E462-(SUM($J191:DD191)))*DD$9","v":0},{"$f":"($E462-(SUM($J191:DE191)))*DE$9","v":0},{"$f":"($E462-(SUM($J191:DF191)))*DF$9","v":0},{"$f":"($E462-(SUM($J191:DG191)))*DG$9","v":0},{"$f":"($E462-(SUM($J191:DH191)))*DH$9","v":0},{"$f":"($E462-(SUM($J191:DI191)))*DI$9","v":0},{"$f":"($E462-(SUM($J191:DJ191)))*DJ$9","v":0},{"$f":"($E462-(SUM($J191:DK191)))*DK$9","v":0},{"$f":"($E462-(SUM($J191:DL191)))*DL$9","v":0},{"$f":"($E462-(SUM($J191:DM191)))*DM$9","v":0},{"$f":"($E462-(SUM($J191:DN191)))*DN$9","v":0},{"$f":"($E462-(SUM($J191:DO191)))*DO$9","v":0},{"$f":"($E462-(SUM($J191:DP191)))*DP$9","v":0},{"$f":"($E462-(SUM($J191:DQ191)))*DQ$9","v":0},{"$f":"($E462-(SUM($J191:DR191)))*DR$9","v":0},{"$f":"($E462-(SUM($J191:DS191)))*DS$9","v":0},{"$f":"($E462-(SUM($J191:DT191)))*DT$9","v":0},{"$f":"($E462-(SUM($J191:DU191)))*DU$9","v":0},{"$f":"($E462-(SUM($J191:DV191)))*DV$9","v":0},{"$f":"($E462-(SUM($J191:DW191)))*DW$9","v":0},{"$f":"($E462-(SUM($J191:DX191)))*DX$9","v":0},{"$f":"($E462-(SUM($J191:DY191)))*DY$9","v":0},{"$f":"($E462-(SUM($J191:DZ191)))*DZ$9","v":0},{"$f":"($E462-(SUM($J191:EA191)))*EA$9","v":0},{"$f":"($E462-(SUM($J191:EB191)))*EB$9","v":0},{"$f":"($E462-(SUM($J191:EC191)))*EC$9","v":0},{"$f":"($E462-(SUM($J191:ED191)))*ED$9","v":0},{"$f":"($E462-(SUM($J191:EE191)))*EE$9","v":0},{"$f":"($E462-(SUM($J191:EF191)))*EF$9","v":0},{"$f":"($E462-(SUM($J191:EG191)))*EG$9","v":0},{"$f":"($E462-(SUM($J191:EH191)))*EH$9","v":0},{"$f":"($E462-(SUM($J191:EI191)))*EI$9","v":0},{"$f":"($E462-(SUM($J191:EJ191)))*EJ$9","v":0},{"$f":"($E462-(SUM($J191:EK191)))*EK$9","v":0},{"$f":"($E462-(SUM($J191:EL191)))*EL$9","v":0},{"$f":"($E462-(SUM($J191:EM191)))*EM$9","v":0},{"$f":"($E462-(SUM($J191:EN191)))*EN$9","v":0},{"$f":"($E462-(SUM($J191:EO191)))*EO$9","v":0},{"$f":"($E462-(SUM($J191:EP191)))*EP$9","v":0},{"$f":"($E462-(SUM($J191:EQ191)))*EQ$9","v":0},{"$f":"($E462-(SUM($J191:ER191)))*ER$9","v":0},{"$f":"($E462-(SUM($J191:ES191)))*ES$9","v":0},{"$f":"($E462-(SUM($J191:ET191)))*ET$9","v":0},{"$f":"($E462-(SUM($J191:EU191)))*EU$9","v":0},{"$f":"($E462-(SUM($J191:EV191)))*EV$9","v":0},{"$f":"($E462-(SUM($J191:EW191)))*EW$9","v":0},{"$f":"($E462-(SUM($J191:EX191)))*EX$9","v":0},{"$f":"($E462-(SUM($J191:EY191)))*EY$9","v":0},{"$f":"($E462-(SUM($J191:EZ191)))*EZ$9","v":0},{"$f":"($E462-(SUM($J191:FA191)))*FA$9","v":0},{"$f":"($E462-(SUM($J191:FB191)))*FB$9","v":0},{"$f":"($E462-(SUM($J191:FC191)))*FC$9","v":0},{"$f":"($E462-(SUM($J191:FD191)))*FD$9","v":0},{"$f":"($E462-(SUM($J191:FE191)))*FE$9","v":0},{"$f":"($E462-(SUM($J191:FF191)))*FF$9","v":0},{"$f":"($E462-(SUM($J191:FG191)))*FG$9","v":0},{"$f":"($E462-(SUM($J191:FH191)))*FH$9","v":0},{"$f":"($E462-(SUM($J191:FI191)))*FI$9","v":0},{"$f":"($E462-(SUM($J191:FJ191)))*FJ$9","v":0},{"$f":"($E462-(SUM($J191:FK191)))*FK$9","v":0},{"$f":"($E462-(SUM($J191:FL191)))*FL$9","v":0},{"$f":"($E462-(SUM($J191:FM191)))*FM$9","v":0},{"$f":"($E462-(SUM($J191:FN191)))*FN$9","v":0},{"$f":"($E462-(SUM($J191:FO191)))*FO$9","v":0},{"$f":"($E462-(SUM($J191:FP191)))*FP$9","v":0},{"$f":"($E462-(SUM($J191:FQ191)))*FQ$9","v":0},{"$f":"($E462-(SUM($J191:FR191)))*FR$9","v":0},{"$f":"($E462-(SUM($J191:FS191)))*FS$9","v":0},{"$f":"($E462-(SUM($J191:FT191)))*FT$9","v":0},{"$f":"($E462-(SUM($J191:FU191)))*FU$9","v":0},{"$f":"($E462-(SUM($J191:FV191)))*FV$9","v":0},{"$f":"($E462-(SUM($J191:FW191)))*FW$9","v":0},{"$f":"($E462-(SUM($J191:FX191)))*FX$9","v":0},{"$f":"($E462-(SUM($J191:FY191)))*FY$9","v":0},{"$f":"($E462-(SUM($J191:FZ191)))*FZ$9","v":0},{"$f":"($E462-(SUM($J191:GA191)))*GA$9","v":0},{"$f":"($E462-(SUM($J191:GB191)))*GB$9","v":0},{"$f":"($E462-(SUM($J191:GC191)))*GC$9","v":0},{"$f":"($E462-(SUM($J191:GD191)))*GD$9","v":0},{"$f":"($E462-(SUM($J191:GE191)))*GE$9","v":0},{"$f":"($E462-(SUM($J191:GF191)))*GF$9","v":0},{"$f":"($E462-(SUM($J191:GG191)))*GG$9","v":0},{"$f":"($E462-(SUM($J191:GH191)))*GH$9","v":0},{"$f":"($E462-(SUM($J191:GI191)))*GI$9","v":0},{"$f":"($E462-(SUM($J191:GJ191)))*GJ$9","v":0},{"$f":"($E462-(SUM($J191:GK191)))*GK$9","v":0},{"$f":"($E462-(SUM($J191:GL191)))*GL$9","v":0},{"$f":"($E462-(SUM($J191:GM191)))*GM$9","v":0},{"$f":"($E462-(SUM($J191:GN191)))*GN$9","v":0},{"$f":"($E462-(SUM($J191:GO191)))*GO$9","v":0},{"$f":"($E462-(SUM($J191:GP191)))*GP$9","v":0},{"$f":"($E462-(SUM($J191:GQ191)))*GQ$9","v":0},{"$f":"($E462-(SUM($J191:GR191)))*GR$9","v":0},{"$f":"($E462-(SUM($J191:GS191)))*GS$9","v":0},{"$f":"($E462-(SUM($J191:GT191)))*GT$9","v":0},{"$f":"($E462-(SUM($J191:GU191)))*GU$9","v":0},{"$f":"($E462-(SUM($J191:GV191)))*GV$9","v":0},{"$f":"($E462-(SUM($J191:GW191)))*GW$9","v":0},{"$f":"($E462-(SUM($J191:GX191)))*GX$9","v":0},{"$f":"($E462-(SUM($J191:GY191)))*GY$9","v":0},{"$f":"($E462-(SUM($J191:GZ191)))*GZ$9","v":0},{"$f":"($E462-(SUM($J191:HA191)))*HA$9","v":0},{"$f":"($E462-(SUM($J191:HB191)))*HB$9","v":0},{"$f":"($E462-(SUM($J191:HC191)))*HC$9","v":0},{"$f":"($E462-(SUM($J191:HD191)))*HD$9","v":0},{"$f":"($E462-(SUM($J191:HE191)))*HE$9","v":0},{"$f":"($E462-(SUM($J191:HF191)))*HF$9","v":0},{"$f":"($E462-(SUM($J191:HG191)))*HG$9","v":0},{"$f":"($E462-(SUM($J191:HH191)))*HH$9","v":0},{"$f":"($E462-(SUM($J191:HI191)))*HI$9","v":0},{"$f":"($E462-(SUM($J191:HJ191)))*HJ$9","v":0},{"$f":"($E462-(SUM($J191:HK191)))*HK$9","v":0},{"$f":"($E462-(SUM($J191:HL191)))*HL$9","v":0},{"$f":"($E462-(SUM($J191:HM191)))*HM$9","v":0},{"$f":"($E462-(SUM($J191:HN191)))*HN$9","v":0},{"$f":"($E462-(SUM($J191:HO191)))*HO$9","v":0},{"$f":"($E462-(SUM($J191:HP191)))*HP$9","v":0},{"$f":"($E462-(SUM($J191:HQ191)))*HQ$9","v":0},{"$f":"($E462-(SUM($J191:HR191)))*HR$9","v":0},{"$f":"($E462-(SUM($J191:HS191)))*HS$9","v":0},{"$f":"($E462-(SUM($J191:HT191)))*HT$9","v":0},{"$f":"($E462-(SUM($J191:HU191)))*HU$9","v":0},{"$f":"($E462-(SUM($J191:HV191)))*HV$9","v":0},{"$f":"($E462-(SUM($J191:HW191)))*HW$9","v":0},{"$f":"($E462-(SUM($J191:HX191)))*HX$9","v":0},{"$f":"($E462-(SUM($J191:HY191)))*HY$9","v":0},{"$f":"($E462-(SUM($J191:HZ191)))*HZ$9","v":0},{"$f":"($E462-(SUM($J191:IA191)))*IA$9","v":0},{"$f":"($E462-(SUM($J191:IB191)))*IB$9","v":0},{"$f":"($E462-(SUM($J191:IC191)))*IC$9","v":0},{"$f":"($E462-(SUM($J191:ID191)))*ID$9","v":0},{"$f":"($E462-(SUM($J191:IE191)))*IE$9","v":0},{"$f":"($E462-(SUM($J191:IF191)))*IF$9","v":0},{"$f":"($E462-(SUM($J191:IG191)))*IG$9","v":0},{"$f":"($E462-(SUM($J191:IH191)))*IH$9","v":0},{"$f":"($E462-(SUM($J191:II191)))*II$9","v":0},{"$f":"($E462-(SUM($J191:IJ191)))*IJ$9","v":0},{"$f":"($E462-(SUM($J191:IK191)))*IK$9","v":0},{"$f":"($E462-(SUM($J191:IL191)))*IL$9","v":0},{"$f":"($E462-(SUM($J191:IM191)))*IM$9","v":0},{"$f":"($E462-(SUM($J191:IN191)))*IN$9","v":0},{"$f":"($E462-(SUM($J191:IO191)))*IO$9","v":0},{"$f":"($E462-(SUM($J191:IP191)))*IP$9","v":0},{"$f":"($E462-(SUM($J191:IQ191)))*IQ$9","v":0},{"$f":"($E462-(SUM($J191:IR191)))*IR$9","v":0},{"$f":"($E462-(SUM($J191:IS191)))*IS$9","v":0},{"$f":"($E462-(SUM($J191:IT191)))*IT$9","v":0},{"$f":"($E462-(SUM($J191:IU191)))*IU$9","v":0}]
[null,null,"Affordable","Num",null,null,null,null,null,{"$f":"J451","v":0},{"$f":"K451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,{"$f":"BW451","v":375},375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,{"$f":"EI451","v":375},375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,{"$f":"GJ451","v":375},375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,{"$f":"HI451","v":375},375,375,375,375,375,375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID451","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN451","v":0},0,0,0,0,{"$f":"IS451","v":0},0,0]
[null,null,"Market","Num",null,null,null,null,null,{"$f":"J464","v":0},{"$f":"K464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,{"$f":"BW464","v":148},148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,{"$f":"EI464","v":148},148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,{"$f":"GJ464","v":148},148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,148,{"$f":"HI464","v":148},148,148,148,148,148,148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID464","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN464","v":0},0,0,0,0,{"$f":"IS464","v":0},0,0]
[null,null,"Social"]
[null,null,"[spare]","Num",null,null,null,null,null,{"$f":"J434*(1-J$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV434*(1-BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH434*(1-EH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ434*(1-GJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI434*(1-HI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID434*(1-ID$55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN434*(1-IN$55)","v":0},0,0,0,0,{"$f":"IS434*(1-IS$55)","v":0},0,0]
[null,null,"[spare]","Num",null,null,null,null,null,{"$f":"J436*(1-J$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV436*(1-BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH436*(1-EH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ436*(1-GJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI436*(1-HI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID436*(1-ID$55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN436*(1-IN$55)","v":0},0,0,0,0,{"$f":"IS436*(1-IS$55)","v":0},0,0]
[null,null,"1 Bedroom","Num",null,null,null,null,null,0,{"$f":"K442*(1-K$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,144.75,144.75,{"$f":"Z442*(1-Z$56)","v":144.75},144.75,146.25,146.25,146.25,146.25,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,{"$f":"BW442*(1-BW$56)","v":147.75},147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,{"$f":"EI442*(1-EI$56)","v":147.75},147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,{"$f":"GJ442*(1-GJ$56)","v":147.75},147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,147.75,{"$f":"HI442*(1-HI$56)","v":147.75},147.75,147.75,147.75,147.75,147.75,147.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID442*(1-ID$56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN442*(1-IN$56)","v":0},0,0,0,0,{"$f":"IS442*(1-IS$56)","v":0},0,0]
[null,null,"[spare]","Num",null,null,null,null,null,0,{"$f":"K447*(1-K$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW447*(1-BW$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI447*(1-EI$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ447*(1-GJ$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI447*(1-HI$56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID447*(1-ID$56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN447*(1-IN$56)","v":0},0,0,0,0,{"$f":"IS447*(1-IS$56)","v":0},0,0]
[null,null,"Total","Num",null,null,null,null,null,{"$f":"SUM(J487:J496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,361.87499999999994,361.87499999999994,361.87499999999994,361.87499999999994,365.625,365.625,365.625,365.625,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(AP487:AP496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(BV487:BV496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(DB487:DB496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(EH487:EH496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(FN487:FN496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(GJ487:GJ496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,{"$f":"SUM(HI487:HI496)","v":369.37499999999994},369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,369.37499999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID487:ID496)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN487:IN496)","v":0},0,0,0,0,{"$f":"SUM(IS487:IS496)","v":0},0,0]
[null,null,"4 Bedroom","Num",null,null,null,null,null,{"$f":"J458*(1-J$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV458*(1-BV$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH458*(1-EH$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ458*(1-GJ$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI458*(1-HI$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID458*(1-ID$57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN458*(1-IN$57)","v":0},0,0,0,0,{"$f":"IS458*(1-IS$57)","v":0},0,0]
[null,null,"[spare]","Num",null,null,null,null,null,{"$f":"J461*(1-J$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV461*(1-BV$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH461*(1-EH$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ461*(1-GJ$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI461*(1-HI$57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID461*(1-ID$57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN461*(1-IN$57)","v":0},0,0,0,0,{"$f":"IS461*(1-IS$57)","v":0},0,0]
[]
[]
[null,null,"2 Bedroom","AUD / Qtr",{"$f":"Inputs!G203","v":200},null,null,null,null,2628.5714285714284,2628.5714285714284,2600,2600,2628.5714285714284,2628.5714285714284,2571.4285714285716,2600,2628.5714285714284,2628.5714285714284,2571.4285714285716,2600,2628.5714285714284,2628.5714285714284,2571.4285714285716,2600,2628.5714285714284,2628.5714285714284,2600,2600,2628.5714285714284,2681.1428571428569,2622.8571428571431,2652,2681.1428571428569,2734.7657142857138,2675.3142857142857,2705.04,2734.7657142857138,2789.461028571428,2728.8205714285714,2759.1407999999997,2789.461028571428,2845.2502491428572,2814.3236160000001,2814.3236160000001,2845.2502491428572,2902.1552541257142,2839.0649225142856,2870.6100883199997,2902.1552541257142,2960.1983592082288,2895.8462209645718,2928.0222900864001,2960.1983592082288,3019.4023263923932,2953.763145383863,2986.5827358881279,3019.4023263923932,3079.7903729202412,3046.3143906058908,3046.3143906058908,3079.7903729202412,3141.3861803786463,3073.0951764573715,3107.2406784180089,3141.3861803786463,3204.2139039862191,3134.5570799865186,3169.3854919863688,3204.2139039862191,3268.2981820659434,3197.2482215862492,3232.7732018260963,3268.2981820659434,3333.6641457072624,3297.4286658626183,3297.4286658626183,3333.6641457072624,3400.3374286214071,3326.4170497383334,3363.3772391798702,3400.3374286214071,3468.344177193836,3392.9453907331008,3430.6447839634684,3468.344177193836,3537.7110607377126,3460.8042985477628,3499.2576796427379,3537.7110607377126,3608.4652819524667,3569.2428332355921,3569.2428332355921,3608.4652819524667,3680.6345875915167,3600.6207922090925,3640.6276899003046,3680.6345875915167,3754.2472793433467,3672.6332080532743,3713.4402436983105,3754.2472793433467,3829.3322249302137,3746.0858722143398,3787.7090485722765,3829.3322249302137,3905.9188694288182,3863.4632295437227,3863.4632295437227,3905.9188694288182,3984.0372468173946,3897.4277414517996,3940.7324941345973,3984.0372468173946,4063.7179917537433,3975.376296280836,4019.5471440172896,4063.7179917537433,4144.9923515888177,4054.8838222064528,4099.938086897635,4144.9923515888177,4227.8921986205942,4181.9368486355879,4181.9368486355879,4227.8921986205942,4312.4500425930064,4218.7011286235938,4265.5755856082997,4312.4500425930064,4398.6990434448662,4303.0751511960652,4350.8870973204657,4398.6990434448662,4486.6730243137636,4389.1366542199867,4437.9048392668756,4486.6730243137636,4576.4064848000389,4526.6629360522129,4526.6629360522129,4576.4064848000389,4667.93461449604,4566.4577750504741,4617.196194773257,4667.93461449604,4761.2933067859603,4657.7869305514832,4709.5401186687222,4761.2933067859603,4856.5191729216804,4750.942669162514,4803.7309210420972,4856.5191729216804,4953.6495563801145,4899.8055394629391,4899.8055394629391,4953.6495563801145,5052.7225475077166,4942.8807529966798,4997.8016502521987,5052.7225475077166,5153.7769984578708,5041.7383680566127,5097.7576832572422,5153.7769984578708,5256.8525384270288,5142.573135417746,5199.7128369223874,5256.8525384270288,5361.9895891955684,5303.7070936608343,5303.7070936608343,5361.9895891955684,5469.229380979481,5350.3330900886231,5409.781235534052,5469.229380979481,5578.6139685990711,5457.3397518903957,5517.976860244733,5578.6139685990711,5690.1862479710517,5566.486546928204,5628.3363974496278,5690.1862479710517,5803.9899729304734,5740.9031253986204,5740.9031253986204,5803.9899729304734,5920.0697723890817,5791.3726034241026,5855.7211879065926,5920.0697723890817,6038.471167836864,5907.2000554925844,5972.8356116647246,6038.471167836864,6159.2405911936021,6025.3440566024374,6092.2923238980193,6159.2405911936021,6282.4254030174734,6214.1381703759798,6214.1381703759798,6282.4254030174734,6408.0739110778231,6268.767956489175,6338.4209337834991,6408.0739110778231,6536.2353892993788,6394.1433156189587,6465.1893524591687,6536.2353892993788,6666.9600970853671,6522.0261819313373,6594.4931395083522,6666.9600970853671,6800.2992990270741,6726.3830022985185,6726.3830022985185,6800.2992990270741,6936.3052850076156,6785.5160396813635,6860.9106623444895,6936.3052850076156,7075.0313907077671,6921.2263604749905,6998.1288755913793,7075.0313907077671,7216.5320185219234,7059.65088768449,7138.0914531032067,7216.5320185219234,7360.8626588923607,7280.8532821652707,7280.8532821652707,7360.8626588923607,7508.0799120702095,7344.8607835469438,7426.4703478085767,7508.0799120702095,7658.2415103116127,7491.7579992178826,7574.9997547647472,7658.2415103116127,7811.4063405178449,7641.5931592022407,7726.4997498600424,7811.4063405178449,7967.6344673282028,7881.0297448572437,7881.0297448572437,7967.6344673282028,8126.9871566747661]
[null,null,"4 Bedroom","AUD / Qtr",{"$f":"Inputs!G205","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Affordable"]
[null,null,"2 Bedroom","AUD / Qtr",{"$f":"Inputs!H203","v":225},null,null,null,null,2957.1428571428569,2957.1428571428569,2925,2925,2957.1428571428569,2957.1428571428569,2892.8571428571431,2925,2957.1428571428569,2957.1428571428569,2892.8571428571431,2925,2957.1428571428569,2957.1428571428569,2892.8571428571431,2925,2957.1428571428569,2957.1428571428569,2925,2925,2957.1428571428569,3016.2857142857142,2950.7142857142858,2983.5,3016.2857142857142,3076.6114285714284,3009.7285714285717,3043.17,3076.6114285714284,3138.1436571428567,3069.9231428571429,3104.0333999999998,3138.1436571428567,3200.9065302857143,3166.1140679999999,3166.1140679999999,3200.9065302857143,3264.9246608914286,3193.9480378285716,3229.4363493600003,3264.9246608914286,3330.2231541092574,3257.826998585143,3294.0250763472004,3330.2231541092574,3396.8276171914417,3322.9835385568458,3359.905577874144,3396.8276171914417,3464.7641695352713,3427.1036894316271,3427.1036894316271,3464.7641695352713,3534.059452925977,3457.2320735145431,3495.6457632202601,3534.059452925977,3604.7406419844965,3526.3767149848341,3565.5586784846655,3604.7406419844965,3676.8354548241864,3596.9042492845301,3636.8698520543585,3676.8354548241864,3750.3721639206701,3709.6072490954452,3709.6072490954452,3750.3721639206701,3825.3796071990832,3742.2191809556248,3783.799394077354,3825.3796071990832,3901.8871993430657,3817.0635645747384,3859.4753819589018,3901.8871993430657,3979.9249433299269,3893.4048358662335,3936.6648895980802,3979.9249433299269,4059.5234421965256,4015.398187390042,4015.398187390042,4059.5234421965256,4140.713911040456,4050.6983912352293,4095.7061511378429,4140.713911040456,4223.5281892612657,4131.712359059934,4177.6202741605994,4223.5281892612657,4307.9987530464905,4214.3466062411326,4261.1726796438115,4307.9987530464905,4394.1587281074208,4346.396133236688,4346.396133236688,4394.1587281074208,4482.0419026695699,4384.6062091332751,4433.3240559014221,4482.0419026695699,4571.6827407229612,4472.2983333159409,4521.990537019451,4571.6827407229612,4663.1163955374204,4561.7442999822588,4612.4303477598396,4663.1163955374204,4756.3787234481688,4704.6789547150365,4704.6789547150365,4756.3787234481688,4851.5062979171316,4746.0387697015422,4798.7725338093369,4851.5062979171316,4948.5364238754746,4840.959545095573,4894.7479844855243,4948.5364238754746,5047.5071523529841,4937.7787359974845,4992.6429441752343,5047.5071523529841,5148.4572954000441,5092.4958030587395,5092.4958030587395,5148.4572954000441,5251.4264413080446,5137.2649969317836,5194.3457191199141,5251.4264413080446,5356.4549701342066,5240.0102968704196,5298.2326335023126,5356.4549701342066,5463.5840695368897,5344.810502807828,5404.1972861723589,5463.5840695368897,5572.8557509276288,5512.2812318958067,5512.2812318958067,5572.8557509276288,5684.3128659461818,5560.7408471212648,5622.5268565337228,5684.3128659461818,5797.9991232651055,5671.9556640636902,5734.9773936643978,5797.9991232651055,5913.9591057304069,5785.3947773449636,5849.6769415376848,5913.9591057304069,6032.2382878450144,5966.6704803684388,5966.6704803684388,6032.2382878450144,6152.883053601915,6019.1247263497007,6086.0038899758074,6152.883053601915,6275.940714673955,6139.5072208766951,6207.723967775325,6275.940714673955,6401.4595289674335,6262.2973652942292,6331.8784471308318,6401.4595289674335,6529.4887195467827,6458.5160160734486,6458.5160160734486,6529.4887195467827,6660.0784939377172,6515.2941788521157,6587.686336394916,6660.0784939377172,6793.2800638164717,6645.6000624291573,6719.4400631228145,6793.2800638164717,6929.1456650928012,6778.512063677741,6853.8288643852711,6929.1456650928012,7067.7285783946581,6990.9054416729768,6990.9054416729768,7067.7285783946581,7209.0831499625501,7052.3639510503217,7130.7235505064364,7209.0831499625501,7353.264812961801,7193.4112300713277,7273.3380215165644,7353.264812961801,7500.3301092210368,7337.2794546727537,7418.8047819468957,7500.3301092210368,7650.3367114054572,7567.1808775858335,7567.1808775858335,7650.3367114054572,7803.3434456335672,7633.7055446415343,7718.5244951375507,7803.3434456335672,7959.4103145462386,7786.3796555343652,7872.8949850403023,7959.4103145462386,8118.5985208371631,7942.1072486450521,8030.3528847411071,8118.5985208371631,8280.9704912539073,8190.9599424359303,8190.9599424359303,8280.9704912539073,8446.5899010789853,8262.9683814903128,8354.7791412846491,8446.5899010789853,8615.5216991005636,8428.2277491201185,8521.874724110341,8615.5216991005636,8787.8321330825765,8596.7923041025206,8692.3122185925477,8787.8321330825765,8963.588775744227,8866.1584629643985,8866.1584629643985,8963.588775744227,9142.8605512591112]
[null,null,"4 Bedroom","AUD / Qtr",{"$f":"Inputs!H205","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[spare]","AUD / Qtr",{"$f":"Inputs!H210","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Bedroom","AUD / Qtr",{"$f":"Inputs!I202","v":300},null,null,null,null,3942.8571428571427,3942.8571428571427,3900,3900,3942.8571428571427,3942.8571428571427,3857.1428571428573,3900,3942.8571428571427,3942.8571428571427,3857.1428571428573,3900,3942.8571428571427,3942.8571428571427,3857.1428571428573,3900,3942.8571428571427,3942.8571428571427,3900,3900,3942.8571428571427,4021.7142857142858,3934.2857142857142,3978,4021.7142857142858,4102.1485714285709,4012.971428571429,4057.56,4102.1485714285709,4184.1915428571428,4093.2308571428571,4138.7111999999997,4184.1915428571428,4267.8753737142852,4221.4854240000004,4221.4854240000004,4267.8753737142852,4353.2328811885718,4258.5973837714291,4305.9151324800005,4353.2328811885718,4440.2975388123432,4343.7693314468579,4392.0334351296005,4440.2975388123432,4529.1034895885896,4430.644718075795,4479.8741038321923,4529.1034895885896,4619.6855593803621,4569.4715859088365,4569.4715859088365,4619.6855593803621,4712.0792705679687,4609.6427646860566,4660.8610176270131,4712.0792705679687,4806.3208559793293,4701.8356199797781,4754.0782379795537,4806.3208559793293,4902.4472730989155,4795.8723323793738,4849.1598027391447,4902.4472730989155,5000.4962185608938,4946.1429987939273,4946.1429987939273,5000.4962185608938,5100.5061429321104,4989.6255746075003,5045.0658587698053,5100.5061429321104,5202.516265790754,5089.4180860996512,5145.9671759452021,5202.516265790754,5306.5665911065689,5191.2064478216444,5248.8865194641066,5306.5665911065689,5412.6979229286999,5353.8642498533882,5353.8642498533882,5412.6979229286999,5520.9518813872746,5400.9311883136388,5460.9415348504572,5520.9518813872746,5631.3709190150212,5508.9498120799117,5570.1603655474664,5631.3709190150212,5743.99833739532,5619.1288083215095,5681.5635728584148,5743.99833739532,5858.8783041432271,5795.1948443155843,5795.1948443155843,5858.8783041432271,5976.0558702260923,5846.1416121777002,5911.0987412018958,5976.0558702260923,6095.5769876306149,5963.0644444212539,6029.3207160259344,6095.5769876306149,6217.4885273832269,6082.325733309679,6149.9071303464525,6217.4885273832269,6341.8382979308917,6272.9052729533823,6272.9052729533823,6341.8382979308917,6468.6750638895091,6328.0516929353898,6398.3633784124495,6468.6750638895091,6598.0485651672989,6454.6127267940974,6526.3306459806981,6598.0485651672989,6730.0095364706458,6583.70498132998,6656.8572589003134,6730.0095364706458,6864.6097272000588,6789.9944040783193,6789.9944040783193,6864.6097272000588,7001.9019217440591,6849.6866625757111,6925.7942921598851,7001.9019217440591,7141.9399601789419,6986.6803958272267,7064.3101780030847,7141.9399601789419,7284.7787593825196,7126.4140037437701,7205.5963815631449,7284.7787593825196,7430.4743345701718,7349.7083091944087,7349.7083091944087,7430.4743345701718,7579.0838212615745,7414.3211294950197,7496.7024753782971,7579.0838212615745,7730.6654976868067,7562.6075520849199,7646.6365248858638,7730.6654976868067,7885.2788076405432,7713.859703126619,7799.5692553835806,7885.2788076405432,8042.9843837933531,7955.5606404912514,7955.5606404912514,8042.9843837933531,8203.8440714692206,8025.4996351329337,8114.6718533010771,8203.8440714692206,8367.9209528986048,8186.0096278355932,8276.9652903670994,8367.9209528986048,8535.279371956578,8349.7298203923056,8442.5045961744418,8535.279371956578,8705.9849593957097,8611.3546880979302,8611.3546880979302,8705.9849593957097,8880.1046585836229,8687.058905136153,8783.581781859888,8880.1046585836229,9057.7067517552969,8860.8000832388771,8959.253417497086,9057.7067517552969,9238.8608867904022,9038.0160849036547,9138.4384858470276,9238.8608867904022,9423.6381045262096,9321.2072555639697,9321.2072555639697,9423.6381045262096,9612.1108666167347,9403.1519347337635,9507.6314006752491,9612.1108666167347,9804.3530839490686,9591.2149734284376,9697.7840286887531,9804.3530839490686,10000.44014562805,9783.0392728970055,9891.739709262527,10000.44014562805,10200.44894854061,10089.574503447779,10089.574503447779,10200.44894854061,10404.457927511423,10178.274059522046,10291.365993516734,10404.457927511423,10612.547086061651,10381.839540712486,10497.193313387068,10612.547086061651,10824.798027782885,10589.476331526736,10707.13717965481,10824.798027782885,11041.293988338542,10921.279923247906,10921.279923247906,11041.293988338542,11262.119868105314,11017.291175320417,11139.705521712865,11262.119868105314,11487.36226546742,11237.636998826823,11362.499632147123,11487.36226546742,11717.109510776767,{"$f":"$E547*IN$45*IN$13","v":11462.38973880336},11589.749624790064,11717.109510776767,11951.451700992304,11821.544617285865,11821.544617285865,11951.451700992304,12190.480735012148]
[null,null,"[spare]","AUD / Qtr",{"$f":"Inputs!I207","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C65","v":"Studio"},"AUD M",null,null,null,null,{"$f":"SUM(J559:IU559)","v":43.904425910230685},{"$f":"J474*J520/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.12720857142857142,0.12862199999999999,0.13003542857142855,0.13003542857142855,0.12994800000000001,0.12994800000000001,0.13137599999999999,0.13400351999999999,0.1324280571428571,0.13389947999999999,0.13537090285714284,0.13807832091428571,0.13507661828571429,0.13657746959999997,0.13807832091428571,0.14083988733257141,0.13777815065142857,0.13930901899199996,{"$f":"AP474*AP520/Million","v":0.14083988733257141},0.14365668507922283,0.14209519937183998,0.14209519937183998,0.14365668507922283,0.14652981878080731,0.14334438793774631,0.14493710335927681,0.14652981878080731,0.14946041515642347,0.14621127569650122,0.14783584542646233,0.14946041515642347,0.15244962345955193,0.14913550121043126,0.15079256233499158,0.15244962345955193,0.15549861592874298,0.15380841358169142,0.15380841358169142,0.15549861592874298,0.15860858824731783,0.15516057545933265,0.15688458185332524,0.15860858824731783,0.16178076001226421,0.15826378696851934,0.16002227349039175,0.16178076001226421,0.16501637521250948,0.1614290627078897,0.1632227189601996,{"$f":"BV474*BV520/Million","v":0.16501637521250948},0.16831670271675966,0.16648717333940358,0.16648717333940358,0.16831670271675966,0.17168303677109481,0.16795079684128844,0.16981691680619165,0.17168303677109481,0.17511669750651676,0.17130981277811425,0.1732132551423155,0.17511669750651676,0.17861903145664709,0.17473600903367653,0.17667752024516181,0.17861903145664709,0.18219141208578002,0.18021107065006503,0.18021107065006503,0.18219141208578002,0.18583524032749565,0.18179534379863707,0.18381529206306635,0.18583524032749565,0.18955194513404558,0.18543125067460983,0.18749159790432771,0.18955194513404558,0.19334298403672645,0.18913987568810198,0.19124142986241421,{"$f":"DB474*DB520/Million","v":0.19334298403672645},0.197209843717461,0.19506625845966255,0.19506625845966255,0.197209843717461,0.20115404059181025,0.19678112666590136,0.1989675836288558,0.20115404059181025,0.20517712140364647,0.20071674919921939,0.20294693530143293,0.20517712140364647,0.20928066383171939,0.20473108418320379,0.20700587400746157,0.20928066383171939,0.21346627710835381,0.21114599148761082,0.21114599148761082,0.21346627710835381,0.21773560265052086,0.21300221998420521,0.21536891131736302,0.21773560265052086,0.22209031470353124,0.21726226438388929,0.21967628954371027,0.22209031470353124,0.22653212099760192,0.22160750967156709,0.22406981533458453,{"$f":"EH474*EH520/Million","v":0.22653212099760192},0.23106276341755397,0.2285512116412762,0.2285512116412762,0.23106276341755397,0.23568401868590499,0.23056045306229841,0.23312223587410172,0.23568401868590499,0.24039769905962316,0.23517166212354443,0.23778468059158381,0.24039769905962316,0.24520565304081557,0.23987509536601528,0.24254037420341545,0.24520565304081557,0.25010976610163194,0.24739118168748378,0.24739118168748378,0.25010976610163194,0.25511196142366455,0.24956604921880232,0.25233900532123343,0.25511196142366455,0.26021420065213791,0.25455737020317837,0.25738578542765816,0.26021420065213791,0.2654184846651807,0.25964851760724195,0.26253350113621127,{"$f":"FN474*FN520/Million","v":0.2654184846651807},0.2707268543584842,0.26778417115893549,0.26778417115893549,0.2707268543584842,0.27614139144565392,0.27013831771857455,0.27313985458211421,0.27614139144565392,0.28166421927456703,0.27554108407294603,0.27860265167375653,0.28166421927456703,0.28729750366005835,0.28105190575440497,0.28417470470723166,0.28729750366005835,0.29304345373325957,0.28985819880137625,0.28985819880137625,0.29304345373325957,0.29890432280792473,{"$f":"GJ474*GJ520/Million","v":0.2924064027468829},0.29565536277740379,0.29890432280792473,0.30488240926408328,0.29825453080182057,0.3015684700329519,0.30488240926408328,0.31098005744936491,0.30421962141785702,0.30759983943361091,0.31098005744936491,0.31719965859835214,0.3137518362222832,0.3137518362222832,0.31719965859835214,0.32354365177031924,0.31651009412313846,0.32002687294672882,0.32354365177031924,0.33001452480572563,0.32284029600560116,0.32642741040566342,0.33001452480572563,0.33661481530184012,0.32929710192571321,{"$f":"HI474*HI520/Million","v":0.33295595861377658},0.33661481530184012,0.3433471116078769,0.33961507778605221,0.33961507778605221,0.3433471116078769,0.35021405384003446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID474*ID520/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN474*IN520/Million","v":0},0,0,0,0,{"$f":"IS474*IS520/Million","v":0},0,0]
[null,null,"3 Bedroom","AUD M",null,null,null,null,0,{"$f":"J477*J523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP477*AP523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV477*BV523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB477*DB523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH477*EH523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN477*FN523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ477*GJ523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI477*HI523/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID477*ID523/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN477*IN523/Million","v":0},0,0,0,0,{"$f":"IS477*IS523/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J481*J527/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV481*BV527/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH481*EH527/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ481*GJ527/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI481*HI527/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID481*ID527/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN481*IN527/Million","v":0},0,0,0,0,{"$f":"IS481*IS527/Million","v":0},0,0]
[null,null,{"$f":"C65","v":"Studio"},"AUD M",null,null,null,null,{"$f":"SUM(J572:IU572)","v":35.652714858185938},{"$f":"J487*J533/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.10328946428571428,0.10443712500000001,0.1055847857142857,0.1055847857142857,0.10551937499999998,0.10551937499999998,0.10667892857142855,0.10881250714285712,0.10753878214285714,0.1087336575,0.10992853285714285,0.11212710351428572,0.10968955778571429,0.11090833065,0.11212710351428572,0.11436964558457141,0.11188334894142857,0.113126497263,{"$f":"AP487*AP533/Million","v":0.11436964558457141},0.11665703849626285,0.11538902720826,0.11538902720826,0.11665703849626285,0.11899017926618811,0.1164034362386623,0.11769680775242522,0.11899017926618811,0.12136998285151189,0.11873150496343554,0.12005074390747372,0.12136998285151189,0.12379738250854209,0.12110613506270423,0.12245175878562319,0.12379738250854209,0.12627333015871298,0.12490079396133566,0.12490079396133566,0.12627333015871298,0.12879879676188724,0.12599882291923753,0.12739880984056237,0.12879879676188724,0.13137477269712497,0.12851879937762228,0.12994678603737364,0.13137477269712497,0.1340022681510675,0.13108917536517473,0.1325457217581211,{"$f":"BV487*BV533/Million","v":0.1340022681510675},0.13668231351408883,0.13519663619328351,0.13519663619328351,0.13668231351408883,0.13941595978437057,0.13638517804992775,0.13790056891714916,0.13941595978437057,0.14220427898005802,0.13911288161092633,0.14065858029549216,0.14220427898005802,0.14504836455965919,0.1418951392431449,0.14347175190140202,0.14504836455965919,0.14794933185085238,0.14634118693943007,0.14634118693943007,0.14794933185085238,0.15090831848786943,0.14762770286856791,0.14926801067821868,0.15090831848786943,0.15392648485762683,0.15058025692593929,0.15225337089178304,0.15392648485762683,0.15700501455477933,0.15359186206445807,0.1552984383096187,{"$f":"DB487*DB533/Million","v":0.15700501455477933},0.16014511484587496,0.15840440707581108,0.15840440707581108,0.16014511484587496,0.16334801714279246,0.15979697329186221,0.16157249521732733,0.16334801714279246,0.16661497748564832,0.16299291275769948,0.1648039451216739,0.16661497748564832,0.1699472770353613,0.16625277101285343,0.16810002402410734,0.1699472770353613,0.17334622257606852,0.1714620245045895,0.1714620245045895,0.17334622257606852,0.17681314702758988,0.17296938296177269,0.1748912649946813,0.17681314702758988,0.18034940996814167,0.17642877062100815,0.17838909029457495,0.18034940996814167,0.18395639816750453,0.17995734603342833,0.18195687210046643,{"$f":"EH487*EH533/Million","v":0.18395639816750453},0.18763552613085463,0.18559600954247576,0.18559600954247576,0.18763552613085463,0.19138823665347168,0.18722762281317887,0.18930792973332528,0.19138823665347168,0.19521600138654119,0.19097217526944243,0.19309408832799177,0.19521600138654119,0.19912032141427194,0.19479161877483128,0.19695597009455162,0.19912032141427194,0.20310272784255745,0.20089508949644266,0.20089508949644266,0.20310272784255745,0.20716478239940861,0.2026612001733345,0.20491299128637155,0.20716478239940861,0.21130807804739676,0.20671442417680119,0.20901125111209898,0.21130807804739676,0.21553423960834467,0.2108487126603372,0.21319147613434092,{"$f":"FN487*FN533/Million","v":0.21553423960834467},0.21984492440051154,0.21745530565702775,0.21745530565702775,0.21984492440051154,0.22424182288852179,0.21936700065181486,0.22180441177016832,0.22424182288852179,0.2287266593462923,0.22375434066485117,0.22624050000557172,0.2287266593462923,0.23330119253321813,0.2282294274781482,0.23076531000568315,0.23330119253321813,0.23796721638388252,0.23538061620579684,0.23538061620579684,0.23796721638388252,0.2427265607115601,{"$f":"GJ487*GJ533/Million","v":0.23744989634826535},0.24008822852991271,0.2427265607115601,0.24758109192579131,0.24219889427523064,0.24488999310051096,0.24758109192579131,0.25253271376430714,0.24704287216073528,0.24978779296252121,0.25253271376430714,0.25758336803959331,0.25478354882177162,0.25478354882177162,0.25758336803959331,0.26273503540038518,0.25702340419602898,0.25987921979820711,0.26273503540038518,0.26798973610839283,0.26216387227994953,0.26507680419417123,0.26798973610839283,0.27334953083056068,0.26740714972554852,{"$f":"HI487*HI533/Million","v":0.27037834027805457},0.27334953083056068,0.27881652144717184,0.27578590708361572,0.27578590708361572,0.27881652144717184,0.28439285187611535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID487*ID533/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN487*IN533/Million","v":0},0,0,0,0,{"$f":"IS487*IS533/Million","v":0},0,0]
[null,null,"5 Bedroom","AUD M",null,null,null,null,0,{"$f":"J492*J538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP492*AP538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV492*BV538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB492*DB538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH492*EH538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN492*FN538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ492*GJ538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI492*HI538/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID492*ID538/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN492*IN538/Million","v":0},0,0,0,0,{"$f":"IS492*IS538/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J494*J540/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV494*BV540/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH494*EH540/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ494*GJ540/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI494*HI540/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID494*ID540/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN494*IN540/Million","v":0},0,0,0,0,{"$f":"IS494*IS540/Million","v":0},0,0]
[null,null,"2 Bedroom","AUD M",null,null,null,null,113.764996746104,{"$f":"J502*J548/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.32955428571428574,0.33321600000000001,0.33687771428571428,0.33687771428571428,0.33668700000000001,0.33668700000000001,0.3403868571428571,0.34719459428571425,0.34314839999999996,0.34696115999999999,0.35077391999999996,0.35778939839999996,0.35001136799999999,0.3539003832,0.35778939839999996,0.364945186368,0.35701159535999999,0.36097839086399996,{"$f":"AP502*AP548/Million","v":0.364945186368},0.37224409009535997,0.36819795868128002,0.36819795868128002,0.37224409009535997,0.37968897189726719,0.37143486381254404,0.37556191785490567,0.37968897189726719,0.38728275133521256,0.37886356108879493,0.38307315621200372,0.38728275133521256,0.39502840636191683,0.3864408323105708,0.39073461933624382,0.39502840636191683,0.40292897448915516,0.3985493117229687,0.3985493117229687,0.40292897448915516,0.41098755397893821,0.40205304193591784,0.40652029795742811,0.41098755397893821,0.41920730505851711,0.41009410277463626,0.41465070391657671,0.41920730505851711,0.42759145115968744,0.41829598483012898,0.42294371799490821,{"$f":"BV502*BV548/Million","v":0.42759145115968744},0.43614328018288118,0.43140259235480632,0.43140259235480632,0.43614328018288118,0.44486614578653866,0.43519514261726616,0.44003064420190247,0.44486614578653866,0.45376346870226952,0.44389904546961162,0.44883125708594052,0.45376346870226952,0.46283873807631493,0.45277702637900386,0.45780788222765939,0.46283873807631493,0.47209551283784118,0.46696403987221252,0.46696403987221252,0.47209551283784118,0.48153742309459813,0.47106921824471559,0.47630332066965686,0.48153742309459813,0.49116817155649012,0.48049060260960991,0.48582938708305001,0.49116817155649012,0.50099153498761984,0.49010041466180204,0.49554597482471091,{"$f":"DB502*DB548/Million","v":0.50099153498761984},0.51101136568737227,0.50545689432120522,0.50545689432120522,0.51101136568737227,0.52123159300111976,0.50990047141413908,0.51556603220762931,0.52123159300111976,0.53165622486114228,0.52009848084242172,0.52587735285178194,0.53165622486114228,0.54228934935836504,0.53050045045927019,0.53639489990881761,0.54228934935836504,0.55313513634553235,0.54712279790699403,0.54712279790699403,0.55313513634553235,0.56419783907244292,0.55193266865782475,0.55806525386513384,0.56419783907244292,0.57548179585389181,0.56297132203098121,0.56922655894243646,0.57548179585389181,0.5869914317709698,0.57423074847160083,0.58061109012128531,{"$f":"EH502*EH548/Million","v":0.5869914317709698},0.59873126040638913,0.59222331192371103,0.59222331192371103,0.59873126040638913,0.61070588561451677,0.59742967070985353,0.60406777816218526,0.61070588561451677,0.6229200033268073,0.60937826412405072,0.61614913372542912,0.6229200033268073,0.63537840339334328,0.6215658294065316,0.6284721163999375,0.63537840339334328,0.64808597146121039,0.64104155872793633,0.64104155872793633,0.64808597146121039,0.66104769089043458,0.64667708891455566,0.65386238990249512,0.66104769089043458,0.67426864470824333,0.65961063069284676,0.66693963770054498,0.67426864470824333,0.68775401760240817,0.6728028433067037,0.68027843045455594,{"$f":"FN502*FN548/Million","v":0.68775401760240817},0.70150909795445626,0.69388399906364684,0.69388399906364684,0.70150909795445626,0.71553927991354538,0.69998407817629449,0.70776167904491993,0.71553927991354538,0.7298500655118163,0.71398375973982042,0.72191691262581836,0.7298500655118163,0.74444706682205275,0.72826343493461687,0.73635525087833475,0.74444706682205275,0.75933600815849378,0.75108235589590144,0.75108235589590144,0.75933600815849378,0.77452272832166358,{"$f":"GJ502*GJ548/Million","v":0.75768527770597527},0.76610400301381942,0.77452272832166358,0.79001318288809697,0.77283898326009492,0.78142608307409589,0.79001318288809697,0.80581344654585885,0.78829576292529679,0.79705460473557777,0.80581344654585885,0.82192971547677596,0.81299569683028949,0.81299569683028949,0.82192971547677596,0.83836830978631161,0.82014291174747889,0.82925561076689525,0.83836830978631161,0.85513567598203777,0.83654576998242824,0.84584072298223301,0.85513567598203777,0.87223838950167853,0.85327668538207679,{"$f":"HI502*HI548/Million","v":0.86275753744187766},0.87223838950167853,0.88968315729171199,0.88001268819071532,0.88001268819071532,0.88968315729171199,0.90747682043754618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID502*ID548/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN502*IN548/Million","v":0},0,0,0,0,{"$f":"IS502*IS548/Million","v":0},0,0]
[null,null,"5 Bedroom","AUD M",null,null,null,null,0,{"$f":"J505*J551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP505*AP551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV505*BV551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB505*DB551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH505*EH551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN505*FN551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ505*GJ551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI505*HI551/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID505*ID551/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN505*IN551/Million","v":0},0,0,0,0,{"$f":"IS505*IS551/Million","v":0},0,0]
[]
[null,null,"Summary"]
[null,null,"Total","AUD M",null,null,null,null,673.80406578935072,{"$f":"SUM(J598:J600)","v":0},{"$f":"SUM(K598:K600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.9520572500000002,1.973746775,1.9954362999999997,1.9954362999999997,1.9942107250000001,1.9942107250000001,2.0161251285714283,2.0564476311428566,2.032386100714286,2.0549681685000003,2.0775502362857141,2.1191012410114283,2.0730338227285721,2.0960675318700002,2.1191012410114283,2.1614832658316567,2.1144944991831425,2.1379888825073996,2.1614832658316567,2.2047129311482903,2.1807486601575481,2.1807486601575481,2.2047129311482903,2.2488071897712558,2.1999200769501419,2.2243636333606993,2.2488071897712558,2.2937833335666813,2.2439184784891451,2.2688509060279132,2.2937833335666813,2.3396590002380147,2.2887968480589276,2.3142279241484713,2.3396590002380147,2.3864521802427756,2.360512482631441,2.360512482631441,2.3864521802427756,2.4341812238476308,2.3812642407205087,2.40772273228407,2.4341812238476308,2.4828648483245832,2.4288895255349194,2.4558771869297509,2.4828648483245832,2.5325221452910753,2.4774673160456171,2.5049947306683462,2.5325221452910753,{"$f":"SUM(BW598:BW600)","v":2.5831725881968968},2.555094625281713,2.555094625281713,2.5831725881968968,2.6348360399608346,2.5775569956138598,2.606196517787347,2.6348360399608346,2.6875327607600514,2.6291081355261374,2.6583204481430944,2.6875327607600514,2.7412834159752526,2.6816902982366608,2.7114868571059567,2.7412834159752526,2.7961090842947578,2.7657165942480755,2.7657165942480755,2.7961090842947578,2.8520312659806528,2.7900305862854218,2.8210309261330373,2.8520312659806528,2.9090718913002664,2.8458311980111297,2.8774515446556981,2.9090718913002664,2.9672533291262715,2.9027478219713525,2.9350005755488113,2.9672533291262715,3.0265983957087972,2.9937005870597888,2.9937005870597888,3.0265983957087972,3.0871303636229732,3.020018833978996,3.0535745988009846,3.0871303636229732,3.1488729708954328,3.0804192106585759,3.1146460907770042,3.1488729708954328,3.2118504303133415,3.1420275948717471,3.1769390125925443,3.2118504303133415,3.2760874389196086,3.2404777928443957,3.2404777928443957,3.2760874389196086,3.3416091876979999,3.2689655097045658,3.3052873487012828,3.3416091876979999,3.4084413714519601,3.3343448198986572,3.3713930956753089,3.4084413714519601,3.4766101988809996,3.4010317162966297,3.4388209575888151,3.4766101988809996,{"$f":"SUM(EI598:EI600)","v":3.5461424028586199},3.5075973767405912,3.5075973767405912,3.5461424028586199,3.6170652509157915,3.5384333976350142,3.5777493242754028,3.6170652509157915,3.6894065559341085,3.6092020655877146,3.6493043107609116,3.6894065559341085,3.7631946870527897,3.6813861068994691,3.7222903969761294,3.7631946870527897,3.8384585807938465,3.7967362049156526,3.7967362049156526,3.8384585807938465,3.9152277524097236,3.830114105618208,3.8726709290139656,3.9152277524097236,3.9935323074579183,3.9067163877305724,3.9501243475942451,3.9935323074579183,4.0734029536070766,3.9848507154851833,4.0291268345461297,4.0734029536070766,4.1548710126792177,4.1097093712370523,4.1097093712370523,4.1548710126792177,4.237968432932802,4.1458386843907853,4.1919035586617941,4.237968432932802,4.3227278015914585,4.2287554580786022,4.2757416298350304,4.3227278015914585,4.4091823576232878,4.3133305672401736,4.3612564624317312,4.4091823576232878,4.4973660047757544,4.4484815916803662,4.4484815916803662,4.4973660047757544,4.5873133248712676,{"$f":"SUM(GJ598:GJ600)","v":4.4875891221566757},4.5374512235139717,4.5873133248712676,4.6790595913686941,4.5773409045998097,4.6282002479842514,4.6790595913686941,4.772640783196068,4.6688877226918057,4.7207642529439369,4.772640783196068,4.8680935988599892,4.8151795380028162,4.8151795380028162,4.8680935988599892,4.9654554708371892,4.8575107866885547,4.911483128762872,4.9654554708371892,5.0647645802539323,4.9546610024223252,5.0097127913381296,5.0647645802539323,5.1660598718590105,5.0537542224707721,{"$f":"SUM(HI598:HI600)","v":5.1099070471648913},5.1660598718590105,5.2693810692961911,5.2121051881081897,5.2121051881081897,5.2693810692961911,5.3747686906821155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID598:ID600)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN598:IN600)","v":0},0,0,0,0,{"$f":"SUM(IS598:IS600)","v":0},0,0]
[null,null,"Total","m2",null,null,null,null,null,{"$f":"SUM(J605:J606)","v":0},{"$f":"SUM(K605:K606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW605:BW606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI605:EI606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ605:GJ606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI605:HI606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID605:ID606)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN605:IN606)","v":0},0,0,0,0,{"$f":"SUM(IS605:IS606)","v":0},0,0]
[null,"Volume (Total Sales)"]
[null,null,"Retail","m2",null,null,null,null,null,{"$f":"J606+J611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV606+BV611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH606+EH611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ606+GJ611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI606+HI611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID606+ID611","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN606+IN611","v":0},0,0,0,0,{"$f":"IS606+IS611","v":0},0,0]
[null,null,"Retail","AUD / m2",{"$f":"Inputs!G262","v":5000},null,null,null,null,{"$f":"$E621*J$47","v":5000},{"$f":"$E621*K$47","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5100,5100,5100,5100,5202,5202,5202,5202,5306.04,5306.04,5306.04,5306.04,5412.1607999999997,5412.1607999999997,5412.1607999999997,5412.1607999999997,5520.4040160000004,5520.4040160000004,5520.4040160000004,5520.4040160000004,5630.8120963199999,5630.8120963199999,5630.8120963199999,5630.8120963199999,5743.4283382464,5743.4283382464,5743.4283382464,5743.4283382464,5858.2969050113288,5858.2969050113288,5858.2969050113288,5858.2969050113288,5975.4628431115552,5975.4628431115552,5975.4628431115552,5975.4628431115552,6094.9720999737865,6094.9720999737865,6094.9720999737865,6094.9720999737865,6216.8715419732625,6216.8715419732625,6216.8715419732625,6216.8715419732625,{"$f":"$E621*BW$47","v":6341.2089728127276},6341.2089728127276,6341.2089728127276,6341.2089728127276,6468.0331522689812,6468.0331522689812,6468.0331522689812,6468.0331522689812,6597.3938153143617,6597.3938153143617,6597.3938153143617,6597.3938153143617,6729.3416916206497,6729.3416916206497,6729.3416916206497,6729.3416916206497,6863.9285254530623,6863.9285254530623,6863.9285254530623,6863.9285254530623,7001.2070959621242,7001.2070959621242,7001.2070959621242,7001.2070959621242,7141.2312378813667,7141.2312378813667,7141.2312378813667,7141.2312378813667,7284.0558626389939,7284.0558626389939,7284.0558626389939,7284.0558626389939,7429.7369798917744,7429.7369798917744,7429.7369798917744,7429.7369798917744,7578.3317194896108,7578.3317194896108,7578.3317194896108,7578.3317194896108,7729.8983538794027,7729.8983538794027,7729.8983538794027,7729.8983538794027,7884.4963209569905,7884.4963209569905,7884.4963209569905,7884.4963209569905,8042.1862473761312,8042.1862473761312,8042.1862473761312,8042.1862473761312,8203.0299723236531,8203.0299723236531,8203.0299723236531,8203.0299723236531,8367.0905717701262,8367.0905717701262,8367.0905717701262,8367.0905717701262,8534.4323832055288,8534.4323832055288,8534.4323832055288,8534.4323832055288,{"$f":"$E621*EI$47","v":8705.1210308696409},8705.1210308696409,8705.1210308696409,8705.1210308696409,8879.2234514870324,8879.2234514870324,8879.2234514870324,8879.2234514870324,9056.8079205167742,9056.8079205167742,9056.8079205167742,9056.8079205167742,9237.9440789271102,9237.9440789271102,9237.9440789271102,9237.9440789271102,9422.7029605056523,9422.7029605056523,9422.7029605056523,9422.7029605056523,9611.1570197157653,9611.1570197157653,9611.1570197157653,9611.1570197157653,9803.3801601100804,9803.3801601100804,9803.3801601100804,9803.3801601100804,9999.4477633122824,9999.4477633122824,9999.4477633122824,9999.4477633122824,10199.436718578527,10199.436718578527,10199.436718578527,10199.436718578527,10403.425452950099,10403.425452950099,10403.425452950099,10403.425452950099,10611.493962009103,10611.493962009103,10611.493962009103,10611.493962009103,10823.723841249284,10823.723841249284,10823.723841249284,10823.723841249284,11040.19831807427,11040.19831807427,11040.19831807427,11040.19831807427,11261.002284435755,11261.002284435755,11261.002284435755,11261.002284435755,11486.222330124468,11486.222330124468,11486.222330124468,11486.222330124468,11715.94677672696,11715.94677672696,11715.94677672696,11715.94677672696,{"$f":"$E621*GU$47","v":11950.265712261498},11950.265712261498,11950.265712261498,11950.265712261498,12189.271026506729,12189.271026506729,12189.271026506729,12189.271026506729,12433.056447036863,12433.056447036863,12433.056447036863,12433.056447036863,12681.7175759776,12681.7175759776,12681.7175759776,12681.7175759776,12935.351927497151,12935.351927497151,12935.351927497151,12935.351927497151,13194.058966047096,13194.058966047096,13194.058966047096,13194.058966047096,13457.940145368037,13457.940145368037,13457.940145368037,13457.940145368037,13727.098948275398,13727.098948275398,13727.098948275398,13727.098948275398,14001.640927240906,14001.640927240906,14001.640927240906,14001.640927240906,14281.673745785723,14281.673745785723,14281.673745785723,14281.673745785723,14567.307220701437,14567.307220701437,14567.307220701437,14567.307220701437,14858.653365115466,14858.653365115466,14858.653365115466,14858.653365115466,15155.826432417776,15155.826432417776,15155.826432417776,15155.826432417776,15458.942961066132]
[null,null,"Retail","AUD M",null,null,null,null,0,{"$f":"J616*J621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP616*AP621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV616*BV621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB616*DB621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH616*EH621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN616*FN621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ616*GJ621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI616*HI621/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID616*ID621/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN616*IN621/Million","v":0},0,0,0,0,{"$f":"IS616*IS621/Million","v":0},0,0]
[null,null,"Commercial Lease","m2",{"$f":"Inputs!G173","v":4969.2852000000003},null,null,null,null,{"$f":"($E632-SUM($J615:J615))*(1-J58)*J$9","v":0},{"$f":"($E632-SUM($J615:K615))*(1-K58)*K$9","v":0},{"$f":"($E632-SUM($J615:L615))*(1-L58)*L$9","v":0},{"$f":"($E632-SUM($J615:M615))*(1-M58)*M$9","v":0},{"$f":"($E632-SUM($J615:N615))*(1-N58)*N$9","v":0},{"$f":"($E632-SUM($J615:O615))*(1-O58)*O$9","v":0},{"$f":"($E632-SUM($J615:P615))*(1-P58)*P$9","v":0},{"$f":"($E632-SUM($J615:Q615))*(1-Q58)*Q$9","v":0},{"$f":"($E632-SUM($J615:R615))*(1-R58)*R$9","v":0},{"$f":"($E632-SUM($J615:S615))*(1-S58)*S$9","v":0},{"$f":"($E632-SUM($J615:T615))*(1-T58)*T$9","v":0},{"$f":"($E632-SUM($J615:U615))*(1-U58)*U$9","v":0},{"$f":"($E632-SUM($J615:V615))*(1-V58)*V$9","v":0},{"$f":"($E632-SUM($J615:W615))*(1-W58)*W$9","v":0},{"$f":"($E632-SUM($J615:X615))*(1-X58)*X$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:Y615))*(1-Y58)*Y$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:Z615))*(1-Z58)*Z$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AA615))*(1-AA58)*AA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AB615))*(1-AB58)*AB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AC615))*(1-AC58)*AC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AD615))*(1-AD58)*AD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AE615))*(1-AE58)*AE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AF615))*(1-AF58)*AF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AG615))*(1-AG58)*AG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AH615))*(1-AH58)*AH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AI615))*(1-AI58)*AI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AJ615))*(1-AJ58)*AJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AK615))*(1-AK58)*AK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AL615))*(1-AL58)*AL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AM615))*(1-AM58)*AM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AN615))*(1-AN58)*AN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AO615))*(1-AO58)*AO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AP615))*(1-AP58)*AP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AQ615))*(1-AQ58)*AQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AR615))*(1-AR58)*AR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AS615))*(1-AS58)*AS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AT615))*(1-AT58)*AT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AU615))*(1-AU58)*AU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AV615))*(1-AV58)*AV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AW615))*(1-AW58)*AW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AX615))*(1-AX58)*AX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AY615))*(1-AY58)*AY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:AZ615))*(1-AZ58)*AZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BA615))*(1-BA58)*BA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BB615))*(1-BB58)*BB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BC615))*(1-BC58)*BC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BD615))*(1-BD58)*BD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BE615))*(1-BE58)*BE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BF615))*(1-BF58)*BF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BG615))*(1-BG58)*BG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BH615))*(1-BH58)*BH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BI615))*(1-BI58)*BI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BJ615))*(1-BJ58)*BJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BK615))*(1-BK58)*BK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BL615))*(1-BL58)*BL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BM615))*(1-BM58)*BM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BN615))*(1-BN58)*BN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BO615))*(1-BO58)*BO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BP615))*(1-BP58)*BP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BQ615))*(1-BQ58)*BQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BR615))*(1-BR58)*BR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BS615))*(1-BS58)*BS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BT615))*(1-BT58)*BT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BU615))*(1-BU58)*BU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BV615))*(1-BV58)*BV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BW615))*(1-BW58)*BW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BX615))*(1-BX58)*BX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BY615))*(1-BY58)*BY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:BZ615))*(1-BZ58)*BZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CA615))*(1-CA58)*CA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CB615))*(1-CB58)*CB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CC615))*(1-CC58)*CC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CD615))*(1-CD58)*CD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CE615))*(1-CE58)*CE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CF615))*(1-CF58)*CF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CG615))*(1-CG58)*CG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CH615))*(1-CH58)*CH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CI615))*(1-CI58)*CI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CJ615))*(1-CJ58)*CJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CK615))*(1-CK58)*CK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CL615))*(1-CL58)*CL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CM615))*(1-CM58)*CM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CN615))*(1-CN58)*CN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CO615))*(1-CO58)*CO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CP615))*(1-CP58)*CP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CQ615))*(1-CQ58)*CQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CR615))*(1-CR58)*CR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CS615))*(1-CS58)*CS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CT615))*(1-CT58)*CT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CU615))*(1-CU58)*CU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CV615))*(1-CV58)*CV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CW615))*(1-CW58)*CW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CX615))*(1-CX58)*CX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CY615))*(1-CY58)*CY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:CZ615))*(1-CZ58)*CZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DA615))*(1-DA58)*DA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DB615))*(1-DB58)*DB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DC615))*(1-DC58)*DC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DD615))*(1-DD58)*DD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DE615))*(1-DE58)*DE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DF615))*(1-DF58)*DF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DG615))*(1-DG58)*DG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DH615))*(1-DH58)*DH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DI615))*(1-DI58)*DI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DJ615))*(1-DJ58)*DJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DK615))*(1-DK58)*DK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DL615))*(1-DL58)*DL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DM615))*(1-DM58)*DM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DN615))*(1-DN58)*DN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DO615))*(1-DO58)*DO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DP615))*(1-DP58)*DP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DQ615))*(1-DQ58)*DQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DR615))*(1-DR58)*DR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DS615))*(1-DS58)*DS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DT615))*(1-DT58)*DT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DU615))*(1-DU58)*DU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DV615))*(1-DV58)*DV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DW615))*(1-DW58)*DW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DX615))*(1-DX58)*DX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DY615))*(1-DY58)*DY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:DZ615))*(1-DZ58)*DZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EA615))*(1-EA58)*EA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EB615))*(1-EB58)*EB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EC615))*(1-EC58)*EC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:ED615))*(1-ED58)*ED$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EE615))*(1-EE58)*EE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EF615))*(1-EF58)*EF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EG615))*(1-EG58)*EG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EH615))*(1-EH58)*EH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EI615))*(1-EI58)*EI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EJ615))*(1-EJ58)*EJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EK615))*(1-EK58)*EK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EL615))*(1-EL58)*EL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EM615))*(1-EM58)*EM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EN615))*(1-EN58)*EN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EO615))*(1-EO58)*EO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EP615))*(1-EP58)*EP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EQ615))*(1-EQ58)*EQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:ER615))*(1-ER58)*ER$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:ES615))*(1-ES58)*ES$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:ET615))*(1-ET58)*ET$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EU615))*(1-EU58)*EU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EV615))*(1-EV58)*EV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EW615))*(1-EW58)*EW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EX615))*(1-EX58)*EX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EY615))*(1-EY58)*EY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:EZ615))*(1-EZ58)*EZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FA615))*(1-FA58)*FA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FB615))*(1-FB58)*FB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FC615))*(1-FC58)*FC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FD615))*(1-FD58)*FD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FE615))*(1-FE58)*FE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FF615))*(1-FF58)*FF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FG615))*(1-FG58)*FG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FH615))*(1-FH58)*FH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FI615))*(1-FI58)*FI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FJ615))*(1-FJ58)*FJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FK615))*(1-FK58)*FK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FL615))*(1-FL58)*FL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FM615))*(1-FM58)*FM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FN615))*(1-FN58)*FN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FO615))*(1-FO58)*FO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FP615))*(1-FP58)*FP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FQ615))*(1-FQ58)*FQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FR615))*(1-FR58)*FR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FS615))*(1-FS58)*FS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FT615))*(1-FT58)*FT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FU615))*(1-FU58)*FU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FV615))*(1-FV58)*FV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FW615))*(1-FW58)*FW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FX615))*(1-FX58)*FX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FY615))*(1-FY58)*FY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:FZ615))*(1-FZ58)*FZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GA615))*(1-GA58)*GA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GB615))*(1-GB58)*GB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GC615))*(1-GC58)*GC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GD615))*(1-GD58)*GD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GE615))*(1-GE58)*GE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GF615))*(1-GF58)*GF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GG615))*(1-GG58)*GG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GH615))*(1-GH58)*GH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GI615))*(1-GI58)*GI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GJ615))*(1-GJ58)*GJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GK615))*(1-GK58)*GK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GL615))*(1-GL58)*GL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GM615))*(1-GM58)*GM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GN615))*(1-GN58)*GN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GO615))*(1-GO58)*GO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GP615))*(1-GP58)*GP$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GQ615))*(1-GQ58)*GQ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GR615))*(1-GR58)*GR$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GS615))*(1-GS58)*GS$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GT615))*(1-GT58)*GT$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GU615))*(1-GU58)*GU$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GV615))*(1-GV58)*GV$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GW615))*(1-GW58)*GW$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GX615))*(1-GX58)*GX$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GY615))*(1-GY58)*GY$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:GZ615))*(1-GZ58)*GZ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HA615))*(1-HA58)*HA$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HB615))*(1-HB58)*HB$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HC615))*(1-HC58)*HC$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HD615))*(1-HD58)*HD$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HE615))*(1-HE58)*HE$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HF615))*(1-HF58)*HF$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HG615))*(1-HG58)*HG$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HH615))*(1-HH58)*HH$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HI615))*(1-HI58)*HI$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HJ615))*(1-HJ58)*HJ$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HK615))*(1-HK58)*HK$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HL615))*(1-HL58)*HL$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HM615))*(1-HM58)*HM$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HN615))*(1-HN58)*HN$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HO615))*(1-HO58)*HO$9","v":4969.2852000000003},{"$f":"($E632-SUM($J615:HP615))*(1-HP58)*HP$9","v":0},{"$f":"($E632-SUM($J615:HQ615))*(1-HQ58)*HQ$9","v":0},{"$f":"($E632-SUM($J615:HR615))*(1-HR58)*HR$9","v":0},{"$f":"($E632-SUM($J615:HS615))*(1-HS58)*HS$9","v":0},{"$f":"($E632-SUM($J615:HT615))*(1-HT58)*HT$9","v":0},{"$f":"($E632-SUM($J615:HU615))*(1-HU58)*HU$9","v":0},{"$f":"($E632-SUM($J615:HV615))*(1-HV58)*HV$9","v":0},{"$f":"($E632-SUM($J615:HW615))*(1-HW58)*HW$9","v":0},{"$f":"($E632-SUM($J615:HX615))*(1-HX58)*HX$9","v":0},{"$f":"($E632-SUM($J615:HY615))*(1-HY58)*HY$9","v":0},{"$f":"($E632-SUM($J615:HZ615))*(1-HZ58)*HZ$9","v":0},{"$f":"($E632-SUM($J615:IA615))*(1-IA58)*IA$9","v":0},{"$f":"($E632-SUM($J615:IB615))*(1-IB58)*IB$9","v":0},{"$f":"($E632-SUM($J615:IC615))*(1-IC58)*IC$9","v":0},{"$f":"($E632-SUM($J615:ID615))*(1-ID58)*ID$9","v":0},{"$f":"($E632-SUM($J615:IE615))*(1-IE58)*IE$9","v":0},{"$f":"($E632-SUM($J615:IF615))*(1-IF58)*IF$9","v":0},{"$f":"($E632-SUM($J615:IG615))*(1-IG58)*IG$9","v":0},{"$f":"($E632-SUM($J615:IH615))*(1-IH58)*IH$9","v":0},{"$f":"($E632-SUM($J615:II615))*(1-II58)*II$9","v":0},{"$f":"($E632-SUM($J615:IJ615))*(1-IJ58)*IJ$9","v":0},{"$f":"($E632-SUM($J615:IK615))*(1-IK58)*IK$9","v":0},{"$f":"($E632-SUM($J615:IL615))*(1-IL58)*IL$9","v":0},{"$f":"($E632-SUM($J615:IM615))*(1-IM58)*IM$9","v":0},{"$f":"($E632-SUM($J615:IN615))*(1-IN58)*IN$9","v":0},{"$f":"($E632-SUM($J615:IO615))*(1-IO58)*IO$9","v":0},{"$f":"($E632-SUM($J615:IP615))*(1-IP58)*IP$9","v":0},{"$f":"($E632-SUM($J615:IQ615))*(1-IQ58)*IQ$9","v":0},{"$f":"($E632-SUM($J615:IR615))*(1-IR58)*IR$9","v":0},{"$f":"($E632-SUM($J615:IS615))*(1-IS58)*IS$9","v":0},{"$f":"($E632-SUM($J615:IT615))*(1-IT58)*IT$9","v":0},{"$f":"($E632-SUM($J615:IU615))*(1-IU58)*IU$9","v":0}]
[null,"Price"]
[null,"Revenue"]
[]
[null,null,"Market","AUD M",null,null,null,null,0,{"$f":"J422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID422","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN422","v":0},0,0,0,0,{"$f":"IS422","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J649:J651)","v":0},{"$f":"SUM(K649:K651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW649:BW651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI649:EI651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ649:GJ651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI649:HI651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID649:ID651)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN649:IN651)","v":0},0,0,0,0,{"$f":"SUM(IS649:IS651)","v":0},0,0]
[null,null,"Affordable","AUD M",null,null,null,null,361.34508302215488,{"$f":"J599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0468526785714287,1.0584843749999999,1.0701160714285713,1.0701160714285713,1.0694531249999999,1.0694531249999999,1.081205357142857,1.1028294642857142,1.0899200892857144,1.1020303125000002,1.1141405357142855,1.1364233464285713,1.1117184910714288,1.12407091875,1.1364233464285713,1.1591518133571426,1.1339528608928571,1.1465523371249999,{"$f":"AP599","v":1.1591518133571426},1.1823348496242858,1.1694833838675001,1.1694833838675001,1.1823348496242858,1.2059815466167714,1.1797645564729287,1.1928730515448502,1.2059815466167714,1.2301011775491069,1.2033598476023872,1.2167305125757473,1.2301011775491069,1.2547032011000887,1.2274270445544349,1.2410651228272618,1.2547032011000887,1.279797265122091,1.2658864252838071,1.2658864252838071,1.279797265122091,1.3053932104245327,1.2770150971544345,1.2912041537894836,1.3053932104245327,1.3315010746330234,1.3025553990975232,1.3170282368652733,1.3315010746330234,1.3581310961256838,1.3286065070794733,1.3433688016025784,{"$f":"BV599","v":1.3581310961256838},1.3852937180481975,1.3702361776346299,1.3702361776346299,1.3852937180481975,1.4129995924091614,1.3822822099654839,1.3976409011873228,1.4129995924091614,1.4412595842573448,1.4099278541647939,1.4255937192110693,1.4412595842573448,1.4700847759424918,1.43812641124809,1.4541055935952909,1.4700847759424918,1.4994864714613416,1.4831877054671967,1.4831877054671967,1.4994864714613416,1.5294762008905685,1.4962267182625129,1.5128514595765408,1.5294762008905685,1.56006572490838,1.526151252627763,1.5431084887680715,1.56006572490838,1.5912670394065476,1.5566742776803184,1.5739706585434328,{"$f":"DB599","v":1.5912670394065476},1.6230923801946788,1.6054500717143017,1.6054500717143017,1.6230923801946788,1.6555542277985724,1.6195639184986035,1.6375590731485878,1.6555542277985724,1.6886653123545439,1.6519551968685757,1.6703102546115598,1.6886653123545439,1.7224386186016349,1.6849943008059469,1.703716459703791,1.7224386186016349,1.7568873909736671,1.7377907888978668,1.7377907888978668,1.7568873909736671,1.7920251387931405,1.7530680705585071,1.7725466046758236,1.7920251387931405,1.8278656415690033,1.7881294319696774,1.8079975367693406,1.8278656415690033,1.8644229544003836,1.8238920206090707,1.8441574875047271,{"$f":"EH599","v":1.8644229544003836},1.9017114134883915,1.8810406372548218,1.8810406372548218,1.9017114134883915,1.9397456417581591,1.8975772582416777,1.9186614499999182,1.9397456417581591,1.9785405545933226,1.9355288034065112,1.9570346789999167,1.9785405545933226,2.0181113656851886,1.9742393794746413,1.996175372579915,2.0181113656851886,2.0584735929988929,2.0360988800315134,2.0360988800315134,2.0584735929988929,2.0996430648588711,2.0539986504054171,2.0768208576321441,2.0996430648588711,2.1416359261560483,2.0950786234135257,2.118357274784787,2.1416359261560483,2.184468644679169,2.1369801958817956,2.1607244202804825,{"$f":"FN599","v":2.184468644679169},2.2281580175727527,2.2039389086860921,2.2039389086860921,2.2281580175727527,2.2727211779242076,2.2233141957954206,2.2480176868598143,2.2727211779242076,2.3181756014826922,2.2677804797113295,2.2929780405970108,2.3181756014826922,2.3645391135123455,2.3131360893055559,2.3388376014089514,2.3645391135123455,2.411829895782593,2.3856143534371301,2.3856143534371301,2.411829895782593,2.4600664936982444,{"$f":"GJ599","v":2.4065867873135001},2.433326640505872,2.4600664936982444,2.5092678235722095,2.4547185230597699,2.4819931733159892,2.5092678235722095,2.5594531800436537,2.5038128935209651,2.5316330367823094,2.5594531800436537,2.6106422436445271,2.5822656975179559,2.5822656975179559,2.6106422436445271,2.6628550885174169,2.6049669344192123,2.6339110114683146,2.6628550885174169,2.7161121902877654,2.6570662731075965,2.6865892316976812,2.7161121902877654,2.7704344340935205,2.7102075985697489,{"$f":"HI599","v":2.7403210163316341},2.7704344340935205,2.8258431227753906,2.7951274366582677,2.7951274366582677,2.8258431227753906,2.8823599852308988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID599","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN599","v":0},0,0,0,0,{"$f":"IS599","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J661:J662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV661:BV662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH661:EH662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ661:GJ662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI661:HI662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID661:ID662)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN661:IN662)","v":0},0,0,0,0,{"$f":"SUM(IS661:IS662)","v":0},0,0]
[null,null,"Commercial Lease","AUD M",null,null,null,null,177.06681301618082,{"$f":"J642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.53109235575000002,0.53109235575000002,0.53109235575000002,0.53109235575000002,0.53109235575000002,0.53109235575000002,0.53109235575000002,0.54171420286500005,0.54171420286500005,0.54171420286500005,0.54171420286500005,0.55254848692230008,0.55254848692230008,0.55254848692230008,0.55254848692230008,0.56359945666074607,0.56359945666074607,0.56359945666074607,{"$f":"AP642","v":0.56359945666074607},0.57487144579396099,0.57487144579396099,0.57487144579396099,0.57487144579396099,0.58636887470984012,0.58636887470984012,0.58636887470984012,0.58636887470984012,0.59809625220403706,0.59809625220403706,0.59809625220403706,0.59809625220403706,0.61005817724811773,0.61005817724811773,0.61005817724811773,0.61005817724811773,0.62225934079308021,0.62225934079308021,0.62225934079308021,0.62225934079308021,0.6347045276089418,0.6347045276089418,0.6347045276089418,0.6347045276089418,0.64739861816112054,0.64739861816112054,0.64739861816112054,0.64739861816112054,0.66034659052434308,0.66034659052434308,0.66034659052434308,{"$f":"BV642","v":0.66034659052434308},0.6735535223348299,0.6735535223348299,0.6735535223348299,0.6735535223348299,0.68702459278152639,0.68702459278152639,0.68702459278152639,0.68702459278152639,0.70076508463715703,0.70076508463715703,0.70076508463715703,0.70076508463715703,0.71478038632990026,0.71478038632990026,0.71478038632990026,0.71478038632990026,0.72907599405649814,0.72907599405649814,0.72907599405649814,0.72907599405649814,0.74365751393762825,0.74365751393762825,0.74365751393762825,0.74365751393762825,0.75853066421638082,0.75853066421638082,0.75853066421638082,0.75853066421638082,0.77370127750070838,0.77370127750070838,0.77370127750070838,{"$f":"DB642","v":0.77370127750070838},0.78917530305072259,0.78917530305072259,0.78917530305072259,0.78917530305072259,0.80495880911173723,0.80495880911173723,0.80495880911173723,0.80495880911173723,0.82105798529397189,0.82105798529397189,0.82105798529397189,0.82105798529397189,0.83747914499985121,0.83747914499985121,0.83747914499985121,0.83747914499985121,0.85422872789984838,0.85422872789984838,0.85422872789984838,0.85422872789984838,0.87131330245784533,0.87131330245784533,0.87131330245784533,0.87131330245784533,0.8887395685070022,0.8887395685070022,0.8887395685070022,0.8887395685070022,0.90651435987714235,0.90651435987714235,0.90651435987714235,{"$f":"EH642","v":0.90651435987714235},0.92464464707468508,0.92464464707468508,0.92464464707468508,0.92464464707468508,0.94313754001617889,0.94313754001617889,0.94313754001617889,0.94313754001617889,0.96200029081650251,0.96200029081650251,0.96200029081650251,0.96200029081650251,0.98124029663283252,0.98124029663283252,0.98124029663283252,0.98124029663283252,1.0008651025654893,1.0008651025654893,1.0008651025654893,1.0008651025654893,1.020882404616799,1.020882404616799,1.020882404616799,1.020882404616799,1.0413000527091352,1.0413000527091352,1.0413000527091352,1.0413000527091352,1.0621260537633179,1.0621260537633179,1.0621260537633179,{"$f":"FN642","v":1.0621260537633179},1.083368574838584,1.083368574838584,1.083368574838584,1.083368574838584,1.1050359463353561,1.1050359463353561,1.1050359463353561,1.1050359463353561,1.1271366652620631,1.1271366652620631,1.1271366652620631,1.1271366652620631,1.1496793985673044,1.1496793985673044,1.1496793985673044,1.1496793985673044,1.1726729865386505,1.1726729865386505,1.1726729865386505,1.1726729865386505,1.1961264462694234,{"$f":"GJ642","v":1.1961264462694234},1.1961264462694234,1.1961264462694234,1.2200489751948118,1.2200489751948118,1.2200489751948118,1.2200489751948118,1.2444499546987082,1.2444499546987082,1.2444499546987082,1.2444499546987082,1.2693389537926822,1.2693389537926822,1.2693389537926822,1.2693389537926822,1.294725732868536,1.294725732868536,1.294725732868536,1.294725732868536,1.3206202475259066,1.3206202475259066,1.3206202475259066,1.3206202475259066,1.3470326524764249,1.3470326524764249,{"$f":"HI642","v":1.3470326524764249},1.3470326524764249,1.3739733055259531,1.3739733055259531,1.3739733055259531,1.3739733055259531,1.4014527716364722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID642","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN642","v":0},0,0,0,0,{"$f":"IS642","v":0},0,0]
[null,null,"Residential sales revenue","AUD M",null,null,null,null,{"$f":"SUM(J671:IU671)","v":0},{"$f":"J652","v":0},{"$f":"K652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID652","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN652","v":0},0,0,0,0,{"$f":"IS652","v":0},0,0]
[]
[null,null,{"$f":"Inputs!C361","v":"Property Management Fees"},"$ / Apmt / Qtr",{"$f":"-Inputs!G361/Qtrs_Yr","v":-125},null,null,null,null,{"$f":"$E681*J$48","v":-125},-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-127.5,-127.5,-127.5,-127.5,-130.05000000000001,-130.05000000000001,-130.05000000000001,-130.05000000000001,-132.65099999999998,-132.65099999999998,-132.65099999999998,-132.65099999999998,-135.30402000000001,-135.30402000000001,-135.30402000000001,-135.30402000000001,-138.0101004,-138.0101004,-138.0101004,-138.0101004,-140.77030240800002,-140.77030240800002,-140.77030240800002,-140.77030240800002,-143.58570845616001,-143.58570845616001,-143.58570845616001,-143.58570845616001,-146.45742262528321,-146.45742262528321,-146.45742262528321,-146.45742262528321,-149.38657107778889,-149.38657107778889,-149.38657107778889,-149.38657107778889,-152.37430249934468,-152.37430249934468,-152.37430249934468,-152.37430249934468,-155.42178854933155,-155.42178854933155,-155.42178854933155,-155.42178854933155,-158.53022432031818,-158.53022432031818,-158.53022432031818,-158.53022432031818,-161.70082880672453,-161.70082880672453,-161.70082880672453,-161.70082880672453,-164.93484538285904,-164.93484538285904,-164.93484538285904,-164.93484538285904,-168.23354229051623,-168.23354229051623,-168.23354229051623,-168.23354229051623,-171.59821313632656,-171.59821313632656,-171.59821313632656,-171.59821313632656,-175.03017739905312,-175.03017739905312,-175.03017739905312,-175.03017739905312,-178.53078094703417,-178.53078094703417,-178.53078094703417,-178.53078094703417,-182.10139656597485,-182.10139656597485,-182.10139656597485,-182.10139656597485,-185.74342449729437,-185.74342449729437,-185.74342449729437,-185.74342449729437,-189.45829298724027,-189.45829298724027,-189.45829298724027,-189.45829298724027,-193.24745884698507,-193.24745884698507,-193.24745884698507,-193.24745884698507,-197.11240802392476,-197.11240802392476,-197.11240802392476,-197.11240802392476,-201.05465618440326,-201.05465618440326,-201.05465618440326,-201.05465618440326,-205.07574930809133,-205.07574930809133,-205.07574930809133,-205.07574930809133,-209.17726429425315,-209.17726429425315,-209.17726429425315,-209.17726429425315,-213.36080958013824,-213.36080958013824,-213.36080958013824,-213.36080958013824,-217.62802577174099,-217.62802577174099,-217.62802577174099,-217.62802577174099,-221.98058628717581,-221.98058628717581,-221.98058628717581,-221.98058628717581,-226.42019801291934,-226.42019801291934,-226.42019801291934,-226.42019801291934,-230.94860197317774,-230.94860197317774,-230.94860197317774,-230.94860197317774,-235.5675740126413,-235.5675740126413,-235.5675740126413,-235.5675740126413,-240.27892549289416,-240.27892549289416,-240.27892549289416,-240.27892549289416,-245.08450400275203,-245.08450400275203,-245.08450400275203,-245.08450400275203,-249.98619408280706,-249.98619408280706,-249.98619408280706,-249.98619408280706,-254.98591796446317,-254.98591796446317,-254.98591796446317,-254.98591796446317,-260.08563632375245,-260.08563632375245,-260.08563632375245,-260.08563632375245,-265.28734905022753,-265.28734905022753,-265.28734905022753,-265.28734905022753,-270.59309603123211,-270.59309603123211,-270.59309603123211,-270.59309603123211,-276.00495795185674,-276.00495795185674,-276.00495795185674,-276.00495795185674,-281.5250571108939,-281.5250571108939,-281.5250571108939,-281.5250571108939,-287.15555825311174,-287.15555825311174,-287.15555825311174,-287.15555825311174,-292.89866941817399,-292.89866941817399,-292.89866941817399,-292.89866941817399,-298.75664280653746,-298.75664280653746,-298.75664280653746,-298.75664280653746,-304.73177566266821,-304.73177566266821,-304.73177566266821,-304.73177566266821,-310.82641117592158,-310.82641117592158,-310.82641117592158,-310.82641117592158,-317.04293939944,-317.04293939944,-317.04293939944,-317.04293939944,-323.38379818742879,-323.38379818742879,-323.38379818742879,-323.38379818742879,-329.8514741511774,-329.8514741511774,-329.8514741511774,-329.8514741511774,-336.4485036342009,-336.4485036342009,-336.4485036342009,-336.4485036342009,-343.17747370688494,-343.17747370688494,-343.17747370688494,-343.17747370688494,-350.04102318102264,-350.04102318102264,-350.04102318102264,-350.04102318102264,-357.04184364464311,-357.04184364464311,-357.04184364464311,-357.04184364464311,-364.18268051753591,-364.18268051753591,-364.18268051753591,-364.18268051753591,-371.46633412788668,{"$f":"$E681*IN$48","v":-371.46633412788668},-371.46633412788668,-371.46633412788668,-378.89566081044438,-378.89566081044438,-378.89566081044438,-378.89566081044438,-386.4735740266533]
[null,null,{"$f":"Inputs!C367","v":"Life Cycle Costs"},"$ / Apmt / Qtr",{"$f":"-Inputs!G367/Qtrs_Yr","v":-425},null,null,null,null,{"$f":"$E687*J$49","v":-425},{"$f":"$E687*K$49","v":-425},-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-425,-433.5,-433.5,-433.5,-433.5,-442.17,-442.17,-442.17,-442.17,-451.01339999999999,-451.01339999999999,-451.01339999999999,-451.01339999999999,-460.03366799999998,-460.03366799999998,-460.03366799999998,-460.03366799999998,-469.23434136000003,-469.23434136000003,-469.23434136000003,-469.23434136000003,-478.6190281872,-478.6190281872,-478.6190281872,-478.6190281872,-488.19140875094399,-488.19140875094399,-488.19140875094399,-488.19140875094399,-497.95523692596294,-497.95523692596294,-497.95523692596294,-497.95523692596294,-507.91434166448221,-507.91434166448221,-507.91434166448221,-507.91434166448221,-518.07262849777192,-518.07262849777192,-518.07262849777192,-518.07262849777192,-528.43408106772733,-528.43408106772733,-528.43408106772733,-528.43408106772733,{"$f":"$E687*BW$49","v":-539.00276268908181},-539.00276268908181,-539.00276268908181,-539.00276268908181,-549.7828179428634,-549.7828179428634,-549.7828179428634,-549.7828179428634,-560.77847430172073,-560.77847430172073,-560.77847430172073,-560.77847430172073,-571.99404378775523,-571.99404378775523,-571.99404378775523,-571.99404378775523,-583.43392466351031,-583.43392466351031,-583.43392466351031,-583.43392466351031,-595.10260315678056,-595.10260315678056,-595.10260315678056,-595.10260315678056,-607.00465521991623,-607.00465521991623,-607.00465521991623,-607.00465521991623,-619.14474832431449,-619.14474832431449,-619.14474832431449,-619.14474832431449,-631.52764329080082,-631.52764329080082,-631.52764329080082,-631.52764329080082,-644.1581961566169,-644.1581961566169,-644.1581961566169,-644.1581961566169,-657.04136007974921,-657.04136007974921,-657.04136007974921,-657.04136007974921,-670.18218728134423,-670.18218728134423,-670.18218728134423,-670.18218728134423,-683.58583102697116,-683.58583102697116,-683.58583102697116,-683.58583102697116,-697.25754764751048,-697.25754764751048,-697.25754764751048,-697.25754764751048,-711.20269860046074,-711.20269860046074,-711.20269860046074,-711.20269860046074,-725.42675257246992,-725.42675257246992,-725.42675257246992,-725.42675257246992,{"$f":"$E687*EI$49","v":-739.93528762391941},-739.93528762391941,-739.93528762391941,-739.93528762391941,-754.73399337639773,-754.73399337639773,-754.73399337639773,-754.73399337639773,-769.82867324392578,-769.82867324392578,-769.82867324392578,-769.82867324392578,-785.22524670880432,-785.22524670880432,-785.22524670880432,-785.22524670880432,-800.92975164298048,-800.92975164298048,-800.92975164298048,-800.92975164298048,-816.94834667584007,-816.94834667584007,-816.94834667584007,-816.94834667584007,-833.28731360935694,-833.28731360935694,-833.28731360935694,-833.28731360935694,-849.95305988154405,-849.95305988154405,-849.95305988154405,-849.95305988154405,-866.95212107917484,-866.95212107917484,-866.95212107917484,-866.95212107917484,-884.29116350075844,-884.29116350075844,-884.29116350075844,-884.29116350075844,-901.97698677077369,-901.97698677077369,-901.97698677077369,-901.97698677077369,-920.01652650618917,-920.01652650618917,-920.01652650618917,-920.01652650618917,-938.41685703631299,-938.41685703631299,-938.41685703631299,-938.41685703631299,-957.18519417703919,-957.18519417703919,{"$f":"$E687*GK$49","v":-957.18519417703919},-957.18519417703919,-976.32889806057983,-976.32889806057983,-976.32889806057983,-976.32889806057983,-995.85547602179156,-995.85547602179156,-995.85547602179156,-995.85547602179156,-1015.7725855422274,-1015.7725855422274,-1015.7725855422274,-1015.7725855422274,-1036.0880372530721,-1036.0880372530721,-1036.0880372530721,-1036.0880372530721,-1056.8097979981333,-1056.8097979981333,-1056.8097979981333,-1056.8097979981333,-1077.9459939580961,-1077.9459939580961,-1077.9459939580961,{"$f":"$E687*HJ$49","v":-1077.9459939580961},-1099.5049138372578,-1099.5049138372578,-1099.5049138372578,-1099.5049138372578,-1121.4950121140032,-1121.4950121140032,-1121.4950121140032,-1121.4950121140032,-1143.9249123562831,-1143.9249123562831,-1143.9249123562831,-1143.9249123562831,-1166.8034106034088,-1166.8034106034088,-1166.8034106034088,-1166.8034106034088,-1190.1394788154771,-1190.1394788154771,-1190.1394788154771,-1190.1394788154771,{"$f":"$E687*IE$49","v":-1213.9422683917865},-1213.9422683917865,-1213.9422683917865,-1213.9422683917865,-1238.2211137596221,-1238.2211137596221,-1238.2211137596221,-1238.2211137596221,-1262.9855360348147,-1262.9855360348147,-1262.9855360348147,-1262.9855360348147,-1288.2452467555111,-1288.2452467555111,-1288.2452467555111,{"$f":"$E687*IT$49","v":-1288.2452467555111},-1314.0101516906211]
[null,null,{"$f":"Inputs!C370","v":"[spare]"},"$ / Apmt / Qtr",{"$f":"-Inputs!G370/Qtrs_Yr","v":0},null,null,null,null,{"$f":"$E690*J$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E690*BV$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E690*EH$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex"]
[null,null,{"$f":"C681","v":"Property Management Fees"},"AUD M",null,null,null,null,-28.441835184199302,{"$f":"J681*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.4473124999999996E-2,-8.4473124999999996E-2,-8.4473124999999996E-2,-8.6162587499999999E-2,-8.7046162499999996E-2,-8.7046162499999996E-2,-8.7046162499999996E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-9.0562827464999981E-2,-9.0562827464999981E-2,-9.0562827464999981E-2,{"$f":"AP681*AP$694/Million","v":-9.0562827464999981E-2},-9.2374084014300001E-2,-9.2374084014300001E-2,-9.2374084014300001E-2,-9.2374084014300001E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.998867928762023E-2,-9.998867928762023E-2,-9.998867928762023E-2,-9.998867928762023E-2,-0.10198845287337263,-0.10198845287337263,-0.10198845287337263,-0.10198845287337263,-0.10402822193084009,-0.10402822193084009,-0.10402822193084009,-0.10402822193084009,-0.10610878636945688,-0.10610878636945688,-0.10610878636945688,{"$f":"BV681*BV$694/Million","v":-0.10610878636945688},-0.10823096209684602,-0.10823096209684602,-0.10823096209684602,-0.10823096209684602,-0.11039558133878292,-0.11039558133878292,-0.11039558133878292,-0.11039558133878292,-0.11260349296555859,-0.11260349296555859,-0.11260349296555859,-0.11260349296555859,-0.11485556282486978,-0.11485556282486978,-0.11485556282486978,-0.11485556282486978,-0.11715267408136718,-0.11715267408136718,-0.11715267408136718,-0.11715267408136718,-0.11949572756299454,-0.11949572756299454,-0.11949572756299454,-0.11949572756299454,-0.12188564211425443,-0.12188564211425443,-0.12188564211425443,-0.12188564211425443,-0.12432335495653951,-0.12432335495653951,-0.12432335495653951,{"$f":"DB681*DB$694/Million","v":-0.12432335495653951},-0.12680982205567032,-0.12680982205567032,-0.12680982205567032,-0.12680982205567032,-0.12934601849678373,-0.12934601849678373,-0.12934601849678373,-0.12934601849678373,-0.13193293886671939,-0.13193293886671939,-0.13193293886671939,-0.13193293886671939,-0.13457159764405377,-0.13457159764405377,-0.13457159764405377,-0.13457159764405377,-0.13726302959693484,-0.13726302959693484,-0.13726302959693484,-0.13726302959693484,-0.14000829018887356,-0.14000829018887356,-0.14000829018887356,-0.14000829018887356,-0.14280845599265102,-0.14280845599265102,-0.14280845599265102,-0.14280845599265102,-0.14566462511250405,-0.14566462511250405,-0.14566462511250405,{"$f":"EH681*EH$694/Million","v":-0.14566462511250405},-0.14857791761475414,-0.14857791761475414,-0.14857791761475414,-0.14857791761475414,-0.15154947596704921,-0.15154947596704921,-0.15154947596704921,-0.15154947596704921,-0.15458046548639023,-0.15458046548639023,-0.15458046548639023,-0.15458046548639023,-0.15767207479611803,-0.15767207479611803,-0.15767207479611803,-0.15767207479611803,-0.16082551629204039,-0.16082551629204039,-0.16082551629204039,-0.16082551629204039,-0.16404202661788123,-0.16404202661788123,-0.16404202661788123,-0.16404202661788123,-0.16732286715023884,-0.16732286715023884,-0.16732286715023884,-0.16732286715023884,-0.1706693244932436,-0.1706693244932436,-0.1706693244932436,{"$f":"FN681*FN$694/Million","v":-0.1706693244932436},-0.17408271098310843,-0.17408271098310843,-0.17408271098310843,-0.17408271098310843,-0.17756436520277064,-0.17756436520277064,-0.17756436520277064,-0.17756436520277064,-0.18111565250682607,-0.18111565250682607,-0.18111565250682607,-0.18111565250682607,-0.18473796555696262,-0.18473796555696262,-0.18473796555696262,-0.18473796555696262,-0.18843272486810186,-0.18843272486810186,-0.18843272486810186,-0.18843272486810186,-0.19220137936546391,{"$f":"GJ681*GJ$694/Million","v":-0.19220137936546391},-0.19220137936546391,-0.19220137936546391,-0.19604540695277317,-0.19604540695277317,-0.19604540695277317,-0.19604540695277317,-0.19996631509182863,-0.19996631509182863,-0.19996631509182863,-0.19996631509182863,-0.20396564139366519,-0.20396564139366519,-0.20396564139366519,-0.20396564139366519,-0.20804495422153851,-0.20804495422153851,-0.20804495422153851,-0.20804495422153851,-0.21220585330596928,-0.21220585330596928,-0.21220585330596928,-0.21220585330596928,-0.21644997037208866,-0.21644997037208866,{"$f":"HI681*HI$694/Million","v":-0.21644997037208866},-0.21644997037208866,-0.22077896977953043,-0.22077896977953043,-0.22077896977953043,-0.22077896977953043,-0.22519454917512108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID681*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN681*IN$694/Million","v":0},0,0,0,0,{"$f":"IS681*IS$694/Million","v":0},0,0]
[null,null,"Lettings Costs / Marketing","AUD M",null,null,null,null,-28.441835184199302,{"$f":"J682*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.3606874999999983E-2,-8.4473124999999996E-2,-8.4473124999999996E-2,-8.4473124999999996E-2,-8.6162587499999999E-2,-8.7046162499999996E-2,-8.7046162499999996E-2,-8.7046162499999996E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-8.8787085749999994E-2,-9.0562827464999981E-2,-9.0562827464999981E-2,-9.0562827464999981E-2,{"$f":"AP682*AP$694/Million","v":-9.0562827464999981E-2},-9.2374084014300001E-2,-9.2374084014300001E-2,-9.2374084014300001E-2,-9.2374084014300001E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.4221565694585979E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.6105997008477717E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.802811694864727E-2,-9.998867928762023E-2,-9.998867928762023E-2,-9.998867928762023E-2,-9.998867928762023E-2,-0.10198845287337263,-0.10198845287337263,-0.10198845287337263,-0.10198845287337263,-0.10402822193084009,-0.10402822193084009,-0.10402822193084009,-0.10402822193084009,-0.10610878636945688,-0.10610878636945688,-0.10610878636945688,{"$f":"BV682*BV$694/Million","v":-0.10610878636945688},-0.10823096209684602,-0.10823096209684602,-0.10823096209684602,-0.10823096209684602,-0.11039558133878292,-0.11039558133878292,-0.11039558133878292,-0.11039558133878292,-0.11260349296555859,-0.11260349296555859,-0.11260349296555859,-0.11260349296555859,-0.11485556282486978,-0.11485556282486978,-0.11485556282486978,-0.11485556282486978,-0.11715267408136718,-0.11715267408136718,-0.11715267408136718,-0.11715267408136718,-0.11949572756299454,-0.11949572756299454,-0.11949572756299454,-0.11949572756299454,-0.12188564211425443,-0.12188564211425443,-0.12188564211425443,-0.12188564211425443,-0.12432335495653951,-0.12432335495653951,-0.12432335495653951,{"$f":"DB682*DB$694/Million","v":-0.12432335495653951},-0.12680982205567032,-0.12680982205567032,-0.12680982205567032,-0.12680982205567032,-0.12934601849678373,-0.12934601849678373,-0.12934601849678373,-0.12934601849678373,-0.13193293886671939,-0.13193293886671939,-0.13193293886671939,-0.13193293886671939,-0.13457159764405377,-0.13457159764405377,-0.13457159764405377,-0.13457159764405377,-0.13726302959693484,-0.13726302959693484,-0.13726302959693484,-0.13726302959693484,-0.14000829018887356,-0.14000829018887356,-0.14000829018887356,-0.14000829018887356,-0.14280845599265102,-0.14280845599265102,-0.14280845599265102,-0.14280845599265102,-0.14566462511250405,-0.14566462511250405,-0.14566462511250405,{"$f":"EH682*EH$694/Million","v":-0.14566462511250405},-0.14857791761475414,-0.14857791761475414,-0.14857791761475414,-0.14857791761475414,-0.15154947596704921,-0.15154947596704921,-0.15154947596704921,-0.15154947596704921,-0.15458046548639023,-0.15458046548639023,-0.15458046548639023,-0.15458046548639023,-0.15767207479611803,-0.15767207479611803,-0.15767207479611803,-0.15767207479611803,-0.16082551629204039,-0.16082551629204039,-0.16082551629204039,-0.16082551629204039,-0.16404202661788123,-0.16404202661788123,-0.16404202661788123,-0.16404202661788123,-0.16732286715023884,-0.16732286715023884,-0.16732286715023884,-0.16732286715023884,-0.1706693244932436,-0.1706693244932436,-0.1706693244932436,{"$f":"FN682*FN$694/Million","v":-0.1706693244932436},-0.17408271098310843,-0.17408271098310843,-0.17408271098310843,-0.17408271098310843,-0.17756436520277064,-0.17756436520277064,-0.17756436520277064,-0.17756436520277064,-0.18111565250682607,-0.18111565250682607,-0.18111565250682607,-0.18111565250682607,-0.18473796555696262,-0.18473796555696262,-0.18473796555696262,-0.18473796555696262,-0.18843272486810186,-0.18843272486810186,-0.18843272486810186,-0.18843272486810186,-0.19220137936546391,{"$f":"GJ682*GJ$694/Million","v":-0.19220137936546391},-0.19220137936546391,-0.19220137936546391,-0.19604540695277317,-0.19604540695277317,-0.19604540695277317,-0.19604540695277317,-0.19996631509182863,-0.19996631509182863,-0.19996631509182863,-0.19996631509182863,-0.20396564139366519,-0.20396564139366519,-0.20396564139366519,-0.20396564139366519,-0.20804495422153851,-0.20804495422153851,-0.20804495422153851,-0.20804495422153851,-0.21220585330596928,-0.21220585330596928,-0.21220585330596928,-0.21220585330596928,-0.21644997037208866,-0.21644997037208866,{"$f":"HI682*HI$694/Million","v":-0.21644997037208866},-0.21644997037208866,-0.22077896977953043,-0.22077896977953043,-0.22077896977953043,-0.22077896977953043,-0.22519454917512108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID682*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN682*IN$694/Million","v":0},0,0,0,0,{"$f":"IS682*IS$694/Million","v":0},0,0]
[null,null,"Council Rates","AUD M",null,null,null,null,-62.572037405238547,{"$f":"J683*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.18393512499999998,-0.18393512499999998,-0.18393512499999998,-0.18393512499999998,-0.18584087499999999,-0.18584087499999999,-0.18584087499999999,-0.18955769250000001,-0.19150155749999997,-0.19150155749999997,-0.19150155749999997,-0.19533158865,-0.19533158865,-0.19533158865,-0.19533158865,-0.19923822042299996,-0.19923822042299996,-0.19923822042299996,{"$f":"AP683*AP$694/Million","v":-0.19923822042299996},-0.20322298483145998,-0.20322298483145998,-0.20322298483145998,-0.20322298483145998,-0.20728744452808917,-0.20728744452808917,-0.20728744452808917,-0.20728744452808917,-0.21143319341865097,-0.21143319341865097,-0.21143319341865097,-0.21143319341865097,-0.21566185728702397,-0.21566185728702397,-0.21566185728702397,-0.21566185728702397,-0.21997509443276447,-0.21997509443276447,-0.21997509443276447,-0.21997509443276447,-0.22437459632141976,-0.22437459632141976,-0.22437459632141976,-0.22437459632141976,-0.22886208824784818,-0.22886208824784818,-0.22886208824784818,-0.22886208824784818,-0.23343933001280512,-0.23343933001280512,-0.23343933001280512,{"$f":"BV683*BV$694/Million","v":-0.23343933001280512},-0.23810811661306122,-0.23810811661306122,-0.23810811661306122,-0.23810811661306122,-0.24287027894532243,-0.24287027894532243,-0.24287027894532243,-0.24287027894532243,-0.24772768452422891,-0.24772768452422891,-0.24772768452422891,-0.24772768452422891,-0.25268223821471353,-0.25268223821471353,-0.25268223821471353,-0.25268223821471353,-0.25773588297900779,-0.25773588297900779,-0.25773588297900779,-0.25773588297900779,-0.26289060063858793,-0.26289060063858793,-0.26289060063858793,-0.26289060063858793,-0.26814841265135975,-0.26814841265135975,-0.26814841265135975,-0.26814841265135975,-0.27351138090438692,-0.27351138090438692,-0.27351138090438692,{"$f":"DB683*DB$694/Million","v":-0.27351138090438692},-0.27898160852247472,-0.27898160852247472,-0.27898160852247472,-0.27898160852247472,-0.28456124069292421,-0.28456124069292421,-0.28456124069292421,-0.28456124069292421,-0.29025246550678263,-0.29025246550678263,-0.29025246550678263,-0.29025246550678263,-0.29605751481691833,-0.29605751481691833,-0.29605751481691833,-0.29605751481691833,-0.30197866511325672,-0.30197866511325672,-0.30197866511325672,-0.30197866511325672,-0.30801823841552184,-0.30801823841552184,-0.30801823841552184,-0.30801823841552184,-0.31417860318383223,-0.31417860318383223,-0.31417860318383223,-0.31417860318383223,-0.32046217524750892,-0.32046217524750892,-0.32046217524750892,{"$f":"EH683*EH$694/Million","v":-0.32046217524750892},-0.32687141875245912,-0.32687141875245912,-0.32687141875245912,-0.32687141875245912,-0.33340884712750823,-0.33340884712750823,-0.33340884712750823,-0.33340884712750823,-0.34007702407005846,-0.34007702407005846,-0.34007702407005846,-0.34007702407005846,-0.3468785645514596,-0.3468785645514596,-0.3468785645514596,-0.3468785645514596,-0.35381613584248889,-0.35381613584248889,-0.35381613584248889,-0.35381613584248889,-0.36089245855933871,-0.36089245855933871,-0.36089245855933871,-0.36089245855933871,-0.36811030773052544,-0.36811030773052544,-0.36811030773052544,-0.36811030773052544,-0.37547251388513592,-0.37547251388513592,-0.37547251388513592,{"$f":"FN683*FN$694/Million","v":-0.37547251388513592},-0.38298196416283858,-0.38298196416283858,-0.38298196416283858,-0.38298196416283858,-0.39064160344609544,-0.39064160344609544,-0.39064160344609544,-0.39064160344609544,-0.39845443551501736,-0.39845443551501736,-0.39845443551501736,-0.39845443551501736,-0.40642352422531774,-0.40642352422531774,-0.40642352422531774,-0.40642352422531774,-0.41455199470982412,-0.41455199470982412,-0.41455199470982412,-0.41455199470982412,-0.42284303460402051,{"$f":"GJ683*GJ$694/Million","v":-0.42284303460402051},-0.42284303460402051,-0.42284303460402051,-0.43129989529610091,-0.43129989529610091,-0.43129989529610091,-0.43129989529610091,-0.43992589320202308,-0.43992589320202308,-0.43992589320202308,-0.43992589320202308,-0.44872441106606348,-0.44872441106606348,-0.44872441106606348,-0.44872441106606348,-0.45769889928738472,-0.45769889928738472,-0.45769889928738472,-0.45769889928738472,-0.46685287727313246,-0.46685287727313246,-0.46685287727313246,-0.46685287727313246,-0.47618993481859506,-0.47618993481859506,{"$f":"HI683*HI$694/Million","v":-0.47618993481859506},-0.47618993481859506,-0.48571373351496699,-0.48571373351496699,-0.48571373351496699,-0.48571373351496699,-0.49542800818526622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID683*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN683*IN$694/Million","v":0},0,0,0,0,{"$f":"IS683*IS$694/Million","v":0},0,0]
[null,null,"Water Rates","AUD M",null,null,null,null,-45.50693629471894,{"$f":"J684*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13377099999999997,-0.13377099999999997,-0.13377099999999997,-0.13377099999999997,-0.135157,-0.135157,-0.135157,-0.13786013999999999,-0.13927386,-0.13927386,-0.13927386,-0.14205933719999997,-0.14205933719999997,-0.14205933719999997,-0.14205933719999997,-0.14490052394399996,-0.14490052394399996,-0.14490052394399996,{"$f":"AP684*AP$694/Million","v":-0.14490052394399996},-0.14779853442287999,-0.14779853442287999,-0.14779853442287999,-0.14779853442287999,-0.15075450511133759,-0.15075450511133759,-0.15075450511133759,-0.15075450511133759,-0.15376959521356434,-0.15376959521356434,-0.15376959521356434,-0.15376959521356434,-0.15684498711783565,-0.15684498711783565,-0.15684498711783565,-0.15684498711783565,-0.15998188686019235,-0.15998188686019235,-0.15998188686019235,-0.15998188686019235,-0.16318152459739621,-0.16318152459739621,-0.16318152459739621,-0.16318152459739621,-0.16644515508934413,-0.16644515508934413,-0.16644515508934413,-0.16644515508934413,-0.16977405819113101,-0.16977405819113101,-0.16977405819113101,{"$f":"BV684*BV$694/Million","v":-0.16977405819113101},-0.17316953935495363,-0.17316953935495363,-0.17316953935495363,-0.17316953935495363,-0.17663293014205267,-0.17663293014205267,-0.17663293014205267,-0.17663293014205267,-0.18016558874489375,-0.18016558874489375,-0.18016558874489375,-0.18016558874489375,-0.18376890051979164,-0.18376890051979164,-0.18376890051979164,-0.18376890051979164,-0.18744427853018747,-0.18744427853018747,-0.18744427853018747,-0.18744427853018747,-0.19119316410079124,-0.19119316410079124,-0.19119316410079124,-0.19119316410079124,-0.19501702738280707,-0.19501702738280707,-0.19501702738280707,-0.19501702738280707,-0.19891736793046319,-0.19891736793046319,-0.19891736793046319,{"$f":"DB684*DB$694/Million","v":-0.19891736793046319},-0.20289571528907249,-0.20289571528907249,-0.20289571528907249,-0.20289571528907249,-0.20695362959485394,-0.20695362959485394,-0.20695362959485394,-0.20695362959485394,-0.21109270218675102,-0.21109270218675102,-0.21109270218675102,-0.21109270218675102,-0.21531455623048604,-0.21531455623048604,-0.21531455623048604,-0.21531455623048604,-0.21962084735509579,-0.21962084735509579,-0.21962084735509579,-0.21962084735509579,-0.2240132643021977,-0.2240132643021977,-0.2240132643021977,-0.2240132643021977,-0.22849352958824162,-0.22849352958824162,-0.22849352958824162,-0.22849352958824162,-0.23306340018000649,-0.23306340018000649,-0.23306340018000649,{"$f":"EH684*EH$694/Million","v":-0.23306340018000649},-0.2377246681836066,-0.2377246681836066,-0.2377246681836066,-0.2377246681836066,-0.24247916154727875,-0.24247916154727875,-0.24247916154727875,-0.24247916154727875,-0.24732874477822434,-0.24732874477822434,-0.24732874477822434,-0.24732874477822434,-0.25227531967378886,-0.25227531967378886,-0.25227531967378886,-0.25227531967378886,-0.25732082606726464,-0.25732082606726464,-0.25732082606726464,-0.25732082606726464,-0.26246724258860993,-0.26246724258860993,-0.26246724258860993,-0.26246724258860993,-0.26771658744038213,-0.26771658744038213,-0.26771658744038213,-0.26771658744038213,-0.2730709191891898,-0.2730709191891898,-0.2730709191891898,{"$f":"FN684*FN$694/Million","v":-0.2730709191891898},-0.27853233757297358,-0.27853233757297358,-0.27853233757297358,-0.27853233757297358,-0.28410298432443309,-0.28410298432443309,-0.28410298432443309,-0.28410298432443309,-0.28978504401092176,-0.28978504401092176,-0.28978504401092176,-0.28978504401092176,-0.29558074489114017,-0.29558074489114017,-0.29558074489114017,-0.29558074489114017,-0.30149235978896299,-0.30149235978896299,-0.30149235978896299,-0.30149235978896299,-0.3075222069847422,{"$f":"GJ684*GJ$694/Million","v":-0.3075222069847422},-0.3075222069847422,-0.3075222069847422,-0.31367265112443704,-0.31367265112443704,-0.31367265112443704,-0.31367265112443704,-0.31994610414692587,-0.31994610414692587,-0.31994610414692587,-0.31994610414692587,-0.32634502622986433,-0.32634502622986433,-0.32634502622986433,-0.32634502622986433,-0.33287192675446159,-0.33287192675446159,-0.33287192675446159,-0.33287192675446159,-0.33952936528955086,-0.33952936528955086,-0.33952936528955086,-0.33952936528955086,-0.34631995259534182,-0.34631995259534182,{"$f":"HI684*HI$694/Million","v":-0.34631995259534182},-0.34631995259534182,-0.35324635164724866,-0.35324635164724866,-0.35324635164724866,-0.35324635164724866,-0.36031127868019364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID684*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN684*IN$694/Million","v":0},0,0,0,0,{"$f":"IS684*IS$694/Million","v":0},0,0]
[null,null,"Insurances","AUD M",null,null,null,null,-17.065101110519592,{"$f":"J685*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-5.016412499999999E-2,-5.016412499999999E-2,-5.016412499999999E-2,-5.016412499999999E-2,-5.0683875000000003E-2,-5.0683875000000003E-2,-5.0683875000000003E-2,-5.1697552500000001E-2,-5.2227697499999996E-2,-5.2227697499999996E-2,-5.2227697499999996E-2,-5.3272251449999995E-2,-5.3272251449999995E-2,-5.3272251449999995E-2,-5.3272251449999995E-2,-5.433769647899999E-2,-5.433769647899999E-2,-5.433769647899999E-2,{"$f":"AP685*AP$694/Million","v":-5.433769647899999E-2},-5.5424450408579989E-2,-5.5424450408579989E-2,-5.5424450408579989E-2,-5.5424450408579989E-2,-5.6532939416751603E-2,-5.6532939416751603E-2,-5.6532939416751603E-2,-5.6532939416751603E-2,-5.7663598205086632E-2,-5.7663598205086632E-2,-5.7663598205086632E-2,-5.7663598205086632E-2,-5.8816870169188365E-2,-5.8816870169188365E-2,-5.8816870169188365E-2,-5.8816870169188365E-2,-5.9993207572572135E-2,-5.9993207572572135E-2,-5.9993207572572135E-2,-5.9993207572572135E-2,-6.1193071724023565E-2,-6.1193071724023565E-2,-6.1193071724023565E-2,-6.1193071724023565E-2,-6.2416933158504051E-2,-6.2416933158504051E-2,-6.2416933158504051E-2,-6.2416933158504051E-2,-6.3665271821674127E-2,-6.3665271821674127E-2,-6.3665271821674127E-2,{"$f":"BV685*BV$694/Million","v":-6.3665271821674127E-2},-6.4938577258107602E-2,-6.4938577258107602E-2,-6.4938577258107602E-2,-6.4938577258107602E-2,-6.6237348803269744E-2,-6.6237348803269744E-2,-6.6237348803269744E-2,-6.6237348803269744E-2,-6.7562095779335155E-2,-6.7562095779335155E-2,-6.7562095779335155E-2,-6.7562095779335155E-2,-6.8913337694921861E-2,-6.8913337694921861E-2,-6.8913337694921861E-2,-6.8913337694921861E-2,-7.0291604448820308E-2,-7.0291604448820308E-2,-7.0291604448820308E-2,-7.0291604448820308E-2,-7.1697436537796713E-2,-7.1697436537796713E-2,-7.1697436537796713E-2,-7.1697436537796713E-2,-7.3131385268552646E-2,-7.3131385268552646E-2,-7.3131385268552646E-2,-7.3131385268552646E-2,-7.4594012973923707E-2,-7.4594012973923707E-2,-7.4594012973923707E-2,{"$f":"DB685*DB$694/Million","v":-7.4594012973923707E-2},-7.6085893233402174E-2,-7.6085893233402174E-2,-7.6085893233402174E-2,-7.6085893233402174E-2,-7.7607611098070239E-2,-7.7607611098070239E-2,-7.7607611098070239E-2,-7.7607611098070239E-2,-7.9159763320031648E-2,-7.9159763320031648E-2,-7.9159763320031648E-2,-7.9159763320031648E-2,-8.0742958586432267E-2,-8.0742958586432267E-2,-8.0742958586432267E-2,-8.0742958586432267E-2,-8.2357817758160923E-2,-8.2357817758160923E-2,-8.2357817758160923E-2,-8.2357817758160923E-2,-8.4004974113324138E-2,-8.4004974113324138E-2,-8.4004974113324138E-2,-8.4004974113324138E-2,-8.5685073595590619E-2,-8.5685073595590619E-2,-8.5685073595590619E-2,-8.5685073595590619E-2,-8.7398775067502432E-2,-8.7398775067502432E-2,-8.7398775067502432E-2,{"$f":"EH685*EH$694/Million","v":-8.7398775067502432E-2},-8.914675056885249E-2,-8.914675056885249E-2,-8.914675056885249E-2,-8.914675056885249E-2,-9.0929685580229527E-2,-9.0929685580229527E-2,-9.0929685580229527E-2,-9.0929685580229527E-2,-9.2748279291834143E-2,-9.2748279291834143E-2,-9.2748279291834143E-2,-9.2748279291834143E-2,-9.46032448776708E-2,-9.46032448776708E-2,-9.46032448776708E-2,-9.46032448776708E-2,-9.6495309775224233E-2,-9.6495309775224233E-2,-9.6495309775224233E-2,-9.6495309775224233E-2,-9.8425215970728716E-2,-9.8425215970728716E-2,-9.8425215970728716E-2,-9.8425215970728716E-2,-0.1003937202901433,-0.1003937202901433,-0.1003937202901433,-0.1003937202901433,-0.10240159469594617,-0.10240159469594617,-0.10240159469594617,{"$f":"FN685*FN$694/Million","v":-0.10240159469594617},-0.10444962658986509,-0.10444962658986509,-0.10444962658986509,-0.10444962658986509,-0.10653861912166239,-0.10653861912166239,-0.10653861912166239,-0.10653861912166239,-0.10866939150409564,-0.10866939150409564,-0.10866939150409564,-0.10866939150409564,-0.11084277933417756,-0.11084277933417756,-0.11084277933417756,-0.11084277933417756,-0.11305963492086112,-0.11305963492086112,-0.11305963492086112,-0.11305963492086112,-0.11532082761927832,{"$f":"GJ685*GJ$694/Million","v":-0.11532082761927832},-0.11532082761927832,-0.11532082761927832,-0.1176272441716639,-0.1176272441716639,-0.1176272441716639,-0.1176272441716639,-0.11997978905509718,-0.11997978905509718,-0.11997978905509718,-0.11997978905509718,-0.12237938483619913,-0.12237938483619913,-0.12237938483619913,-0.12237938483619913,-0.1248269725329231,-0.1248269725329231,-0.1248269725329231,-0.1248269725329231,-0.12732351198358155,-0.12732351198358155,-0.12732351198358155,-0.12732351198358155,-0.12986998222325319,-0.12986998222325319,{"$f":"HI685*HI$694/Million","v":-0.12986998222325319},-0.12986998222325319,-0.13246738186771825,-0.13246738186771825,-0.13246738186771825,-0.13246738186771825,-0.13511672950507261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID685*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN685*IN$694/Million","v":0},0,0,0,0,{"$f":"IS685*IS$694/Million","v":0},0,0]
[null,null,"CHP Corporate Overhead and Misc.","AUD M",null,null,null,null,-125.14407481047709,{"$f":"J686*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.36787024999999995,-0.36787024999999995,-0.36787024999999995,-0.36787024999999995,-0.37168174999999998,-0.37168174999999998,-0.37168174999999998,-0.37911538500000003,-0.38300311499999995,-0.38300311499999995,-0.38300311499999995,-0.3906631773,-0.3906631773,-0.3906631773,-0.3906631773,-0.39847644084599992,-0.39847644084599992,-0.39847644084599992,{"$f":"AP686*AP$694/Million","v":-0.39847644084599992},-0.40644596966291996,-0.40644596966291996,-0.40644596966291996,-0.40644596966291996,-0.41457488905617834,-0.41457488905617834,-0.41457488905617834,-0.41457488905617834,-0.42286638683730193,-0.42286638683730193,-0.42286638683730193,-0.42286638683730193,-0.43132371457404795,-0.43132371457404795,-0.43132371457404795,-0.43132371457404795,-0.43995018886552895,-0.43995018886552895,-0.43995018886552895,-0.43995018886552895,-0.44874919264283952,-0.44874919264283952,-0.44874919264283952,-0.44874919264283952,-0.45772417649569636,-0.45772417649569636,-0.45772417649569636,-0.45772417649569636,-0.46687866002561024,-0.46687866002561024,-0.46687866002561024,{"$f":"BV686*BV$694/Million","v":-0.46687866002561024},-0.47621623322612244,-0.47621623322612244,-0.47621623322612244,-0.47621623322612244,-0.48574055789064485,-0.48574055789064485,-0.48574055789064485,-0.48574055789064485,-0.49545536904845783,-0.49545536904845783,-0.49545536904845783,-0.49545536904845783,-0.50536447642942706,-0.50536447642942706,-0.50536447642942706,-0.50536447642942706,-0.51547176595801558,-0.51547176595801558,-0.51547176595801558,-0.51547176595801558,-0.52578120127717587,-0.52578120127717587,-0.52578120127717587,-0.52578120127717587,-0.53629682530271949,-0.53629682530271949,-0.53629682530271949,-0.53629682530271949,-0.54702276180877385,-0.54702276180877385,-0.54702276180877385,{"$f":"DB686*DB$694/Million","v":-0.54702276180877385},-0.55796321704494944,-0.55796321704494944,-0.55796321704494944,-0.55796321704494944,-0.56912248138584842,-0.56912248138584842,-0.56912248138584842,-0.56912248138584842,-0.58050493101356526,-0.58050493101356526,-0.58050493101356526,-0.58050493101356526,-0.59211502963383666,-0.59211502963383666,-0.59211502963383666,-0.59211502963383666,-0.60395733022651343,-0.60395733022651343,-0.60395733022651343,-0.60395733022651343,-0.61603647683104368,-0.61603647683104368,-0.61603647683104368,-0.61603647683104368,-0.62835720636766446,-0.62835720636766446,-0.62835720636766446,-0.62835720636766446,-0.64092435049501784,-0.64092435049501784,-0.64092435049501784,{"$f":"EH686*EH$694/Million","v":-0.64092435049501784},-0.65374283750491824,-0.65374283750491824,-0.65374283750491824,-0.65374283750491824,-0.66681769425501647,-0.66681769425501647,-0.66681769425501647,-0.66681769425501647,-0.68015404814011693,-0.68015404814011693,-0.68015404814011693,-0.68015404814011693,-0.6937571291029192,-0.6937571291029192,-0.6937571291029192,-0.6937571291029192,-0.70763227168497778,-0.70763227168497778,-0.70763227168497778,-0.70763227168497778,-0.72178491711867743,-0.72178491711867743,-0.72178491711867743,-0.72178491711867743,-0.73622061546105089,-0.73622061546105089,-0.73622061546105089,-0.73622061546105089,-0.75094502777027183,-0.75094502777027183,-0.75094502777027183,{"$f":"FN686*FN$694/Million","v":-0.75094502777027183},-0.76596392832567717,-0.76596392832567717,-0.76596392832567717,-0.76596392832567717,-0.78128320689219088,-0.78128320689219088,-0.78128320689219088,-0.78128320689219088,-0.79690887103003472,-0.79690887103003472,-0.79690887103003472,-0.79690887103003472,-0.81284704845063549,-0.81284704845063549,-0.81284704845063549,-0.81284704845063549,-0.82910398941964825,-0.82910398941964825,-0.82910398941964825,-0.82910398941964825,-0.84568606920804101,{"$f":"GJ686*GJ$694/Million","v":-0.84568606920804101},-0.84568606920804101,-0.84568606920804101,-0.86259979059220182,-0.86259979059220182,-0.86259979059220182,-0.86259979059220182,-0.87985178640404615,-0.87985178640404615,-0.87985178640404615,-0.87985178640404615,-0.89744882213212696,-0.89744882213212696,-0.89744882213212696,-0.89744882213212696,-0.91539779857476944,-0.91539779857476944,-0.91539779857476944,-0.91539779857476944,-0.93370575454626492,-0.93370575454626492,-0.93370575454626492,-0.93370575454626492,-0.95237986963719012,-0.95237986963719012,{"$f":"HI686*HI$694/Million","v":-0.95237986963719012},-0.95237986963719012,-0.97142746702993399,-0.97142746702993399,-0.97142746702993399,-0.97142746702993399,-0.99085601637053244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID686*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN686*IN$694/Million","v":0},0,0,0,0,{"$f":"IS686*IS$694/Million","v":0},0,0]
[null,null,"Life Cycle Costs","AUD M",null,null,null,null,-96.702239626277589,{"$f":"J687*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.28426337499999993,-0.28426337499999993,-0.28426337499999993,-0.28426337499999993,-0.287208625,-0.287208625,-0.287208625,-0.29295279749999997,-0.29595695249999998,-0.29595695249999998,-0.29595695249999998,-0.30187609154999995,-0.30187609154999995,-0.30187609154999995,-0.30187609154999995,-0.30791361338099993,-0.30791361338099993,-0.30791361338099993,{"$f":"AP687*AP$694/Million","v":-0.30791361338099993},-0.31407188564861999,-0.31407188564861999,-0.31407188564861999,-0.31407188564861999,-0.32035332336159239,-0.32035332336159239,-0.32035332336159239,-0.32035332336159239,-0.32676038982882422,-0.32676038982882422,-0.32676038982882422,-0.32676038982882422,-0.33329559762540067,-0.33329559762540067,-0.33329559762540067,-0.33329559762540067,-0.33996150957790872,-0.33996150957790872,-0.33996150957790872,-0.33996150957790872,-0.34676073976946692,-0.34676073976946692,-0.34676073976946692,-0.34676073976946692,-0.35369595456485631,-0.35369595456485631,-0.35369595456485631,-0.35369595456485631,-0.36076987365615343,-0.36076987365615343,-0.36076987365615343,{"$f":"BV687*BV$694/Million","v":-0.36076987365615343},-0.36798527112927643,-0.36798527112927643,-0.36798527112927643,-0.36798527112927643,-0.37534497655186194,-0.37534497655186194,-0.37534497655186194,-0.37534497655186194,-0.38285187608289922,-0.38285187608289922,-0.38285187608289922,-0.38285187608289922,-0.39050891360455731,-0.39050891360455731,-0.39050891360455731,-0.39050891360455731,-0.39831909187664838,-0.39831909187664838,-0.39831909187664838,-0.39831909187664838,-0.40628547371418139,-0.40628547371418139,-0.40628547371418139,-0.40628547371418139,-0.41441118318846509,-0.41441118318846509,-0.41441118318846509,-0.41441118318846509,-0.42269940685223434,-0.42269940685223434,-0.42269940685223434,{"$f":"DB687*DB$694/Million","v":-0.42269940685223434},-0.43115339498927902,-0.43115339498927902,-0.43115339498927902,-0.43115339498927902,-0.43977646288906463,-0.43977646288906463,-0.43977646288906463,-0.43977646288906463,-0.4485719921468459,-0.4485719921468459,-0.4485719921468459,-0.4485719921468459,-0.45754343198978292,-0.45754343198978292,-0.45754343198978292,-0.45754343198978292,-0.46669430062957856,-0.46669430062957856,-0.46669430062957856,-0.46669430062957856,-0.47602818664217006,-0.47602818664217006,-0.47602818664217006,-0.47602818664217006,-0.48554875037501349,-0.48554875037501349,-0.48554875037501349,-0.48554875037501349,-0.49525972538251373,-0.49525972538251373,-0.49525972538251373,{"$f":"EH687*EH$694/Million","v":-0.49525972538251373},-0.5051649198901641,-0.5051649198901641,-0.5051649198901641,-0.5051649198901641,-0.51526821828796732,-0.51526821828796732,-0.51526821828796732,-0.51526821828796732,-0.52557358265372667,-0.52557358265372667,-0.52557358265372667,-0.52557358265372667,-0.53608505430680131,-0.53608505430680131,-0.53608505430680131,-0.53608505430680131,-0.54680675539293733,-0.54680675539293733,-0.54680675539293733,-0.54680675539293733,-0.55774289050079617,-0.55774289050079617,-0.55774289050079617,-0.55774289050079617,-0.56889774831081208,-0.56889774831081208,-0.56889774831081208,-0.56889774831081208,-0.58027570327702827,-0.58027570327702827,-0.58027570327702827,{"$f":"FN687*FN$694/Million","v":-0.58027570327702827},-0.59188121734256882,-0.59188121734256882,-0.59188121734256882,-0.59188121734256882,-0.60371884168942025,-0.60371884168942025,-0.60371884168942025,-0.60371884168942025,-0.61579321852320867,-0.61579321852320867,-0.61579321852320867,-0.61579321852320867,-0.62810908289367284,-0.62810908289367284,-0.62810908289367284,-0.62810908289367284,-0.64067126455154633,-0.64067126455154633,-0.64067126455154633,-0.64067126455154633,-0.65348468984257724,{"$f":"GJ687*GJ$694/Million","v":-0.65348468984257724},-0.65348468984257724,-0.65348468984257724,-0.66655438363942865,-0.66655438363942865,-0.66655438363942865,-0.66655438363942865,-0.67988547131221733,-0.67988547131221733,-0.67988547131221733,-0.67988547131221733,-0.69348318073846171,-0.69348318073846171,-0.69348318073846171,-0.69348318073846171,-0.70735284435323098,-0.70735284435323098,-0.70735284435323098,-0.70735284435323098,-0.7214999012402955,-0.7214999012402955,-0.7214999012402955,-0.7214999012402955,-0.73592989926510155,-0.73592989926510155,{"$f":"HI687*HI$694/Million","v":-0.73592989926510155},-0.73592989926510155,-0.75064849725040339,-0.75064849725040339,-0.75064849725040339,-0.75064849725040339,-0.76566146719541162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID687*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN687*IN$694/Million","v":0},0,0,0,0,{"$f":"IS687*IS$694/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J688*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP688*AP$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV688*BV$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB688*DB$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH688*EH$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN688*FN$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ688*GJ$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI688*HI$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID688*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN688*IN$694/Million","v":0},0,0,0,0,{"$f":"IS688*IS$694/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J689*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP689*AP$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV689*BV$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB689*DB$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH689*EH$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN689*FN$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ689*GJ$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI689*HI$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID689*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN689*IN$694/Million","v":0},0,0,0,0,{"$f":"IS689*IS$694/Million","v":0},0,0]
[null,null,"[spare]","AUD M",null,null,null,null,0,{"$f":"J690*J$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP690*AP$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV690*BV$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB690*DB$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH690*EH$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN690*FN$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ690*GJ$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI690*HI$694/Million","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID690*ID$694/Million","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN690*IN$694/Million","v":0},0,0,0,0,{"$f":"IS690*IS$694/Million","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,-517.64140035242701,{"$f":"SUM(J697:J707)","v":0},{"$f":"SUM(K697:K707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.5216451249999998,-1.537410875,-1.537410875,-1.537410875,-1.5681590925,-1.5842401575,-1.5842401575,-1.5842401575,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6159249606500001,-1.6482434598629996,-1.6482434598629996,-1.6482434598629996,-1.6482434598629996,-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.68120832906026,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7148324956414651,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7491291455542946,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.7841117284653805,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.819793963034688,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.856189842295382,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.8933136391412895,-1.9311799119241155,-1.9311799119241155,-1.9311799119241155,-1.9311799119241155,{"$f":"SUM(BW697:BW707)","v":-1.9698035101625975},-1.9698035101625975,-1.9698035101625975,-1.9698035101625975,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0091995803658493,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0493835719731663,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.0903712434126298,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1321786682808828,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.1748222416465004,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2183186864794306,-2.2626850602090189,-2.2626850602090189,-2.2626850602090189,-2.2626850602090189,-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.3079387614132001,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.354097536641464,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.4011794873742929,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.449203077121779,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.4981871386642145,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5481508814374987,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.5991138990662481,-2.6510961770475738,-2.6510961770475738,-2.6510961770475738,-2.6510961770475738,{"$f":"SUM(EI697:EI707)","v":-2.7041181005885258},-2.7041181005885258,-2.7041181005885258,-2.7041181005885258,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.7582004626002954,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8133644718523021,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.8696317612893476,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9270243965151352,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-2.9855648844454379,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.045276182134347,-3.1061817057770336,-3.1061817057770336,-3.1061817057770336,-3.1061817057770336,-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.1683053398925738,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2316714466904259,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.2963048756242346,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.3622309731367199,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.429475592599454,-3.4980651044514426,{"$f":"SUM(GJ697:GJ707)","v":-3.4980651044514426},-3.4980651044514426,-3.4980651044514426,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.5680264065404712,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.6393869346712817,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7121746733647067,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.7864181668320014,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.8621465301686406,-3.9393894607720141,-3.9393894607720141,{"$f":"SUM(HI697:HI707)","v":-3.9393894607720141},-3.9393894607720141,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.0181772499874544,-4.098540794987203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID697:ID707)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN697:IN707)","v":0},0,0,0,0,{"$f":"SUM(IS697:IS707)","v":0},0,0]
[]
[]
["Subsidies"]
[null,"Subsidy"]
[null,null,"Subsidy flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J117","v":0},{"$f":"Timing!K117","v":0},{"$f":"Timing!L117","v":0},{"$f":"Timing!M117","v":0},{"$f":"Timing!N117","v":0},{"$f":"Timing!O117","v":0},{"$f":"Timing!P117","v":0},{"$f":"Timing!Q117","v":0},{"$f":"Timing!R117","v":0},{"$f":"Timing!S117","v":0},{"$f":"Timing!T117","v":0},{"$f":"Timing!U117","v":0},{"$f":"Timing!V117","v":0},{"$f":"Timing!W117","v":0},{"$f":"Timing!X117","v":0},{"$f":"Timing!Y117","v":0},{"$f":"Timing!Z117","v":0},{"$f":"Timing!AA117","v":0},{"$f":"Timing!AB117","v":1},{"$f":"Timing!AC117","v":1},{"$f":"Timing!AD117","v":1},{"$f":"Timing!AE117","v":1},{"$f":"Timing!AF117","v":1},{"$f":"Timing!AG117","v":1},{"$f":"Timing!AH117","v":1},{"$f":"Timing!AI117","v":1},{"$f":"Timing!AJ117","v":1},{"$f":"Timing!AK117","v":1},{"$f":"Timing!AL117","v":1},{"$f":"Timing!AM117","v":1},{"$f":"Timing!AN117","v":1},{"$f":"Timing!AO117","v":1},{"$f":"Timing!AP117","v":1},{"$f":"Timing!AQ117","v":1},{"$f":"Timing!AR117","v":1},{"$f":"Timing!AS117","v":1},{"$f":"Timing!AT117","v":1},{"$f":"Timing!AU117","v":1},{"$f":"Timing!AV117","v":1},{"$f":"Timing!AW117","v":1},{"$f":"Timing!AX117","v":1},{"$f":"Timing!AY117","v":1},{"$f":"Timing!AZ117","v":0},{"$f":"Timing!BA117","v":0},{"$f":"Timing!BB117","v":0},{"$f":"Timing!BC117","v":0},{"$f":"Timing!BD117","v":0},{"$f":"Timing!BE117","v":0},{"$f":"Timing!BF117","v":0},{"$f":"Timing!BG117","v":0},{"$f":"Timing!BH117","v":0},{"$f":"Timing!BI117","v":0},{"$f":"Timing!BJ117","v":0},{"$f":"Timing!BK117","v":0},{"$f":"Timing!BL117","v":0},{"$f":"Timing!BM117","v":0},{"$f":"Timing!BN117","v":0},{"$f":"Timing!BO117","v":0},{"$f":"Timing!BP117","v":0},{"$f":"Timing!BQ117","v":0},{"$f":"Timing!BR117","v":0},{"$f":"Timing!BS117","v":0},{"$f":"Timing!BT117","v":0},{"$f":"Timing!BU117","v":0},{"$f":"Timing!BV117","v":0},{"$f":"Timing!BW117","v":0},{"$f":"Timing!BX117","v":0},{"$f":"Timing!BY117","v":0},{"$f":"Timing!BZ117","v":0},{"$f":"Timing!CA117","v":0},{"$f":"Timing!CB117","v":0},{"$f":"Timing!CC117","v":0},{"$f":"Timing!CD117","v":0},{"$f":"Timing!CE117","v":0},{"$f":"Timing!CF117","v":0},{"$f":"Timing!CG117","v":0},{"$f":"Timing!CH117","v":0},{"$f":"Timing!CI117","v":0},{"$f":"Timing!CJ117","v":0},{"$f":"Timing!CK117","v":0},{"$f":"Timing!CL117","v":0},{"$f":"Timing!CM117","v":0},{"$f":"Timing!CN117","v":0},{"$f":"Timing!CO117","v":0},{"$f":"Timing!CP117","v":0},{"$f":"Timing!CQ117","v":0},{"$f":"Timing!CR117","v":0},{"$f":"Timing!CS117","v":0},{"$f":"Timing!CT117","v":0},{"$f":"Timing!CU117","v":0},{"$f":"Timing!CV117","v":0},{"$f":"Timing!CW117","v":0},{"$f":"Timing!CX117","v":0},{"$f":"Timing!CY117","v":0},{"$f":"Timing!CZ117","v":0},{"$f":"Timing!DA117","v":0},{"$f":"Timing!DB117","v":0},{"$f":"Timing!DC117","v":0},{"$f":"Timing!DD117","v":0},{"$f":"Timing!DE117","v":0},{"$f":"Timing!DF117","v":0},{"$f":"Timing!DG117","v":0},{"$f":"Timing!DH117","v":0},{"$f":"Timing!DI117","v":0},{"$f":"Timing!DJ117","v":0},{"$f":"Timing!DK117","v":0},{"$f":"Timing!DL117","v":0},{"$f":"Timing!DM117","v":0},{"$f":"Timing!DN117","v":0},{"$f":"Timing!DO117","v":0},{"$f":"Timing!DP117","v":0},{"$f":"Timing!DQ117","v":0},{"$f":"Timing!DR117","v":0},{"$f":"Timing!DS117","v":0},{"$f":"Timing!DT117","v":0},{"$f":"Timing!DU117","v":0},{"$f":"Timing!DV117","v":0},{"$f":"Timing!DW117","v":0},{"$f":"Timing!DX117","v":0},{"$f":"Timing!DY117","v":0},{"$f":"Timing!DZ117","v":0},{"$f":"Timing!EA117","v":0},{"$f":"Timing!EB117","v":0},{"$f":"Timing!EC117","v":0},{"$f":"Timing!ED117","v":0},{"$f":"Timing!EE117","v":0},{"$f":"Timing!EF117","v":0},{"$f":"Timing!EG117","v":0},{"$f":"Timing!EH117","v":0},{"$f":"Timing!EI117","v":0},{"$f":"Timing!EJ117","v":0},{"$f":"Timing!EK117","v":0},{"$f":"Timing!EL117","v":0},{"$f":"Timing!EM117","v":0},{"$f":"Timing!EN117","v":0},{"$f":"Timing!EO117","v":0},{"$f":"Timing!EP117","v":0},{"$f":"Timing!EQ117","v":0},{"$f":"Timing!ER117","v":0},{"$f":"Timing!ES117","v":0},{"$f":"Timing!ET117","v":0},{"$f":"Timing!EU117","v":0},{"$f":"Timing!EV117","v":0},{"$f":"Timing!EW117","v":0},{"$f":"Timing!EX117","v":0},{"$f":"Timing!EY117","v":0},{"$f":"Timing!EZ117","v":0},{"$f":"Timing!FA117","v":0},{"$f":"Timing!FB117","v":0},{"$f":"Timing!FC117","v":0},{"$f":"Timing!FD117","v":0},{"$f":"Timing!FE117","v":0},{"$f":"Timing!FF117","v":0},{"$f":"Timing!FG117","v":0},{"$f":"Timing!FH117","v":0},{"$f":"Timing!FI117","v":0},{"$f":"Timing!FJ117","v":0},{"$f":"Timing!FK117","v":0},{"$f":"Timing!FL117","v":0},{"$f":"Timing!FM117","v":0},{"$f":"Timing!FN117","v":0},{"$f":"Timing!FO117","v":0},{"$f":"Timing!FP117","v":0},{"$f":"Timing!FQ117","v":0},{"$f":"Timing!FR117","v":0},{"$f":"Timing!FS117","v":0},{"$f":"Timing!FT117","v":0},{"$f":"Timing!FU117","v":0},{"$f":"Timing!FV117","v":0},{"$f":"Timing!FW117","v":0},{"$f":"Timing!FX117","v":0},{"$f":"Timing!FY117","v":0},{"$f":"Timing!FZ117","v":0},{"$f":"Timing!GA117","v":0},{"$f":"Timing!GB117","v":0},{"$f":"Timing!GC117","v":0},{"$f":"Timing!GD117","v":0},{"$f":"Timing!GE117","v":0},{"$f":"Timing!GF117","v":0},{"$f":"Timing!GG117","v":0},{"$f":"Timing!GH117","v":0},{"$f":"Timing!GI117","v":0},{"$f":"Timing!GJ117","v":0},{"$f":"Timing!GK117","v":0},{"$f":"Timing!GL117","v":0},{"$f":"Timing!GM117","v":0},{"$f":"Timing!GN117","v":0},{"$f":"Timing!GO117","v":0},{"$f":"Timing!GP117","v":0},{"$f":"Timing!GQ117","v":0},{"$f":"Timing!GR117","v":0},{"$f":"Timing!GS117","v":0},{"$f":"Timing!GT117","v":0},{"$f":"Timing!GU117","v":0},{"$f":"Timing!GV117","v":0},{"$f":"Timing!GW117","v":0},{"$f":"Timing!GX117","v":0},{"$f":"Timing!GY117","v":0},{"$f":"Timing!GZ117","v":0},{"$f":"Timing!HA117","v":0},{"$f":"Timing!HB117","v":0},{"$f":"Timing!HC117","v":0},{"$f":"Timing!HD117","v":0},{"$f":"Timing!HE117","v":0},{"$f":"Timing!HF117","v":0},{"$f":"Timing!HG117","v":0},{"$f":"Timing!HH117","v":0},{"$f":"Timing!HI117","v":0},{"$f":"Timing!HJ117","v":0},{"$f":"Timing!HK117","v":0},{"$f":"Timing!HL117","v":0},{"$f":"Timing!HM117","v":0},{"$f":"Timing!HN117","v":0},{"$f":"Timing!HO117","v":0},{"$f":"Timing!HP117","v":0},{"$f":"Timing!HQ117","v":0},{"$f":"Timing!HR117","v":0},{"$f":"Timing!HS117","v":0},{"$f":"Timing!HT117","v":0},{"$f":"Timing!HU117","v":0},{"$f":"Timing!HV117","v":0},{"$f":"Timing!HW117","v":0},{"$f":"Timing!HX117","v":0},{"$f":"Timing!HY117","v":0},{"$f":"Timing!HZ117","v":0},{"$f":"Timing!IA117","v":0},{"$f":"Timing!IB117","v":0},{"$f":"Timing!IC117","v":0},{"$f":"Timing!ID117","v":0},{"$f":"Timing!IE117","v":0},{"$f":"Timing!IF117","v":0},{"$f":"Timing!IG117","v":0},{"$f":"Timing!IH117","v":0},{"$f":"Timing!II117","v":0},{"$f":"Timing!IJ117","v":0},{"$f":"Timing!IK117","v":0},{"$f":"Timing!IL117","v":0},{"$f":"Timing!IM117","v":0},{"$f":"Timing!IN117","v":0},{"$f":"Timing!IO117","v":0},{"$f":"Timing!IP117","v":0},{"$f":"Timing!IQ117","v":0},{"$f":"Timing!IR117","v":0},{"$f":"Timing!IS117","v":0},{"$f":"Timing!IT117","v":0},{"$f":"Timing!IU117","v":0}]
[null,null,"Subsidy (real)","AUD M",{"$f":"Inputs!G419/Million","v":0.2},null,null,null,{"$f":"SUM(J714:IU714)","v":4.8000000000000016},{"$f":"$E714*J$9*J$713","v":0},{"$f":"$E714*K$9*K$713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E714*BW$9*BW$713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E714*EI$9*EI$713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E714*GU$9*GU$713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subsidy (nominal)","AUD M",{"$f":"Inputs!G422","v":1},null,null,null,5.1421280664550784,{"$f":"IF($E715=0,J714,J714*J52)","v":0},{"$f":"IF($E715=0,K714,K714*K52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.20499999999999999,0.20499999999999999,0.20499999999999999,0.20499999999999999,0.21012500000000001,0.21012500000000001,0.21012500000000001,0.21012500000000001,0.21537812499999998,0.21537812499999998,0.21537812499999998,0.21537812499999998,0.22076257812499997,0.22076257812499997,0.22076257812499997,0.22076257812499997,0.22628164257812494,0.22628164257812494,0.22628164257812494,0.22628164257812494,0.23193868364257805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,BW714,BW714*BW52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,EI714,EI714*EI52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,GJ714,GJ714*GJ52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,HI714,HI714*HI52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,ID714,ID714*ID52)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($E715=0,IN714,IN714*IN52)","v":0},0,0,0,0,{"$f":"IF($E715=0,IS714,IS714*IS52)","v":0},0,0]
[]
[]
["Interest Income"]
[null,"Interest"]
[null,null,"Cash balance b/f","AUD M",null,null,null,null,null,{"$f":"QFS!J145","v":0},{"$f":"QFS!K145","v":0},{"$f":"QFS!L145","v":0},{"$f":"QFS!M145","v":0},{"$f":"QFS!N145","v":0},{"$f":"QFS!O145","v":0},{"$f":"QFS!P145","v":0},{"$f":"QFS!Q145","v":0},{"$f":"QFS!R145","v":0},{"$f":"QFS!S145","v":0},{"$f":"QFS!T145","v":0},{"$f":"QFS!U145","v":0},{"$f":"QFS!V145","v":0},{"$f":"QFS!W145","v":0},{"$f":"QFS!X145","v":0},{"$f":"QFS!Y145","v":0},{"$f":"QFS!Z145","v":0},{"$f":"QFS!AA145","v":0},{"$f":"QFS!AB145","v":0},{"$f":"QFS!AC145","v":0},{"$f":"QFS!AD145","v":0},{"$f":"QFS!AE145","v":0},{"$f":"QFS!AF145","v":0},{"$f":"QFS!AG145","v":0},{"$f":"QFS!AH145","v":0},{"$f":"QFS!AI145","v":0},{"$f":"QFS!AJ145","v":0},{"$f":"QFS!AK145","v":0},{"$f":"QFS!AL145","v":0},{"$f":"QFS!AM145","v":0},{"$f":"QFS!AN145","v":0},{"$f":"QFS!AO145","v":0},{"$f":"QFS!AP145","v":0},{"$f":"QFS!AQ145","v":0},{"$f":"QFS!AR145","v":0},{"$f":"QFS!AS145","v":0},{"$f":"QFS!AT145","v":0},{"$f":"QFS!AU145","v":0},{"$f":"QFS!AV145","v":0},{"$f":"QFS!AW145","v":0},{"$f":"QFS!AX145","v":0},{"$f":"QFS!AY145","v":0},{"$f":"QFS!AZ145","v":0},{"$f":"QFS!BA145","v":0},{"$f":"QFS!BB145","v":0},{"$f":"QFS!BC145","v":0},{"$f":"QFS!BD145","v":0},{"$f":"QFS!BE145","v":0},{"$f":"QFS!BF145","v":0},{"$f":"QFS!BG145","v":0},{"$f":"QFS!BH145","v":0},{"$f":"QFS!BI145","v":0},{"$f":"QFS!BJ145","v":0},{"$f":"QFS!BK145","v":0},{"$f":"QFS!BL145","v":0},{"$f":"QFS!BM145","v":0},{"$f":"QFS!BN145","v":0},{"$f":"QFS!BO145","v":0},{"$f":"QFS!BP145","v":0},{"$f":"QFS!BQ145","v":0},{"$f":"QFS!BR145","v":0},{"$f":"QFS!BS145","v":0},{"$f":"QFS!BT145","v":0},{"$f":"QFS!BU145","v":0},{"$f":"QFS!BV145","v":0},{"$f":"QFS!BW145","v":0},{"$f":"QFS!BX145","v":0},{"$f":"QFS!BY145","v":0},{"$f":"QFS!BZ145","v":0},{"$f":"QFS!CA145","v":0},{"$f":"QFS!CB145","v":0},{"$f":"QFS!CC145","v":0},{"$f":"QFS!CD145","v":0},{"$f":"QFS!CE145","v":0},{"$f":"QFS!CF145","v":0},{"$f":"QFS!CG145","v":0},{"$f":"QFS!CH145","v":0},{"$f":"QFS!CI145","v":0},{"$f":"QFS!CJ145","v":0},{"$f":"QFS!CK145","v":0},{"$f":"QFS!CL145","v":0},{"$f":"QFS!CM145","v":0},{"$f":"QFS!CN145","v":0},{"$f":"QFS!CO145","v":0},{"$f":"QFS!CP145","v":0},{"$f":"QFS!CQ145","v":0},{"$f":"QFS!CR145","v":0},{"$f":"QFS!CS145","v":0},{"$f":"QFS!CT145","v":0},{"$f":"QFS!CU145","v":0},{"$f":"QFS!CV145","v":0},{"$f":"QFS!CW145","v":0},{"$f":"QFS!CX145","v":0},{"$f":"QFS!CY145","v":0},{"$f":"QFS!CZ145","v":0},{"$f":"QFS!DA145","v":0},{"$f":"QFS!DB145","v":0},{"$f":"QFS!DC145","v":0},{"$f":"QFS!DD145","v":0},{"$f":"QFS!DE145","v":0},{"$f":"QFS!DF145","v":0},{"$f":"QFS!DG145","v":0},{"$f":"QFS!DH145","v":0},{"$f":"QFS!DI145","v":0},{"$f":"QFS!DJ145","v":0},{"$f":"QFS!DK145","v":0},{"$f":"QFS!DL145","v":0},{"$f":"QFS!DM145","v":0},{"$f":"QFS!DN145","v":0},{"$f":"QFS!DO145","v":0},{"$f":"QFS!DP145","v":0},{"$f":"QFS!DQ145","v":0},{"$f":"QFS!DR145","v":0},{"$f":"QFS!DS145","v":0},{"$f":"QFS!DT145","v":0},{"$f":"QFS!DU145","v":0},{"$f":"QFS!DV145","v":0},{"$f":"QFS!DW145","v":0},{"$f":"QFS!DX145","v":0},{"$f":"QFS!DY145","v":0},{"$f":"QFS!DZ145","v":0},{"$f":"QFS!EA145","v":0},{"$f":"QFS!EB145","v":0},{"$f":"QFS!EC145","v":0},{"$f":"QFS!ED145","v":0},{"$f":"QFS!EE145","v":0},{"$f":"QFS!EF145","v":0},{"$f":"QFS!EG145","v":0},{"$f":"QFS!EH145","v":0},{"$f":"QFS!EI145","v":0},{"$f":"QFS!EJ145","v":0},{"$f":"QFS!EK145","v":0},{"$f":"QFS!EL145","v":0},{"$f":"QFS!EM145","v":0},{"$f":"QFS!EN145","v":0},{"$f":"QFS!EO145","v":0},{"$f":"QFS!EP145","v":0},{"$f":"QFS!EQ145","v":0},{"$f":"QFS!ER145","v":0},{"$f":"QFS!ES145","v":0},{"$f":"QFS!ET145","v":0},{"$f":"QFS!EU145","v":0},{"$f":"QFS!EV145","v":0},{"$f":"QFS!EW145","v":0},{"$f":"QFS!EX145","v":0},{"$f":"QFS!EY145","v":0},{"$f":"QFS!EZ145","v":0},{"$f":"QFS!FA145","v":0},{"$f":"QFS!FB145","v":0},{"$f":"QFS!FC145","v":0},{"$f":"QFS!FD145","v":0},{"$f":"QFS!FE145","v":0},{"$f":"QFS!FF145","v":0},{"$f":"QFS!FG145","v":0},{"$f":"QFS!FH145","v":0},{"$f":"QFS!FI145","v":0},{"$f":"QFS!FJ145","v":0},{"$f":"QFS!FK145","v":0},{"$f":"QFS!FL145","v":0},{"$f":"QFS!FM145","v":0},{"$f":"QFS!FN145","v":0},{"$f":"QFS!FO145","v":0},{"$f":"QFS!FP145","v":0},{"$f":"QFS!FQ145","v":0},{"$f":"QFS!FR145","v":0},{"$f":"QFS!FS145","v":0},{"$f":"QFS!FT145","v":0},{"$f":"QFS!FU145","v":0},{"$f":"QFS!FV145","v":0},{"$f":"QFS!FW145","v":0},{"$f":"QFS!FX145","v":0},{"$f":"QFS!FY145","v":0},{"$f":"QFS!FZ145","v":0},{"$f":"QFS!GA145","v":0},{"$f":"QFS!GB145","v":0},{"$f":"QFS!GC145","v":0},{"$f":"QFS!GD145","v":0},{"$f":"QFS!GE145","v":0},{"$f":"QFS!GF145","v":0},{"$f":"QFS!GG145","v":0},{"$f":"QFS!GH145","v":0},{"$f":"QFS!GI145","v":0},{"$f":"QFS!GJ145","v":0},{"$f":"QFS!GK145","v":0},{"$f":"QFS!GL145","v":0},{"$f":"QFS!GM145","v":0},{"$f":"QFS!GN145","v":0},{"$f":"QFS!GO145","v":0},{"$f":"QFS!GP145","v":0},{"$f":"QFS!GQ145","v":0},{"$f":"QFS!GR145","v":0},{"$f":"QFS!GS145","v":0},{"$f":"QFS!GT145","v":0},{"$f":"QFS!GU145","v":0},{"$f":"QFS!GV145","v":0},{"$f":"QFS!GW145","v":0},{"$f":"QFS!GX145","v":0},{"$f":"QFS!GY145","v":0},{"$f":"QFS!GZ145","v":0},{"$f":"QFS!HA145","v":0},{"$f":"QFS!HB145","v":0},{"$f":"QFS!HC145","v":0},{"$f":"QFS!HD145","v":0},{"$f":"QFS!HE145","v":0},{"$f":"QFS!HF145","v":0},{"$f":"QFS!HG145","v":0},{"$f":"QFS!HH145","v":0},{"$f":"QFS!HI145","v":0},{"$f":"QFS!HJ145","v":0},{"$f":"QFS!HK145","v":0},{"$f":"QFS!HL145","v":0},{"$f":"QFS!HM145","v":0},{"$f":"QFS!HN145","v":0},{"$f":"QFS!HO145","v":0},{"$f":"QFS!HP145","v":0},{"$f":"QFS!HQ145","v":0},{"$f":"QFS!HR145","v":0},{"$f":"QFS!HS145","v":0},{"$f":"QFS!HT145","v":0},{"$f":"QFS!HU145","v":0},{"$f":"QFS!HV145","v":0},{"$f":"QFS!HW145","v":0},{"$f":"QFS!HX145","v":0},{"$f":"QFS!HY145","v":0},{"$f":"QFS!HZ145","v":0},{"$f":"QFS!IA145","v":0},{"$f":"QFS!IB145","v":0},{"$f":"QFS!IC145","v":0},{"$f":"QFS!ID145","v":0},{"$f":"QFS!IE145","v":0},{"$f":"QFS!IF145","v":0},{"$f":"QFS!IG145","v":0},{"$f":"QFS!IH145","v":0},{"$f":"QFS!II145","v":0},{"$f":"QFS!IJ145","v":0},{"$f":"QFS!IK145","v":0},{"$f":"QFS!IL145","v":0},{"$f":"QFS!IM145","v":0},{"$f":"QFS!IN145","v":0},{"$f":"QFS!IO145","v":0},{"$f":"QFS!IP145","v":0},{"$f":"QFS!IQ145","v":0},{"$f":"QFS!IR145","v":0},{"$f":"QFS!IS145","v":0},{"$f":"QFS!IT145","v":0},{"$f":"QFS!IU145","v":0}]
[null,null,"NHFIC DSRA b/f","AUD M",null,null,null,null,null,{"$f":"Debt!J503","v":0},{"$f":"Debt!K503","v":0},{"$f":"Debt!L503","v":0},{"$f":"Debt!M503","v":0},{"$f":"Debt!N503","v":0},{"$f":"Debt!O503","v":0},{"$f":"Debt!P503","v":0},{"$f":"Debt!Q503","v":0},{"$f":"Debt!R503","v":0},{"$f":"Debt!S503","v":-0.16400000000000148},{"$f":"Debt!T503","v":-0.28262005892821662},{"$f":"Debt!U503","v":-0.48965189342227688},{"$f":"Debt!V503","v":-0.54950142393160206},{"$f":"Debt!W503","v":-0.31899742306735135},{"$f":"Debt!X503","v":1.9203181747347289},{"$f":"Debt!Y503","v":1.3384860375618284},{"$f":"Debt!Z503","v":0.75621016831169796},{"$f":"Debt!AA503","v":0.21945227017513835},{"$f":"Debt!AB503","v":-0.31788297001305821},{"$f":"Debt!AC503","v":-0.47968618757546311},{"$f":"Debt!AD503","v":-0.48019372017146289},{"$f":"Debt!AE503","v":-0.43547699168784304},{"$f":"Debt!AF503","v":-0.42583403205517401},{"$f":"Debt!AG503","v":-0.42724720864720989},{"$f":"Debt!AH503","v":-0.42646148450186283},{"$f":"Debt!AI503","v":-0.38253811505464974},{"$f":"Debt!AJ503","v":-0.37214236423726321},{"$f":"Debt!AK503","v":-0.37604662377622644},{"$f":"Debt!AL503","v":-0.37398216968773657},{"$f":"Debt!AM503","v":-0.3719578666136466},{"$f":"Debt!AN503","v":-0.36140292369678773},{"$f":"Debt!AO503","v":-0.36577153052949785},{"$f":"Debt!AP503","v":-0.36354555302767377},{"$f":"Debt!AQ503","v":-0.36131179052568607},{"$f":"Debt!AR503","v":-0.35053695685581188},{"$f":"Debt!AS503","v":-0.35291673981033622},{"$f":"Debt!AT503","v":-0.35290441227756864},{"$f":"Debt!AU503","v":-0.35045827356921988},{"$f":"Debt!AV503","v":-0.33945937878222443},{"$f":"Debt!AW503","v":-0.34467826591517003},{"$f":"Debt!AX503","v":-0.34202510736092429},{"$f":"Debt!AY503","v":-0.33936298974939005},{"$f":"Debt!AZ503","v":-0.32813541102532551},{"$f":"Debt!BA503","v":-0.40005452871196134},{"$f":"Debt!BB503","v":-0.39725306728436804},{"$f":"Debt!BC503","v":-0.39444487827339636},{"$f":"Debt!BD503","v":-0.38471469860550833},{"$f":"Debt!BE503","v":-0.39080864052427},{"$f":"Debt!BF503","v":-0.38772193837259539},{"$f":"Debt!BG503","v":-0.38462571907232534},{"$f":"Debt!BH503","v":-0.37462974767989798},{"$f":"Debt!BI503","v":-0.37788853263969124},{"$f":"Debt!BJ503","v":-0.37787882195165845},{"$f":"Debt!BK503","v":-0.37455623425103834},{"$f":"Debt!BL503","v":-0.36435954091403255},{"$f":"Debt!BM503","v":-0.37580871575120944},{"$f":"Debt!BN503","v":-0.37229208913240674},{"$f":"Debt!BO503","v":-0.36876287942636088},{"$f":"Debt!BP503","v":-0.35836323792230274},{"$f":"Debt!BQ503","v":-0.36578421796123917},{"$f":"Debt!BR503","v":-0.36202513793278612},{"$f":"Debt!BS503","v":-0.35825599593589685},{"$f":"Debt!BT503","v":-0.34764615783965491},{"$f":"Debt!BU503","v":-0.35554665341084857},{"$f":"Debt!BV503","v":-0.3515534354320029},{"$f":"Debt!BW503","v":-0.34754807341210625},{"$f":"Debt!BX503","v":-0.33672616007323475},{"$f":"Debt!BY503","v":-0.34090277194439433},{"$f":"Debt!BZ503","v":-0.34089093573446649},{"$f":"Debt!CA503","v":-0.3366433856363239},{"$f":"Debt!CB503","v":-0.32560498903758317},{"$f":"Debt!CC503","v":-0.33448287603133642},{"$f":"Debt!CD503","v":-0.33000255370730569},{"$f":"Debt!CE503","v":-0.32550890283376777},{"$f":"Debt!CF503","v":-0.31424985538521755},{"$f":"Debt!CG503","v":-0.32362174910506425},{"$f":"Debt!CH503","v":-0.31889128435691483},{"$f":"Debt!CI503","v":-0.31414675821232452},{"$f":"Debt!CJ503","v":-0.30266204844193523},{"$f":"Debt!CK503","v":-0.31254051578069952},{"$f":"Debt!CL503","v":-0.30755520366404976},{"$f":"Debt!CM503","v":-0.30255516366640345},{"$f":"Debt!CN503","v":-0.29083987848304793},{"$f":"Debt!CO503","v":-0.29601990488693142},{"$f":"Debt!CP503","v":-0.29600512058456641},{"$f":"Debt!CQ503","v":-0.29074518979162844},{"$f":"Debt!CR503","v":-0.27879464286912847},{"$f":"Debt!CS503","v":-0.28971723721601961},{"$f":"Debt!CT503","v":-0.28420908319513116},{"$f":"Debt!CU503","v":-0.27868497073809329},{"$f":"Debt!CV503","v":-0.26649453050186167},{"$f":"Debt!CW503","v":-0.27794390495579924},{"$f":"Debt!CX503","v":-0.27216764478413924},{"$f":"Debt!CY503","v":-0.26637481269793717},{"$f":"Debt!CZ503","v":-0.2539396726487102},{"$f":"Debt!DA503","v":-0.27129269283753854},{"$f":"Debt!DB503","v":-0.26527459662985109},{"$f":"Debt!DC503","v":-0.25923633308355931},{"$f":"Debt!DD503","v":-0.2465564691643064},{"$f":"Debt!DE503","v":-0.25278372744817967},{"$f":"Debt!DF503","v":-0.25276141487043324},{"$f":"Debt!DG503","v":-0.24643575622609271},{"$f":"Debt!DH503","v":-0.23349759649872803},{"$f":"Debt!DI503","v":-0.24656945368669936},{"$f":"Debt!DJ503","v":-0.2399812326275772},{"$f":"Debt!DK503","v":-0.23337454475791375},{"$f":"Debt!DL503","v":-0.22017677112634348},{"$f":"Debt!DM503","v":-0.23394049122791172},{"$f":"Debt!DN503","v":-0.19710567709386317},{"$f":"Debt!DO503","v":-0.15576631311618216},{"$f":"Debt!DP503","v":-0.10843090710701686},{"$f":"Debt!DQ503","v":-0.15401680267390938},{"$f":"Debt!DR503","v":-0.13076449466207807},{"$f":"Debt!DS503","v":-0.10753403187900645},{"$f":"Debt!DT503","v":-5.9496928082786282E-2},{"$f":"Debt!DU503","v":-8.3088745502488681E-2},{"$f":"Debt!DV503","v":-8.2910423575886072E-2},{"$f":"Debt!DW503","v":-5.87551880933469E-2},{"$f":"Debt!DX503","v":-9.7579777520876432E-3},{"$f":"Debt!DY503","v":-5.9270772148863449E-2},{"$f":"Debt!DZ503","v":-3.4225954808892567E-2},{"$f":"Debt!EA503","v":-9.1302598665030654E-3},{"$f":"Debt!EB503","v":4.0846400487103196E-2},{"$f":"Debt!EC503","v":3.0367444395479115E-2},{"$f":"Debt!ED503","v":4.5890799441934194E-2},{"$f":"Debt!EE503","v":8.7468728293223164E-2},{"$f":"Debt!EF503","v":0.18017761929539589},{"$f":"Debt!EG503","v":0.21958293018267749},{"$f":"Debt!EH503","v":0.2860244250750078},{"$f":"Debt!EI503","v":0.37965577163074282},{"$f":"Debt!EJ503","v":0.52563440813652107},{"$f":"Debt!EK503","v":0.64434329813408597},{"$f":"Debt!EL503","v":0.76349614693248535},{"$f":"Debt!EM503","v":0.9110416594196632},{"$f":"Debt!EN503","v":1.1121781392114629},{"$f":"Debt!EO503","v":1.1532294805507748},{"$f":"Debt!EP503","v":1.2221954933244858},{"$f":"Debt!EQ503","v":1.3192391773439007},{"$f":"Debt!ER503","v":1.4707435469797612},{"$f":"Debt!ES503","v":1.5653269742019218},{"$f":"Debt!ET503","v":1.689078744231526},{"$f":"Debt!EU503","v":1.8421725152774122},{"$f":"Debt!EV503","v":2.0510208027064594},{"$f":"Debt!EW503","v":2.2010034115600101},{"$f":"Debt!EX503","v":2.3814426674629798},{"$f":"Debt!EY503","v":2.5925230165574469},{"$f":"Debt!EZ503","v":2.8606806057241165},{"$f":"Debt!FA503","v":3.0989188543581623},{"$f":"Debt!FB503","v":3.3380480903975802},{"$f":"Debt!FC503","v":3.4123015495991948},{"$f":"Debt!FD503","v":3.4034684367935197},{"$f":"Debt!FE503","v":3.4209348825025145},{"$f":"Debt!FF503","v":3.429650365008432},{"$f":"Debt!FG503","v":3.4123801795094595},{"$f":"Debt!FH503","v":3.4037038035962714},{"$f":"Debt!FI503","v":3.4208551263853733},{"$f":"Debt!FJ503","v":3.4294126143499608},{"$f":"Debt!FK503","v":3.4124598047861205},{"$f":"Debt!FL503","v":3.4039418339698884},{"$f":"Debt!FM503","v":3.4207743622098969},{"$f":"Debt!FN503","v":3.4291721065393856},{"$f":"Debt!FO503","v":3.4208548898765239},{"$f":"Debt!FP503","v":3.4125376691385645},{"$f":"Debt!FQ503","v":3.4207739076365895},{"$f":"Debt!FR503","v":3.4290101179840318},{"$f":"Debt!FS503","v":3.4127026617993508},{"$f":"Debt!FT503","v":3.4045068724440184},{"$f":"Debt!FU503","v":3.42069141179842},{"$f":"Debt!FV503","v":3.4287642730089516},{"$f":"Debt!FW503","v":3.4127848562441589},{"$f":"Debt!FX503","v":3.4047528105341698},{"$f":"Debt!FY503","v":3.4206080024733083},{"$f":"Debt!FZ503","v":3.4285158161194671},{"$f":"Debt!GA503","v":3.4296909553339079},{"$f":"Debt!GB503","v":3.4388369889205457},{"$f":"Debt!GC503","v":3.454737461010625},{"$f":"Debt!GD503","v":3.4626670571610463},{"$f":"Debt!GE503","v":3.4548235520267427},{"$f":"Debt!GF503","v":3.4469800508090933},{"$f":"Debt!GG503","v":3.4547368439043522},{"$f":"Debt!GH503","v":3.4624936479101134},{"$f":"Debt!GI503","v":3.4471553098984975},{"$f":"Debt!GJ503","v":3.4394418356789682},{"$f":"Debt!GK503","v":3.4546488033065552},{"$f":"Debt!GL503","v":3.4622309106434042},{"$f":"Debt!GM503","v":3.447243628980198},{"$f":"Debt!GN503","v":3.4397053321386006},{"$f":"Debt!GO503","v":3.4545597924337161},{"$f":"Debt!GP503","v":3.4619652388829536},{"$f":"Debt!GQ503","v":3.447332776975732},{"$f":"Debt!GR503","v":3.4399715755511044},{"$f":"Debt!GS503","v":3.4544698294012983},{"$f":"Debt!GT503","v":3.4616968776365837},{"$f":"Debt!GU503","v":3.4545597603075557},{"$f":"Debt!GV503","v":3.4474225995803396},{"$f":"Debt!GW503","v":3.4544693247078579},{"$f":"Debt!GX503","v":3.4615160476326343},{"$f":"Debt!GY503","v":3.4476045780519371},{"$f":"Debt!GZ503","v":3.4406031023904839},{"$f":"Debt!HA503","v":3.4543775551158293},{"$f":"Debt!HB503","v":3.4612420134754376},{"$f":"Debt!HC503","v":3.4476967267014267},{"$f":"Debt!HD503","v":3.4408779161507286},{"$f":"Debt!HE503","v":3.454284757161918},{"$f":"Debt!HF503","v":3.4609651369093486},{"$f":"Debt!HG503","v":3.4477899125672438},{"$f":"Debt!HH503","v":3.4411557105116275},{"$f":"Debt!HI503","v":3.4541911003994707},{"$f":"Debt!HJ503","v":3.4606854879557796},{"$f":"Debt!HK503","v":3.4542848039617908},{"$f":"Debt!HL503","v":3.4478840959787438},{"$f":"Debt!HM503","v":3.4541906467158849},{"$f":"Debt!HN503","v":3.4604972148160389},{"$f":"Debt!HO503","v":1.7302486156109516},{"$f":"Debt!HP503","v":0},{"$f":"Debt!HQ503","v":0},{"$f":"Debt!HR503","v":0},{"$f":"Debt!HS503","v":0},{"$f":"Debt!HT503","v":0},{"$f":"Debt!HU503","v":0},{"$f":"Debt!HV503","v":0},{"$f":"Debt!HW503","v":0},{"$f":"Debt!HX503","v":0},{"$f":"Debt!HY503","v":0},{"$f":"Debt!HZ503","v":0},{"$f":"Debt!IA503","v":0},{"$f":"Debt!IB503","v":0},{"$f":"Debt!IC503","v":0},{"$f":"Debt!ID503","v":0},{"$f":"Debt!IE503","v":0},{"$f":"Debt!IF503","v":0},{"$f":"Debt!IG503","v":0},{"$f":"Debt!IH503","v":0},{"$f":"Debt!II503","v":0},{"$f":"Debt!IJ503","v":0},{"$f":"Debt!IK503","v":0},{"$f":"Debt!IL503","v":0},{"$f":"Debt!IM503","v":0},{"$f":"Debt!IN503","v":0},{"$f":"Debt!IO503","v":0},{"$f":"Debt!IP503","v":0},{"$f":"Debt!IQ503","v":0},{"$f":"Debt!IR503","v":0},{"$f":"Debt!IS503","v":0},{"$f":"Debt!IT503","v":0},{"$f":"Debt!IU503","v":0}]
[null,null,"Senior Debt DSRA b/f","AUD M",null,null,null,null,null,{"$f":"Debt!J631","v":0},{"$f":"Debt!K631","v":0},{"$f":"Debt!L631","v":0},{"$f":"Debt!M631","v":0},{"$f":"Debt!N631","v":0},{"$f":"Debt!O631","v":0},{"$f":"Debt!P631","v":0},{"$f":"Debt!Q631","v":0},{"$f":"Debt!R631","v":0},{"$f":"Debt!S631","v":0},{"$f":"Debt!T631","v":-0.16400000000000148},{"$f":"Debt!U631","v":-0.28262005892821662},{"$f":"Debt!V631","v":-0.48965189342227688},{"$f":"Debt!W631","v":-0.54950142393160206},{"$f":"Debt!X631","v":1.6976885192402924},{"$f":"Debt!Y631","v":1.6976885192402924},{"$f":"Debt!Z631","v":1.6976885192402924},{"$f":"Debt!AA631","v":1.6976885192402924},{"$f":"Debt!AB631","v":1.6976885192402924},{"$f":"Debt!AC631","v":1.3798055492272341},{"$f":"Debt!AD631","v":0.90011936165177098},{"$f":"Debt!AE631","v":0.41992564148030809},{"$f":"Debt!AF631","v":-1.5551350207534953E-2},{"$f":"Debt!AG631","v":-0.42583403205517401},{"$f":"Debt!AH631","v":-0.42724720864720989},{"$f":"Debt!AI631","v":-0.42646148450186283},{"$f":"Debt!AJ631","v":-0.38253811505464974},{"$f":"Debt!AK631","v":-0.37214236423726321},{"$f":"Debt!AL631","v":-0.37604662377622644},{"$f":"Debt!AM631","v":-0.37398216968773657},{"$f":"Debt!AN631","v":-0.3719578666136466},{"$f":"Debt!AO631","v":-0.36140292369678773},{"$f":"Debt!AP631","v":-0.36577153052949785},{"$f":"Debt!AQ631","v":-0.36354555302767377},{"$f":"Debt!AR631","v":-0.36131179052568607},{"$f":"Debt!AS631","v":-0.35053695685581188},{"$f":"Debt!AT631","v":-0.35291673981033622},{"$f":"Debt!AU631","v":-0.35290441227756864},{"$f":"Debt!AV631","v":-0.35045827356921988},{"$f":"Debt!AW631","v":-0.33945937878222443},{"$f":"Debt!AX631","v":-0.34467826591517003},{"$f":"Debt!AY631","v":-0.34202510736092429},{"$f":"Debt!AZ631","v":-0.33936298974939005},{"$f":"Debt!BA631","v":-0.32813541102532551},{"$f":"Debt!BB631","v":-0.40005452871196134},{"$f":"Debt!BC631","v":-0.39725306728436804},{"$f":"Debt!BD631","v":-0.39444487827339636},{"$f":"Debt!BE631","v":-0.38471469860550833},{"$f":"Debt!BF631","v":-0.39080864052427},{"$f":"Debt!BG631","v":-0.38772193837259539},{"$f":"Debt!BH631","v":-0.38462571907232534},{"$f":"Debt!BI631","v":-0.37462974767989798},{"$f":"Debt!BJ631","v":-0.37788853263969124},{"$f":"Debt!BK631","v":-0.37787882195165845},{"$f":"Debt!BL631","v":-0.37455623425103834},{"$f":"Debt!BM631","v":-0.36435954091403255},{"$f":"Debt!BN631","v":-0.37580871575120944},{"$f":"Debt!BO631","v":-0.37229208913240674},{"$f":"Debt!BP631","v":-0.36876287942636088},{"$f":"Debt!BQ631","v":-0.35836323792230274},{"$f":"Debt!BR631","v":-0.36578421796123917},{"$f":"Debt!BS631","v":-0.36202513793278612},{"$f":"Debt!BT631","v":-0.35825599593589685},{"$f":"Debt!BU631","v":-0.34764615783965491},{"$f":"Debt!BV631","v":-0.35554665341084857},{"$f":"Debt!BW631","v":-0.3515534354320029},{"$f":"Debt!BX631","v":-0.34754807341210625},{"$f":"Debt!BY631","v":-0.33672616007323475},{"$f":"Debt!BZ631","v":-0.34090277194439433},{"$f":"Debt!CA631","v":-0.34089093573446649},{"$f":"Debt!CB631","v":-0.3366433856363239},{"$f":"Debt!CC631","v":-0.32560498903758317},{"$f":"Debt!CD631","v":-0.33448287603133642},{"$f":"Debt!CE631","v":-0.33000255370730569},{"$f":"Debt!CF631","v":-0.32550890283376777},{"$f":"Debt!CG631","v":-0.31424985538521755},{"$f":"Debt!CH631","v":-0.32362174910506425},{"$f":"Debt!CI631","v":-0.31889128435691483},{"$f":"Debt!CJ631","v":-0.31414675821232452},{"$f":"Debt!CK631","v":-0.30266204844193523},{"$f":"Debt!CL631","v":-0.31254051578069952},{"$f":"Debt!CM631","v":-0.30755520366404976},{"$f":"Debt!CN631","v":-0.30255516366640345},{"$f":"Debt!CO631","v":-0.29083987848304793},{"$f":"Debt!CP631","v":-0.29601990488693142},{"$f":"Debt!CQ631","v":-0.29600512058456641},{"$f":"Debt!CR631","v":-0.29074518979162844},{"$f":"Debt!CS631","v":-0.27879464286912847},{"$f":"Debt!CT631","v":-0.28971723721601961},{"$f":"Debt!CU631","v":-0.28420908319513116},{"$f":"Debt!CV631","v":-0.27868497073809329},{"$f":"Debt!CW631","v":-0.26649453050186167},{"$f":"Debt!CX631","v":-0.27794390495579924},{"$f":"Debt!CY631","v":-0.27216764478413924},{"$f":"Debt!CZ631","v":-0.26637481269793717},{"$f":"Debt!DA631","v":-0.2539396726487102},{"$f":"Debt!DB631","v":-0.27129269283753854},{"$f":"Debt!DC631","v":-0.26527459662985109},{"$f":"Debt!DD631","v":-0.25923633308355931},{"$f":"Debt!DE631","v":-0.2465564691643064},{"$f":"Debt!DF631","v":-0.25278372744817967},{"$f":"Debt!DG631","v":-0.25276141487043324},{"$f":"Debt!DH631","v":-0.24643575622609271},{"$f":"Debt!DI631","v":-0.23349759649872803},{"$f":"Debt!DJ631","v":-0.24656945368669936},{"$f":"Debt!DK631","v":-0.2399812326275772},{"$f":"Debt!DL631","v":-0.23337454475791375},{"$f":"Debt!DM631","v":-0.22017677112634348},{"$f":"Debt!DN631","v":-0.23394049122791172},{"$f":"Debt!DO631","v":-0.19710567709386317},{"$f":"Debt!DP631","v":-0.15576631311618216},{"$f":"Debt!DQ631","v":-0.10843090710701686},{"$f":"Debt!DR631","v":-0.15401680267390938},{"$f":"Debt!DS631","v":-0.13076449466207807},{"$f":"Debt!DT631","v":-0.10753403187900645},{"$f":"Debt!DU631","v":-5.9496928082786282E-2},{"$f":"Debt!DV631","v":-8.3088745502488681E-2},{"$f":"Debt!DW631","v":-8.2910423575886072E-2},{"$f":"Debt!DX631","v":-5.87551880933469E-2},{"$f":"Debt!DY631","v":-9.7579777520876432E-3},{"$f":"Debt!DZ631","v":-5.9270772148863449E-2},{"$f":"Debt!EA631","v":-3.4225954808892567E-2},{"$f":"Debt!EB631","v":-9.1302598665030654E-3},{"$f":"Debt!EC631","v":0},{"$f":"Debt!ED631","v":0},{"$f":"Debt!EE631","v":0},{"$f":"Debt!EF631","v":0},{"$f":"Debt!EG631","v":0},{"$f":"Debt!EH631","v":0},{"$f":"Debt!EI631","v":0},{"$f":"Debt!EJ631","v":0},{"$f":"Debt!EK631","v":0},{"$f":"Debt!EL631","v":0},{"$f":"Debt!EM631","v":0},{"$f":"Debt!EN631","v":0},{"$f":"Debt!EO631","v":0},{"$f":"Debt!EP631","v":0},{"$f":"Debt!EQ631","v":0},{"$f":"Debt!ER631","v":0},{"$f":"Debt!ES631","v":0},{"$f":"Debt!ET631","v":0},{"$f":"Debt!EU631","v":0},{"$f":"Debt!EV631","v":0},{"$f":"Debt!EW631","v":0},{"$f":"Debt!EX631","v":0},{"$f":"Debt!EY631","v":0},{"$f":"Debt!EZ631","v":0},{"$f":"Debt!FA631","v":0},{"$f":"Debt!FB631","v":0},{"$f":"Debt!FC631","v":0.19685293186523367},{"$f":"Debt!FD631","v":0.53522218057238069},{"$f":"Debt!FE631","v":0.78438654599552649},{"$f":"Debt!FF631","v":1.0754433565741905},{"$f":"Debt!FG631","v":1.4258343333354695},{"$f":"Debt!FH631","v":1.7881981526288981},{"$f":"Debt!FI631","v":1.7916074115144085},{"$f":"Debt!FJ631","v":1.7932996267155334},{"$f":"Debt!FK631","v":1.7900244396877452},{"$f":"Debt!FL631","v":1.7883589492168785},{"$f":"Debt!FM631","v":1.7915530283441607},{"$f":"Debt!FN631","v":1.7931374109145215},{"$f":"Debt!FO631","v":1.7916072491863027},{"$f":"Debt!FP631","v":1.7900770874580836},{"$f":"Debt!FQ631","v":1.7915526841523945},{"$f":"Debt!FR631","v":1.7930282808467055},{"$f":"Debt!FS631","v":1.7901879047439904},{"$f":"Debt!FT631","v":1.7887395421805767},{"$f":"Debt!FU631","v":1.7914973186781118},{"$f":"Debt!FV631","v":1.7928630816363449},{"$f":"Debt!FW631","v":1.7902431800252296},{"$f":"Debt!FX631","v":1.7889049061529572},{"$f":"Debt!FY631","v":1.7914414621563077},{"$f":"Debt!FZ631","v":1.7926963904208151},{"$f":"Debt!GA631","v":1.795662685166703},{"$f":"Debt!GB631","v":1.7998062274107434},{"$f":"Debt!GC631","v":1.8021334248731802},{"$f":"Debt!GD631","v":1.803283374837465},{"$f":"Debt!GE631","v":1.8021900055780267},{"$f":"Debt!GF631","v":1.8010966363185879},{"$f":"Debt!GG631","v":1.8021331018679154},{"$f":"Debt!GH631","v":1.8031695674172425},{"$f":"Debt!GI631","v":1.8012114639059147},{"$f":"Debt!GJ631","v":1.8002034250108032},{"$f":"Debt!GK631","v":1.8020754242502877},{"$f":"Debt!GL631","v":1.8029973588735553},{"$f":"Debt!GM631","v":1.8012691939757421},{"$f":"Debt!GN631","v":1.8003759439149649},{"$f":"Debt!GO631","v":1.8020172513970514},{"$f":"Debt!GP631","v":1.8028236440421019},{"$f":"Debt!GQ631","v":1.8013274576000491},{"$f":"Debt!GR631","v":1.8005500076995218},{"$f":"Debt!GS631","v":1.8019585831602338},{"$f":"Debt!GT631","v":1.8026484220794194},{"$f":"Debt!GU631","v":1.8020172087350552},{"$f":"Debt!GV631","v":1.8013859953906926},{"$f":"Debt!GW631","v":1.8019582869651778},{"$f":"Debt!GX631","v":1.8025305785396628},{"$f":"Debt!GY631","v":1.8015044428572837},{"$f":"Debt!GZ631","v":1.8009616120458127},{"$f":"Debt!HA631","v":1.801898625823203},{"$f":"Debt!HB631","v":1.8023523347296848},{"$f":"Debt!HC631","v":1.8015643159614458},{"$f":"Debt!HD631","v":1.8011403266355663},{"$f":"Debt!HE631","v":1.8018384692202218},{"$f":"Debt!HF631","v":1.8021725823625185},{"$f":"Debt!HG631","v":1.8016247270339356},{"$f":"Debt!HH631","v":1.8013205924338682},{"$f":"Debt!HI631","v":1.8017778172636316},{"$f":"Debt!HJ631","v":1.8019913213648762},{"$f":"Debt!HK631","v":1.8018384940497341},{"$f":"Debt!HL631","v":1.8016856667345913},{"$f":"Debt!HM631","v":1.8017775515711976},{"$f":"Debt!HN631","v":1.8018694364078014},{"$f":"Debt!HO631","v":0.90093471820389792},{"$f":"Debt!HP631","v":0},{"$f":"Debt!HQ631","v":0},{"$f":"Debt!HR631","v":0},{"$f":"Debt!HS631","v":0},{"$f":"Debt!HT631","v":0},{"$f":"Debt!HU631","v":0},{"$f":"Debt!HV631","v":0},{"$f":"Debt!HW631","v":0},{"$f":"Debt!HX631","v":0},{"$f":"Debt!HY631","v":0},{"$f":"Debt!HZ631","v":0},{"$f":"Debt!IA631","v":0},{"$f":"Debt!IB631","v":0},{"$f":"Debt!IC631","v":0},{"$f":"Debt!ID631","v":0},{"$f":"Debt!IE631","v":0},{"$f":"Debt!IF631","v":0},{"$f":"Debt!IG631","v":0},{"$f":"Debt!IH631","v":0},{"$f":"Debt!II631","v":0},{"$f":"Debt!IJ631","v":0},{"$f":"Debt!IK631","v":0},{"$f":"Debt!IL631","v":0},{"$f":"Debt!IM631","v":0},{"$f":"Debt!IN631","v":0},{"$f":"Debt!IO631","v":0},{"$f":"Debt!IP631","v":0},{"$f":"Debt!IQ631","v":0},{"$f":"Debt!IR631","v":0},{"$f":"Debt!IS631","v":0},{"$f":"Debt!IT631","v":0},{"$f":"Debt!IU631","v":0}]
[null,null,"Subordinated Debt DSRA b/f","AUD M",null,null,null,null,null,{"$f":"Debt!J715","v":0},{"$f":"Debt!K715","v":0},{"$f":"Debt!L715","v":0},{"$f":"Debt!M715","v":0},{"$f":"Debt!N715","v":0},{"$f":"Debt!O715","v":0},{"$f":"Debt!P715","v":0},{"$f":"Debt!Q715","v":0},{"$f":"Debt!R715","v":0},{"$f":"Debt!S715","v":0},{"$f":"Debt!T715","v":0},{"$f":"Debt!U715","v":-0.16400000000000148},{"$f":"Debt!V715","v":-0.28262005892821662},{"$f":"Debt!W715","v":-0.48965189342227688},{"$f":"Debt!X715","v":-0.54950142393160206},{"$f":"Debt!Y715","v":0},{"$f":"Debt!Z715","v":0},{"$f":"Debt!AA715","v":0},{"$f":"Debt!AB715","v":0},{"$f":"Debt!AC715","v":0},{"$f":"Debt!AD715","v":0},{"$f":"Debt!AE715","v":0},{"$f":"Debt!AF715","v":0},{"$f":"Debt!AG715","v":-1.5551350207534953E-2},{"$f":"Debt!AH715","v":-0.42583403205517401},{"$f":"Debt!AI715","v":-0.42724720864720989},{"$f":"Debt!AJ715","v":-0.42646148450186283},{"$f":"Debt!AK715","v":-0.38253811505464974},{"$f":"Debt!AL715","v":-0.37214236423726321},{"$f":"Debt!AM715","v":-0.37604662377622644},{"$f":"Debt!AN715","v":-0.37398216968773657},{"$f":"Debt!AO715","v":-0.3719578666136466},{"$f":"Debt!AP715","v":-0.36140292369678773},{"$f":"Debt!AQ715","v":-0.36577153052949785},{"$f":"Debt!AR715","v":-0.36354555302767377},{"$f":"Debt!AS715","v":-0.36131179052568607},{"$f":"Debt!AT715","v":-0.35053695685581188},{"$f":"Debt!AU715","v":-0.35291673981033622},{"$f":"Debt!AV715","v":-0.35290441227756864},{"$f":"Debt!AW715","v":-0.35045827356921988},{"$f":"Debt!AX715","v":-0.33945937878222443},{"$f":"Debt!AY715","v":-0.34467826591517003},{"$f":"Debt!AZ715","v":-0.34202510736092429},{"$f":"Debt!BA715","v":-0.33936298974939005},{"$f":"Debt!BB715","v":-0.32813541102532551},{"$f":"Debt!BC715","v":-0.40005452871196134},{"$f":"Debt!BD715","v":-0.39725306728436804},{"$f":"Debt!BE715","v":-0.39444487827339636},{"$f":"Debt!BF715","v":-0.38471469860550833},{"$f":"Debt!BG715","v":-0.39080864052427},{"$f":"Debt!BH715","v":-0.38772193837259539},{"$f":"Debt!BI715","v":-0.38462571907232534},{"$f":"Debt!BJ715","v":-0.37462974767989798},{"$f":"Debt!BK715","v":-0.37788853263969124},{"$f":"Debt!BL715","v":-0.37787882195165845},{"$f":"Debt!BM715","v":-0.37455623425103834},{"$f":"Debt!BN715","v":-0.36435954091403255},{"$f":"Debt!BO715","v":-0.37580871575120944},{"$f":"Debt!BP715","v":-0.37229208913240674},{"$f":"Debt!BQ715","v":-0.36876287942636088},{"$f":"Debt!BR715","v":-0.35836323792230274},{"$f":"Debt!BS715","v":-0.36578421796123917},{"$f":"Debt!BT715","v":-0.36202513793278612},{"$f":"Debt!BU715","v":-0.35825599593589685},{"$f":"Debt!BV715","v":-0.34764615783965491},{"$f":"Debt!BW715","v":-0.35554665341084857},{"$f":"Debt!BX715","v":-0.3515534354320029},{"$f":"Debt!BY715","v":-0.34754807341210625},{"$f":"Debt!BZ715","v":-0.33672616007323475},{"$f":"Debt!CA715","v":-0.34090277194439433},{"$f":"Debt!CB715","v":-0.34089093573446649},{"$f":"Debt!CC715","v":-0.3366433856363239},{"$f":"Debt!CD715","v":-0.32560498903758317},{"$f":"Debt!CE715","v":-0.33448287603133642},{"$f":"Debt!CF715","v":-0.33000255370730569},{"$f":"Debt!CG715","v":-0.32550890283376777},{"$f":"Debt!CH715","v":-0.31424985538521755},{"$f":"Debt!CI715","v":-0.32362174910506425},{"$f":"Debt!CJ715","v":-0.31889128435691483},{"$f":"Debt!CK715","v":-0.31414675821232452},{"$f":"Debt!CL715","v":-0.30266204844193523},{"$f":"Debt!CM715","v":-0.31254051578069952},{"$f":"Debt!CN715","v":-0.30755520366404976},{"$f":"Debt!CO715","v":-0.30255516366640345},{"$f":"Debt!CP715","v":-0.29083987848304793},{"$f":"Debt!CQ715","v":-0.29601990488693142},{"$f":"Debt!CR715","v":-0.29600512058456641},{"$f":"Debt!CS715","v":-0.29074518979162844},{"$f":"Debt!CT715","v":-0.27879464286912847},{"$f":"Debt!CU715","v":-0.28971723721601961},{"$f":"Debt!CV715","v":-0.28420908319513116},{"$f":"Debt!CW715","v":-0.27868497073809329},{"$f":"Debt!CX715","v":-0.26649453050186167},{"$f":"Debt!CY715","v":-0.27794390495579924},{"$f":"Debt!CZ715","v":-0.27216764478413924},{"$f":"Debt!DA715","v":-0.26637481269793717},{"$f":"Debt!DB715","v":-0.2539396726487102},{"$f":"Debt!DC715","v":-0.27129269283753854},{"$f":"Debt!DD715","v":-0.26527459662985109},{"$f":"Debt!DE715","v":-0.25923633308355931},{"$f":"Debt!DF715","v":-0.2465564691643064},{"$f":"Debt!DG715","v":-0.25278372744817967},{"$f":"Debt!DH715","v":-0.25276141487043324},{"$f":"Debt!DI715","v":-0.24643575622609271},{"$f":"Debt!DJ715","v":-0.23349759649872803},{"$f":"Debt!DK715","v":-0.24656945368669936},{"$f":"Debt!DL715","v":-0.2399812326275772},{"$f":"Debt!DM715","v":-0.23337454475791375},{"$f":"Debt!DN715","v":-0.22017677112634348},{"$f":"Debt!DO715","v":-0.23394049122791172},{"$f":"Debt!DP715","v":-0.19710567709386317},{"$f":"Debt!DQ715","v":-0.15576631311618216},{"$f":"Debt!DR715","v":-0.10843090710701686},{"$f":"Debt!DS715","v":-0.15401680267390938},{"$f":"Debt!DT715","v":-0.13076449466207807},{"$f":"Debt!DU715","v":-0.10753403187900645},{"$f":"Debt!DV715","v":-5.9496928082786282E-2},{"$f":"Debt!DW715","v":-8.3088745502488681E-2},{"$f":"Debt!DX715","v":-8.2910423575886072E-2},{"$f":"Debt!DY715","v":-5.87551880933469E-2},{"$f":"Debt!DZ715","v":-9.7579777520876432E-3},{"$f":"Debt!EA715","v":-5.9270772148863449E-2},{"$f":"Debt!EB715","v":-3.4225954808892567E-2},{"$f":"Debt!EC715","v":-9.1302598665030654E-3},{"$f":"Debt!ED715","v":0},{"$f":"Debt!EE715","v":0},{"$f":"Debt!EF715","v":0},{"$f":"Debt!EG715","v":0},{"$f":"Debt!EH715","v":0},{"$f":"Debt!EI715","v":0},{"$f":"Debt!EJ715","v":0},{"$f":"Debt!EK715","v":0},{"$f":"Debt!EL715","v":0},{"$f":"Debt!EM715","v":0},{"$f":"Debt!EN715","v":0},{"$f":"Debt!EO715","v":0},{"$f":"Debt!EP715","v":0},{"$f":"Debt!EQ715","v":0},{"$f":"Debt!ER715","v":0},{"$f":"Debt!ES715","v":0},{"$f":"Debt!ET715","v":0},{"$f":"Debt!EU715","v":0},{"$f":"Debt!EV715","v":0},{"$f":"Debt!EW715","v":0},{"$f":"Debt!EX715","v":0},{"$f":"Debt!EY715","v":0},{"$f":"Debt!EZ715","v":0},{"$f":"Debt!FA715","v":0},{"$f":"Debt!FB715","v":0},{"$f":"Debt!FC715","v":0},{"$f":"Debt!FD715","v":0},{"$f":"Debt!FE715","v":0},{"$f":"Debt!FF715","v":0},{"$f":"Debt!FG715","v":0},{"$f":"Debt!FH715","v":0},{"$f":"Debt!FI715","v":0},{"$f":"Debt!FJ715","v":0},{"$f":"Debt!FK715","v":0},{"$f":"Debt!FL715","v":0},{"$f":"Debt!FM715","v":0},{"$f":"Debt!FN715","v":0},{"$f":"Debt!FO715","v":0},{"$f":"Debt!FP715","v":0},{"$f":"Debt!FQ715","v":0},{"$f":"Debt!FR715","v":0},{"$f":"Debt!FS715","v":0},{"$f":"Debt!FT715","v":0},{"$f":"Debt!FU715","v":0},{"$f":"Debt!FV715","v":0},{"$f":"Debt!FW715","v":0},{"$f":"Debt!FX715","v":0},{"$f":"Debt!FY715","v":0},{"$f":"Debt!FZ715","v":0},{"$f":"Debt!GA715","v":0},{"$f":"Debt!GB715","v":0},{"$f":"Debt!GC715","v":0},{"$f":"Debt!GD715","v":0},{"$f":"Debt!GE715","v":0},{"$f":"Debt!GF715","v":0},{"$f":"Debt!GG715","v":0},{"$f":"Debt!GH715","v":0},{"$f":"Debt!GI715","v":0},{"$f":"Debt!GJ715","v":0},{"$f":"Debt!GK715","v":0},{"$f":"Debt!GL715","v":0},{"$f":"Debt!GM715","v":0},{"$f":"Debt!GN715","v":0},{"$f":"Debt!GO715","v":0},{"$f":"Debt!GP715","v":0},{"$f":"Debt!GQ715","v":0},{"$f":"Debt!GR715","v":0},{"$f":"Debt!GS715","v":0},{"$f":"Debt!GT715","v":0},{"$f":"Debt!GU715","v":0},{"$f":"Debt!GV715","v":0},{"$f":"Debt!GW715","v":0},{"$f":"Debt!GX715","v":0},{"$f":"Debt!GY715","v":0},{"$f":"Debt!GZ715","v":0},{"$f":"Debt!HA715","v":0},{"$f":"Debt!HB715","v":0},{"$f":"Debt!HC715","v":0},{"$f":"Debt!HD715","v":0},{"$f":"Debt!HE715","v":0},{"$f":"Debt!HF715","v":0},{"$f":"Debt!HG715","v":0},{"$f":"Debt!HH715","v":0},{"$f":"Debt!HI715","v":0},{"$f":"Debt!HJ715","v":0},{"$f":"Debt!HK715","v":0},{"$f":"Debt!HL715","v":0},{"$f":"Debt!HM715","v":0},{"$f":"Debt!HN715","v":0},{"$f":"Debt!HO715","v":0},{"$f":"Debt!HP715","v":0},{"$f":"Debt!HQ715","v":0},{"$f":"Debt!HR715","v":0},{"$f":"Debt!HS715","v":0},{"$f":"Debt!HT715","v":0},{"$f":"Debt!HU715","v":0},{"$f":"Debt!HV715","v":0},{"$f":"Debt!HW715","v":0},{"$f":"Debt!HX715","v":0},{"$f":"Debt!HY715","v":0},{"$f":"Debt!HZ715","v":0},{"$f":"Debt!IA715","v":0},{"$f":"Debt!IB715","v":0},{"$f":"Debt!IC715","v":0},{"$f":"Debt!ID715","v":0},{"$f":"Debt!IE715","v":0},{"$f":"Debt!IF715","v":0},{"$f":"Debt!IG715","v":0},{"$f":"Debt!IH715","v":0},{"$f":"Debt!II715","v":0},{"$f":"Debt!IJ715","v":0},{"$f":"Debt!IK715","v":0},{"$f":"Debt!IL715","v":0},{"$f":"Debt!IM715","v":0},{"$f":"Debt!IN715","v":0},{"$f":"Debt!IO715","v":0},{"$f":"Debt!IP715","v":0},{"$f":"Debt!IQ715","v":0},{"$f":"Debt!IR715","v":0},{"$f":"Debt!IS715","v":0},{"$f":"Debt!IT715","v":0},{"$f":"Debt!IU715","v":0}]
[null,null,"Total","AUD M",null,null,null,null,null,{"$f":"SUM(J720:J723)","v":0},{"$f":"SUM(K720:K723)","v":0},0,0,0,0,0,0,0,-0.16400000000000148,-0.4466200589282181,-0.93627195235049498,-1.3217733762820956,-1.3581507404212303,3.0685052700434192,3.0361745568021208,2.4538986875519901,1.9171407894154306,1.3798055492272341,0.90011936165177098,0.41992564148030809,-1.5551350207534953E-2,-0.44138538226270896,-0.86863259090991884,-1.2795427252042466,-1.2362468082037226,-1.1811419637937757,-1.1307271030681394,-1.1221711577012261,-1.1219866600776096,-1.1073429599981708,-1.0991323208399322,-1.0907200072539593,-1.0906288740828578,-1.0753943004091717,-1.0647654871918342,-1.0563581089437166,-1.0562794256571246,-1.0428220646290129,-1.0345959182666142,-1.0261627520583188,-1.0260663630254845,-1.00952350813564,-1.067552929486677,-1.125443007021655,-1.1917524742697259,-1.1764126441632727,-1.1699682174031747,-1.1632452775023738,-1.1631562979691907,-1.1469774051248187,-1.1371439993919146,-1.1303971022712478,-1.1303235888423879,-1.1167945971167295,-1.1147244909162803,-1.1124603457976487,-1.1168636843099771,-1.0994182064810705,-1.0929103353099028,-1.086172593816328,-1.0860653518299221,-1.067927291708338,-1.0614488071864003,-1.0547462466825064,{"$f":"SUM(BW720:BW723)","v":-1.0546481622549577},-1.035827668917344,-1.0251770054297353,-1.0185198677520955,-1.0184370933151847,-1.0031393104083737,-0.99673125070524349,-0.99009041877622528,-0.98999433257240987,-0.969761311926291,-0.96338050732404956,-0.95676288884719662,-0.95665979167430359,-0.93570009101117457,-0.92934932243495927,-0.92275776788668451,-0.92265088311115273,-0.90095024581350114,-0.8894149470363828,-0.88286490395454575,-0.88277021526312627,-0.86554495324532332,-0.85925706987677652,-0.85272096328027924,-0.85261129114924405,-0.82938858443508612,-0.82312340619575419,-0.81660608024180015,-0.81648636243787565,-0.79248213013078661,-0.79160717818418591,-0.79050696211609983,-0.79580362255094894,-0.7710673988777168,-0.75857652969604539,-0.75210161148291932,-0.75198089854470562,-0.73269476759525398,-0.7265028064115201,-0.72004828281300459,-0.71992523107219031,-0.69353254851183443,-0.68749180711216895,-0.65122293944811838,-0.58681248143795706,-0.4613028973170622,-0.41821402289710841,-0.39321220444300431,-0.3923153292149939,-0.2977954546238708,-0.25011970546428142,-0.22549609716116104,-0.22475435717172165,-0.15142358942132061,-0.12778393799429799,-0.10325470470984366,-0.10262698682425908,-2.5098141882924363E-3,2.123718452897605E-2,4.5890799441934194E-2,8.7468728293223164E-2,0.18017761929539589,0.21958293018267749,0.2860244250750078,{"$f":"SUM(EI720:EI723)","v":0.37965577163074282},0.52563440813652107,0.64434329813408597,0.76349614693248535,0.9110416594196632,1.1121781392114629,1.1532294805507748,1.2221954933244858,1.3192391773439007,1.4707435469797612,1.5653269742019218,1.689078744231526,1.8421725152774122,2.0510208027064594,2.2010034115600101,2.3814426674629798,2.5925230165574469,2.8606806057241165,3.0989188543581623,3.3380480903975802,3.6091544814644285,3.9386906173659004,4.2053214284980411,4.5050937215826226,4.838214512844929,5.1919019562251698,5.212462537899782,5.2227122410654943,5.2024842444738653,5.1923007831867665,5.2123273905540577,5.2223095174539074,5.2124621390628265,5.2026147565966481,5.2123265917889841,5.2220383988307368,5.2028905665433411,5.1932464146245954,5.212188730476532,5.221627354645296,5.203028036269389,5.1936577166871274,5.212049464629616,5.2212122065402822,5.2253536405006109,5.2386432163312886,5.2568708858838047,5.2659504319985118,5.2570135576047692,5.2480766871276812,5.2568699457722676,5.2656632153273559,5.2483667738044124,{"$f":"SUM(GJ720:GJ723)","v":5.2396452606897714},5.2567242275568429,5.2652282695169594,5.2485128229559397,5.2400812760535658,5.2565770438307675,5.2647888829250551,5.2486602345757811,5.2405215832506258,5.2564284125615321,5.2643452997160036,5.2565769690426105,5.2488085949710319,5.2564276116730362,5.2640466261722967,5.2491090209092208,5.2415647144362971,5.2562761809390324,5.2635943482051228,5.249261042662873,5.2420182427862949,5.2561232263821402,5.2631377192718674,5.2494146396011789,5.2424763029454962,{"$f":"SUM(HI720:HI723)","v":5.2559689176631021},5.2626768093206557,5.2561232980115253,5.2495697627133353,5.2559681982870821,5.2623666512238403,2.6311833338148496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID720:ID723)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(IN720:IN723)","v":0},0,0,0,0,{"$f":"SUM(IS720:IS723)","v":0},0,0]
[]
[null,null,"Interest rate","% p.p.",{"$f":"Inputs!$G$62","v":1.5000099999999999E-2},null,null,null,null,{"$f":"$E726*J$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*AP$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*BV$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*DB$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*EH$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*FN$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"$E726*HZ$12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3]
[]
[null,null,"Interest income","AUD M",null,null,null,null,null,{"$f":"J724*J726","v":0},{"$f":"K724*K726","v":0},0,0,0,0,0,0,0,-6.2005892821918364E-4,-1.6518934222839034E-3,-3.5014239315977864E-3,-4.9974230673543937E-3,-5.1349603199126294E-3,1.134934172905766E-2,1.135453671020099E-2,9.2778157936703343E-3,7.2484162385987863E-3,5.1601291258237597E-3,3.3662222458653653E-3,1.5876746535855527E-3,-5.8797277695397655E-5,-1.6325321603372531E-3,-3.2484695647907297E-3,-4.8377554317121426E-3,-4.6740601884706096E-3,-4.368636387395263E-3,-4.2286377679579398E-3,-4.2427575934310766E-3,-4.2420600361215725E-3,-4.095679348175809E-3,-4.1104811508236357E-3,-4.1238456017384404E-3,-4.1235010411506444E-3,-4.0217068661552134E-3,-3.9819577517336627E-3,-3.9939285173614556E-3,-3.9936310278836928E-3,-3.8570388291719149E-3,-3.8691310774158481E-3,-3.8797644891446544E-3,-3.8794000569471465E-3,-3.7338789635470875E-3,-3.9923820917286915E-3,-4.2551279555220504E-3,-4.5058339140136572E-3,-4.351144266669083E-3,-4.3753897629208545E-3,-4.3980525611228187E-3,-4.3977161431107518E-3,-4.2894098506568879E-3,-4.2526353621379666E-3,-4.2738586322949666E-3,-4.2735806892589389E-3,-4.1306376911204347E-3,-4.1687919838180546E-3,-4.2060424981806479E-3,-4.2226908479278463E-3,-4.0663684205843927E-3,-4.0872124744714203E-3,-4.1066525267243722E-3,-4.106247061168574E-3,-3.9498943976763873E-3,-3.9695541945029634E-3,-3.9878343125680227E-3,{"$f":"BW724*BW726","v":-3.9874634703422861E-3},-3.8737375180930454E-3,-3.8339066891022958E-3,-3.8508679120018495E-3,-3.850554954510174E-3,-3.7102660200139669E-3,-3.7275266505946265E-3,-3.743380511624777E-3,-3.743017224377494E-3,-3.5868123258967124E-3,-3.6028031760546417E-3,-3.6173742159663251E-3,-3.6169844213167737E-3,-3.4608316278517933E-3,-3.475535019733023E-3,-3.4888060522057238E-3,-3.4884019372096314E-3,-3.3693295457059339E-3,-3.3261904010429603E-3,-3.3379772323681904E-3,-3.3376192289016294E-3,-3.2013519911938781E-3,-3.2134074510168104E-3,-3.2240076009853358E-3,-3.2235929474242063E-3,-3.0676220643414413E-3,-3.0782765476169882E-3,-3.0874627493414314E-3,-3.0870101146268569E-3,-2.9311178301800905E-3,-2.9604137036896854E-3,-2.9887859736555319E-3,-3.0088118370236632E-3,-2.8836000443326387E-3,-2.8368873043329375E-3,-2.8435812141952171E-3,-2.8431248170300285E-3,-2.7099850150863044E-3,-2.7169395669240089E-3,-2.7223924787017758E-3,-2.7219272388815025E-3,-2.5651374857093507E-3,-2.5710481448864529E-3,-2.4621743772313596E-3,-2.2186482823539997E-3,-1.7062001728879719E-3,-1.5640162931566063E-3,-1.4866752320099365E-3,-1.4832842838841654E-3,-1.1136808369869059E-3,-9.353854083508598E-4,-8.5256627026437286E-4,-8.4976186475907358E-4,-5.600635850166783E-4,-4.7788010464671916E-4,-3.9039025326813038E-4,-3.880169479061817E-4,-9.2829362808835155E-6,7.9421781206661694E-5,1.7350609705540836E-4,3.3070588974506374E-4,6.6641481547221389E-4,8.2118547370964225E-4,1.0814146247348534E-3,{"$f":"EI724*EI726","v":1.435420432009655E-3},1.9657417818615486E-3,2.4096834670603844E-3,2.8866622107709084E-3,3.44450923721206E-3,4.1135630069554178E-3,4.3127910557262481E-3,4.6209343150310387E-3,4.9878416485890807E-3,5.4397726715468501E-3,5.8539330527701047E-3,6.3861485111341171E-3,6.9649726549862179E-3,7.5860179255916281E-3,8.2312046189327633E-3,9.0038706585519254E-3,9.8019331892082989E-3,1.0698233038375153E-2,1.1589184757151962E-2,1.2620649519975595E-2,1.3645661338745591E-2,1.4567856936053482E-2,1.5726854844725548E-2,1.7033070637387009E-2,1.8292549422738412E-2,1.9203053063072833E-2,1.9493311774362455E-2,1.9746276552391782E-2,1.9669797589668449E-2,1.9204528186326526E-2,1.9492806356946692E-2,1.9744753915983432E-2,1.9707522483721589E-2,1.9456483524790985E-2,1.949280336976424E-2,1.9743728857916948E-2,1.9671333831295955E-2,1.9208025750577902E-2,1.9492287802788801E-2,1.974217476269088E-2,1.9671853583314219E-2,1.9209547014923483E-2,1.9491766983204255E-2,1.9740605151172302E-2,1.9756263279847495E-2,1.937593284886626E-2,1.9659387936319054E-2,1.9909753542197043E-2,1.9875964586354277E-2,1.9626499823088048E-2,1.9659384420536032E-2,1.9908667619872145E-2,1.984327241869701E-2,{"$f":"GJ724*GJ726","v":1.9379639065037087E-2},1.9658839470700167E-2,1.9907023156256119E-2,1.9843824608211418E-2,1.9381251735352871E-2,1.9658289040219441E-2,1.9905361902724107E-2,1.9844381949010236E-2,1.9382880279678338E-2,1.9657733196287795E-2,1.9903684782424227E-2,1.9874313911744979E-2,1.9629236976147046E-2,1.9657730201164274E-2,1.99025555434157E-2,1.9846078741527991E-2,1.9386738461839536E-2,1.9657163887931577E-2,1.9900845549564585E-2,1.9846653512537966E-2,1.9388415906645706E-2,1.9656591875980772E-2,1.9899119105375875E-2,1.9847234239080306E-2,1.9390110113049714E-2,{"$f":"HI724*HI726","v":1.9656014799800781E-2},1.9897376475312742E-2,1.9872598650932181E-2,1.9632083553941214E-2,1.9656012109513617E-2,1.9896203814964632E-2,9.9481019384963388E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ID724*ID726","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IN724*IN726","v":0},0,0,0,0,{"$f":"IS724*IS726","v":0},0,0]

{"sheet":"Debt","index":12,"n_rows":840,"n_cols":257,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Debt"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Timing!C30","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Timing!C31","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Timing!C32","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Timing!C33","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Timing!C34","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Timing!C35","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Timing!C36","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Timing!C37","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Timing!C38","v":"Dwelling Value "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Timing!C39","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value ","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Debt Timing"]
[null,null,"NHFIC Debt Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C55,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C65","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J65","v":0},{"$f":"Timing!K65","v":0},{"$f":"Timing!L65","v":0},{"$f":"Timing!M65","v":0},{"$f":"Timing!N65","v":0},{"$f":"Timing!O65","v":0},{"$f":"Timing!P65","v":0},{"$f":"Timing!Q65","v":0},{"$f":"Timing!R65","v":0},{"$f":"Timing!S65","v":0},{"$f":"Timing!T65","v":0},{"$f":"Timing!U65","v":0},{"$f":"Timing!V65","v":0},{"$f":"Timing!W65","v":0},{"$f":"Timing!X65","v":1},{"$f":"Timing!Y65","v":1},{"$f":"Timing!Z65","v":1},{"$f":"Timing!AA65","v":1},{"$f":"Timing!AB65","v":1},{"$f":"Timing!AC65","v":1},{"$f":"Timing!AD65","v":1},{"$f":"Timing!AE65","v":1},{"$f":"Timing!AF65","v":1},{"$f":"Timing!AG65","v":1},{"$f":"Timing!AH65","v":1},{"$f":"Timing!AI65","v":1},{"$f":"Timing!AJ65","v":1},{"$f":"Timing!AK65","v":1},{"$f":"Timing!AL65","v":1},{"$f":"Timing!AM65","v":1},{"$f":"Timing!AN65","v":1},{"$f":"Timing!AO65","v":1},{"$f":"Timing!AP65","v":1},{"$f":"Timing!AQ65","v":1},{"$f":"Timing!AR65","v":1},{"$f":"Timing!AS65","v":1},{"$f":"Timing!AT65","v":1},{"$f":"Timing!AU65","v":1},{"$f":"Timing!AV65","v":1},{"$f":"Timing!AW65","v":1},{"$f":"Timing!AX65","v":1},{"$f":"Timing!AY65","v":1},{"$f":"Timing!AZ65","v":1},{"$f":"Timing!BA65","v":1},{"$f":"Timing!BB65","v":1},{"$f":"Timing!BC65","v":1},{"$f":"Timing!BD65","v":1},{"$f":"Timing!BE65","v":1},{"$f":"Timing!BF65","v":1},{"$f":"Timing!BG65","v":1},{"$f":"Timing!BH65","v":1},{"$f":"Timing!BI65","v":1},{"$f":"Timing!BJ65","v":1},{"$f":"Timing!BK65","v":1},{"$f":"Timing!BL65","v":0},{"$f":"Timing!BM65","v":0},{"$f":"Timing!BN65","v":0},{"$f":"Timing!BO65","v":0},{"$f":"Timing!BP65","v":0},{"$f":"Timing!BQ65","v":0},{"$f":"Timing!BR65","v":0},{"$f":"Timing!BS65","v":0},{"$f":"Timing!BT65","v":0},{"$f":"Timing!BU65","v":0},{"$f":"Timing!BV65","v":0},{"$f":"Timing!BW65","v":0},{"$f":"Timing!BX65","v":0},{"$f":"Timing!BY65","v":0},{"$f":"Timing!BZ65","v":0},{"$f":"Timing!CA65","v":0},{"$f":"Timing!CB65","v":0},{"$f":"Timing!CC65","v":0},{"$f":"Timing!CD65","v":0},{"$f":"Timing!CE65","v":0},{"$f":"Timing!CF65","v":0},{"$f":"Timing!CG65","v":0},{"$f":"Timing!CH65","v":0},{"$f":"Timing!CI65","v":0},{"$f":"Timing!CJ65","v":0},{"$f":"Timing!CK65","v":0},{"$f":"Timing!CL65","v":0},{"$f":"Timing!CM65","v":0},{"$f":"Timing!CN65","v":0},{"$f":"Timing!CO65","v":0},{"$f":"Timing!CP65","v":0},{"$f":"Timing!CQ65","v":0},{"$f":"Timing!CR65","v":0},{"$f":"Timing!CS65","v":0},{"$f":"Timing!CT65","v":0},{"$f":"Timing!CU65","v":0},{"$f":"Timing!CV65","v":0},{"$f":"Timing!CW65","v":0},{"$f":"Timing!CX65","v":0},{"$f":"Timing!CY65","v":0},{"$f":"Timing!CZ65","v":0},{"$f":"Timing!DA65","v":0},{"$f":"Timing!DB65","v":0},{"$f":"Timing!DC65","v":0},{"$f":"Timing!DD65","v":0},{"$f":"Timing!DE65","v":0},{"$f":"Timing!DF65","v":0},{"$f":"Timing!DG65","v":0},{"$f":"Timing!DH65","v":0},{"$f":"Timing!DI65","v":0},{"$f":"Timing!DJ65","v":0},{"$f":"Timing!DK65","v":0},{"$f":"Timing!DL65","v":0},{"$f":"Timing!DM65","v":0},{"$f":"Timing!DN65","v":0},{"$f":"Timing!DO65","v":0},{"$f":"Timing!DP65","v":0},{"$f":"Timing!DQ65","v":0},{"$f":"Timing!DR65","v":0},{"$f":"Timing!DS65","v":0},{"$f":"Timing!DT65","v":0},{"$f":"Timing!DU65","v":0},{"$f":"Timing!DV65","v":0},{"$f":"Timing!DW65","v":0},{"$f":"Timing!DX65","v":0},{"$f":"Timing!DY65","v":0},{"$f":"Timing!DZ65","v":0},{"$f":"Timing!EA65","v":0},{"$f":"Timing!EB65","v":0},{"$f":"Timing!EC65","v":0},{"$f":"Timing!ED65","v":0},{"$f":"Timing!EE65","v":0},{"$f":"Timing!EF65","v":0},{"$f":"Timing!EG65","v":0},{"$f":"Timing!EH65","v":0},{"$f":"Timing!EI65","v":0},{"$f":"Timing!EJ65","v":0},{"$f":"Timing!EK65","v":0},{"$f":"Timing!EL65","v":0},{"$f":"Timing!EM65","v":0},{"$f":"Timing!EN65","v":0},{"$f":"Timing!EO65","v":0},{"$f":"Timing!EP65","v":0},{"$f":"Timing!EQ65","v":0},{"$f":"Timing!ER65","v":0},{"$f":"Timing!ES65","v":0},{"$f":"Timing!ET65","v":0},{"$f":"Timing!EU65","v":0},{"$f":"Timing!EV65","v":0},{"$f":"Timing!EW65","v":0},{"$f":"Timing!EX65","v":0},{"$f":"Timing!EY65","v":0},{"$f":"Timing!EZ65","v":0},{"$f":"Timing!FA65","v":0},{"$f":"Timing!FB65","v":0},{"$f":"Timing!FC65","v":0},{"$f":"Timing!FD65","v":0},{"$f":"Timing!FE65","v":0},{"$f":"Timing!FF65","v":0},{"$f":"Timing!FG65","v":0},{"$f":"Timing!FH65","v":0},{"$f":"Timing!FI65","v":0},{"$f":"Timing!FJ65","v":0},{"$f":"Timing!FK65","v":0},{"$f":"Timing!FL65","v":0},{"$f":"Timing!FM65","v":0},{"$f":"Timing!FN65","v":0},{"$f":"Timing!FO65","v":0},{"$f":"Timing!FP65","v":0},{"$f":"Timing!FQ65","v":0},{"$f":"Timing!FR65","v":0},{"$f":"Timing!FS65","v":0},{"$f":"Timing!FT65","v":0},{"$f":"Timing!FU65","v":0},{"$f":"Timing!FV65","v":0},{"$f":"Timing!FW65","v":0},{"$f":"Timing!FX65","v":0},{"$f":"Timing!FY65","v":0},{"$f":"Timing!FZ65","v":0},{"$f":"Timing!GA65","v":0},{"$f":"Timing!GB65","v":0},{"$f":"Timing!GC65","v":0},{"$f":"Timing!GD65","v":0},{"$f":"Timing!GE65","v":0},{"$f":"Timing!GF65","v":0},{"$f":"Timing!GG65","v":0},{"$f":"Timing!GH65","v":0},{"$f":"Timing!GI65","v":0},{"$f":"Timing!GJ65","v":0},{"$f":"Timing!GK65","v":0},{"$f":"Timing!GL65","v":0},{"$f":"Timing!GM65","v":0},{"$f":"Timing!GN65","v":0},{"$f":"Timing!GO65","v":0},{"$f":"Timing!GP65","v":0},{"$f":"Timing!GQ65","v":0},{"$f":"Timing!GR65","v":0},{"$f":"Timing!GS65","v":0},{"$f":"Timing!GT65","v":0},{"$f":"Timing!GU65","v":0},{"$f":"Timing!GV65","v":0},{"$f":"Timing!GW65","v":0},{"$f":"Timing!GX65","v":0},{"$f":"Timing!GY65","v":0},{"$f":"Timing!GZ65","v":0},{"$f":"Timing!HA65","v":0},{"$f":"Timing!HB65","v":0},{"$f":"Timing!HC65","v":0},{"$f":"Timing!HD65","v":0},{"$f":"Timing!HE65","v":0},{"$f":"Timing!HF65","v":0},{"$f":"Timing!HG65","v":0},{"$f":"Timing!HH65","v":0},{"$f":"Timing!HI65","v":0},{"$f":"Timing!HJ65","v":0},{"$f":"Timing!HK65","v":0},{"$f":"Timing!HL65","v":0},{"$f":"Timing!HM65","v":0},{"$f":"Timing!HN65","v":0},{"$f":"Timing!HO65","v":0},{"$f":"Timing!HP65","v":0},{"$f":"Timing!HQ65","v":0},{"$f":"Timing!HR65","v":0},{"$f":"Timing!HS65","v":0},{"$f":"Timing!HT65","v":0},{"$f":"Timing!HU65","v":0},{"$f":"Timing!HV65","v":0},{"$f":"Timing!HW65","v":0},{"$f":"Timing!HX65","v":0},{"$f":"Timing!HY65","v":0},{"$f":"Timing!HZ65","v":0},{"$f":"Timing!IA65","v":0},{"$f":"Timing!IB65","v":0},{"$f":"Timing!IC65","v":0},{"$f":"Timing!ID65","v":0},{"$f":"Timing!IE65","v":0},{"$f":"Timing!IF65","v":0},{"$f":"Timing!IG65","v":0},{"$f":"Timing!IH65","v":0},{"$f":"Timing!II65","v":0},{"$f":"Timing!IJ65","v":0},{"$f":"Timing!IK65","v":0},{"$f":"Timing!IL65","v":0},{"$f":"Timing!IM65","v":0},{"$f":"Timing!IN65","v":0},{"$f":"Timing!IO65","v":0},{"$f":"Timing!IP65","v":0},{"$f":"Timing!IQ65","v":0},{"$f":"Timing!IR65","v":0},{"$f":"Timing!IS65","v":0},{"$f":"Timing!IT65","v":0},{"$f":"Timing!IU65","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C56,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C66","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J66","v":0},{"$f":"Timing!K66","v":0},{"$f":"Timing!L66","v":0},{"$f":"Timing!M66","v":0},{"$f":"Timing!N66","v":0},{"$f":"Timing!O66","v":0},{"$f":"Timing!P66","v":0},{"$f":"Timing!Q66","v":0},{"$f":"Timing!R66","v":0},{"$f":"Timing!S66","v":0},{"$f":"Timing!T66","v":0},{"$f":"Timing!U66","v":0},{"$f":"Timing!V66","v":0},{"$f":"Timing!W66","v":0},{"$f":"Timing!X66","v":0},{"$f":"Timing!Y66","v":0},{"$f":"Timing!Z66","v":0},{"$f":"Timing!AA66","v":0},{"$f":"Timing!AB66","v":0},{"$f":"Timing!AC66","v":0},{"$f":"Timing!AD66","v":0},{"$f":"Timing!AE66","v":0},{"$f":"Timing!AF66","v":0},{"$f":"Timing!AG66","v":0},{"$f":"Timing!AH66","v":0},{"$f":"Timing!AI66","v":0},{"$f":"Timing!AJ66","v":0},{"$f":"Timing!AK66","v":0},{"$f":"Timing!AL66","v":0},{"$f":"Timing!AM66","v":0},{"$f":"Timing!AN66","v":0},{"$f":"Timing!AO66","v":0},{"$f":"Timing!AP66","v":0},{"$f":"Timing!AQ66","v":0},{"$f":"Timing!AR66","v":0},{"$f":"Timing!AS66","v":0},{"$f":"Timing!AT66","v":0},{"$f":"Timing!AU66","v":0},{"$f":"Timing!AV66","v":0},{"$f":"Timing!AW66","v":0},{"$f":"Timing!AX66","v":0},{"$f":"Timing!AY66","v":0},{"$f":"Timing!AZ66","v":0},{"$f":"Timing!BA66","v":0},{"$f":"Timing!BB66","v":0},{"$f":"Timing!BC66","v":0},{"$f":"Timing!BD66","v":0},{"$f":"Timing!BE66","v":0},{"$f":"Timing!BF66","v":0},{"$f":"Timing!BG66","v":0},{"$f":"Timing!BH66","v":0},{"$f":"Timing!BI66","v":0},{"$f":"Timing!BJ66","v":0},{"$f":"Timing!BK66","v":0},{"$f":"Timing!BL66","v":1},{"$f":"Timing!BM66","v":1},{"$f":"Timing!BN66","v":1},{"$f":"Timing!BO66","v":1},{"$f":"Timing!BP66","v":1},{"$f":"Timing!BQ66","v":1},{"$f":"Timing!BR66","v":1},{"$f":"Timing!BS66","v":1},{"$f":"Timing!BT66","v":1},{"$f":"Timing!BU66","v":1},{"$f":"Timing!BV66","v":1},{"$f":"Timing!BW66","v":1},{"$f":"Timing!BX66","v":1},{"$f":"Timing!BY66","v":1},{"$f":"Timing!BZ66","v":1},{"$f":"Timing!CA66","v":1},{"$f":"Timing!CB66","v":1},{"$f":"Timing!CC66","v":1},{"$f":"Timing!CD66","v":1},{"$f":"Timing!CE66","v":1},{"$f":"Timing!CF66","v":1},{"$f":"Timing!CG66","v":1},{"$f":"Timing!CH66","v":1},{"$f":"Timing!CI66","v":1},{"$f":"Timing!CJ66","v":1},{"$f":"Timing!CK66","v":1},{"$f":"Timing!CL66","v":1},{"$f":"Timing!CM66","v":1},{"$f":"Timing!CN66","v":1},{"$f":"Timing!CO66","v":1},{"$f":"Timing!CP66","v":1},{"$f":"Timing!CQ66","v":1},{"$f":"Timing!CR66","v":1},{"$f":"Timing!CS66","v":1},{"$f":"Timing!CT66","v":1},{"$f":"Timing!CU66","v":1},{"$f":"Timing!CV66","v":1},{"$f":"Timing!CW66","v":1},{"$f":"Timing!CX66","v":1},{"$f":"Timing!CY66","v":1},{"$f":"Timing!CZ66","v":0},{"$f":"Timing!DA66","v":0},{"$f":"Timing!DB66","v":0},{"$f":"Timing!DC66","v":0},{"$f":"Timing!DD66","v":0},{"$f":"Timing!DE66","v":0},{"$f":"Timing!DF66","v":0},{"$f":"Timing!DG66","v":0},{"$f":"Timing!DH66","v":0},{"$f":"Timing!DI66","v":0},{"$f":"Timing!DJ66","v":0},{"$f":"Timing!DK66","v":0},{"$f":"Timing!DL66","v":0},{"$f":"Timing!DM66","v":0},{"$f":"Timing!DN66","v":0},{"$f":"Timing!DO66","v":0},{"$f":"Timing!DP66","v":0},{"$f":"Timing!DQ66","v":0},{"$f":"Timing!DR66","v":0},{"$f":"Timing!DS66","v":0},{"$f":"Timing!DT66","v":0},{"$f":"Timing!DU66","v":0},{"$f":"Timing!DV66","v":0},{"$f":"Timing!DW66","v":0},{"$f":"Timing!DX66","v":0},{"$f":"Timing!DY66","v":0},{"$f":"Timing!DZ66","v":0},{"$f":"Timing!EA66","v":0},{"$f":"Timing!EB66","v":0},{"$f":"Timing!EC66","v":0},{"$f":"Timing!ED66","v":0},{"$f":"Timing!EE66","v":0},{"$f":"Timing!EF66","v":0},{"$f":"Timing!EG66","v":0},{"$f":"Timing!EH66","v":0},{"$f":"Timing!EI66","v":0},{"$f":"Timing!EJ66","v":0},{"$f":"Timing!EK66","v":0},{"$f":"Timing!EL66","v":0},{"$f":"Timing!EM66","v":0},{"$f":"Timing!EN66","v":0},{"$f":"Timing!EO66","v":0},{"$f":"Timing!EP66","v":0},{"$f":"Timing!EQ66","v":0},{"$f":"Timing!ER66","v":0},{"$f":"Timing!ES66","v":0},{"$f":"Timing!ET66","v":0},{"$f":"Timing!EU66","v":0},{"$f":"Timing!EV66","v":0},{"$f":"Timing!EW66","v":0},{"$f":"Timing!EX66","v":0},{"$f":"Timing!EY66","v":0},{"$f":"Timing!EZ66","v":0},{"$f":"Timing!FA66","v":0},{"$f":"Timing!FB66","v":0},{"$f":"Timing!FC66","v":0},{"$f":"Timing!FD66","v":0},{"$f":"Timing!FE66","v":0},{"$f":"Timing!FF66","v":0},{"$f":"Timing!FG66","v":0},{"$f":"Timing!FH66","v":0},{"$f":"Timing!FI66","v":0},{"$f":"Timing!FJ66","v":0},{"$f":"Timing!FK66","v":0},{"$f":"Timing!FL66","v":0},{"$f":"Timing!FM66","v":0},{"$f":"Timing!FN66","v":0},{"$f":"Timing!FO66","v":0},{"$f":"Timing!FP66","v":0},{"$f":"Timing!FQ66","v":0},{"$f":"Timing!FR66","v":0},{"$f":"Timing!FS66","v":0},{"$f":"Timing!FT66","v":0},{"$f":"Timing!FU66","v":0},{"$f":"Timing!FV66","v":0},{"$f":"Timing!FW66","v":0},{"$f":"Timing!FX66","v":0},{"$f":"Timing!FY66","v":0},{"$f":"Timing!FZ66","v":0},{"$f":"Timing!GA66","v":0},{"$f":"Timing!GB66","v":0},{"$f":"Timing!GC66","v":0},{"$f":"Timing!GD66","v":0},{"$f":"Timing!GE66","v":0},{"$f":"Timing!GF66","v":0},{"$f":"Timing!GG66","v":0},{"$f":"Timing!GH66","v":0},{"$f":"Timing!GI66","v":0},{"$f":"Timing!GJ66","v":0},{"$f":"Timing!GK66","v":0},{"$f":"Timing!GL66","v":0},{"$f":"Timing!GM66","v":0},{"$f":"Timing!GN66","v":0},{"$f":"Timing!GO66","v":0},{"$f":"Timing!GP66","v":0},{"$f":"Timing!GQ66","v":0},{"$f":"Timing!GR66","v":0},{"$f":"Timing!GS66","v":0},{"$f":"Timing!GT66","v":0},{"$f":"Timing!GU66","v":0},{"$f":"Timing!GV66","v":0},{"$f":"Timing!GW66","v":0},{"$f":"Timing!GX66","v":0},{"$f":"Timing!GY66","v":0},{"$f":"Timing!GZ66","v":0},{"$f":"Timing!HA66","v":0},{"$f":"Timing!HB66","v":0},{"$f":"Timing!HC66","v":0},{"$f":"Timing!HD66","v":0},{"$f":"Timing!HE66","v":0},{"$f":"Timing!HF66","v":0},{"$f":"Timing!HG66","v":0},{"$f":"Timing!HH66","v":0},{"$f":"Timing!HI66","v":0},{"$f":"Timing!HJ66","v":0},{"$f":"Timing!HK66","v":0},{"$f":"Timing!HL66","v":0},{"$f":"Timing!HM66","v":0},{"$f":"Timing!HN66","v":0},{"$f":"Timing!HO66","v":0},{"$f":"Timing!HP66","v":0},{"$f":"Timing!HQ66","v":0},{"$f":"Timing!HR66","v":0},{"$f":"Timing!HS66","v":0},{"$f":"Timing!HT66","v":0},{"$f":"Timing!HU66","v":0},{"$f":"Timing!HV66","v":0},{"$f":"Timing!HW66","v":0},{"$f":"Timing!HX66","v":0},{"$f":"Timing!HY66","v":0},{"$f":"Timing!HZ66","v":0},{"$f":"Timing!IA66","v":0},{"$f":"Timing!IB66","v":0},{"$f":"Timing!IC66","v":0},{"$f":"Timing!ID66","v":0},{"$f":"Timing!IE66","v":0},{"$f":"Timing!IF66","v":0},{"$f":"Timing!IG66","v":0},{"$f":"Timing!IH66","v":0},{"$f":"Timing!II66","v":0},{"$f":"Timing!IJ66","v":0},{"$f":"Timing!IK66","v":0},{"$f":"Timing!IL66","v":0},{"$f":"Timing!IM66","v":0},{"$f":"Timing!IN66","v":0},{"$f":"Timing!IO66","v":0},{"$f":"Timing!IP66","v":0},{"$f":"Timing!IQ66","v":0},{"$f":"Timing!IR66","v":0},{"$f":"Timing!IS66","v":0},{"$f":"Timing!IT66","v":0},{"$f":"Timing!IU66","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C57,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C67","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J67","v":0},{"$f":"Timing!K67","v":0},{"$f":"Timing!L67","v":0},{"$f":"Timing!M67","v":0},{"$f":"Timing!N67","v":0},{"$f":"Timing!O67","v":0},{"$f":"Timing!P67","v":0},{"$f":"Timing!Q67","v":0},{"$f":"Timing!R67","v":0},{"$f":"Timing!S67","v":0},{"$f":"Timing!T67","v":0},{"$f":"Timing!U67","v":0},{"$f":"Timing!V67","v":0},{"$f":"Timing!W67","v":0},{"$f":"Timing!X67","v":0},{"$f":"Timing!Y67","v":0},{"$f":"Timing!Z67","v":0},{"$f":"Timing!AA67","v":0},{"$f":"Timing!AB67","v":0},{"$f":"Timing!AC67","v":0},{"$f":"Timing!AD67","v":0},{"$f":"Timing!AE67","v":0},{"$f":"Timing!AF67","v":0},{"$f":"Timing!AG67","v":0},{"$f":"Timing!AH67","v":0},{"$f":"Timing!AI67","v":0},{"$f":"Timing!AJ67","v":0},{"$f":"Timing!AK67","v":0},{"$f":"Timing!AL67","v":0},{"$f":"Timing!AM67","v":0},{"$f":"Timing!AN67","v":0},{"$f":"Timing!AO67","v":0},{"$f":"Timing!AP67","v":0},{"$f":"Timing!AQ67","v":0},{"$f":"Timing!AR67","v":0},{"$f":"Timing!AS67","v":0},{"$f":"Timing!AT67","v":0},{"$f":"Timing!AU67","v":0},{"$f":"Timing!AV67","v":0},{"$f":"Timing!AW67","v":0},{"$f":"Timing!AX67","v":0},{"$f":"Timing!AY67","v":0},{"$f":"Timing!AZ67","v":0},{"$f":"Timing!BA67","v":0},{"$f":"Timing!BB67","v":0},{"$f":"Timing!BC67","v":0},{"$f":"Timing!BD67","v":0},{"$f":"Timing!BE67","v":0},{"$f":"Timing!BF67","v":0},{"$f":"Timing!BG67","v":0},{"$f":"Timing!BH67","v":0},{"$f":"Timing!BI67","v":0},{"$f":"Timing!BJ67","v":0},{"$f":"Timing!BK67","v":0},{"$f":"Timing!BL67","v":0},{"$f":"Timing!BM67","v":0},{"$f":"Timing!BN67","v":0},{"$f":"Timing!BO67","v":0},{"$f":"Timing!BP67","v":0},{"$f":"Timing!BQ67","v":0},{"$f":"Timing!BR67","v":0},{"$f":"Timing!BS67","v":0},{"$f":"Timing!BT67","v":0},{"$f":"Timing!BU67","v":0},{"$f":"Timing!BV67","v":0},{"$f":"Timing!BW67","v":0},{"$f":"Timing!BX67","v":0},{"$f":"Timing!BY67","v":0},{"$f":"Timing!BZ67","v":0},{"$f":"Timing!CA67","v":0},{"$f":"Timing!CB67","v":0},{"$f":"Timing!CC67","v":0},{"$f":"Timing!CD67","v":0},{"$f":"Timing!CE67","v":0},{"$f":"Timing!CF67","v":0},{"$f":"Timing!CG67","v":0},{"$f":"Timing!CH67","v":0},{"$f":"Timing!CI67","v":0},{"$f":"Timing!CJ67","v":0},{"$f":"Timing!CK67","v":0},{"$f":"Timing!CL67","v":0},{"$f":"Timing!CM67","v":0},{"$f":"Timing!CN67","v":0},{"$f":"Timing!CO67","v":0},{"$f":"Timing!CP67","v":0},{"$f":"Timing!CQ67","v":0},{"$f":"Timing!CR67","v":0},{"$f":"Timing!CS67","v":0},{"$f":"Timing!CT67","v":0},{"$f":"Timing!CU67","v":0},{"$f":"Timing!CV67","v":0},{"$f":"Timing!CW67","v":0},{"$f":"Timing!CX67","v":0},{"$f":"Timing!CY67","v":0},{"$f":"Timing!CZ67","v":1},{"$f":"Timing!DA67","v":1},{"$f":"Timing!DB67","v":1},{"$f":"Timing!DC67","v":1},{"$f":"Timing!DD67","v":1},{"$f":"Timing!DE67","v":1},{"$f":"Timing!DF67","v":1},{"$f":"Timing!DG67","v":1},{"$f":"Timing!DH67","v":1},{"$f":"Timing!DI67","v":1},{"$f":"Timing!DJ67","v":1},{"$f":"Timing!DK67","v":1},{"$f":"Timing!DL67","v":1},{"$f":"Timing!DM67","v":1},{"$f":"Timing!DN67","v":1},{"$f":"Timing!DO67","v":1},{"$f":"Timing!DP67","v":1},{"$f":"Timing!DQ67","v":1},{"$f":"Timing!DR67","v":1},{"$f":"Timing!DS67","v":1},{"$f":"Timing!DT67","v":1},{"$f":"Timing!DU67","v":1},{"$f":"Timing!DV67","v":1},{"$f":"Timing!DW67","v":1},{"$f":"Timing!DX67","v":1},{"$f":"Timing!DY67","v":1},{"$f":"Timing!DZ67","v":1},{"$f":"Timing!EA67","v":1},{"$f":"Timing!EB67","v":1},{"$f":"Timing!EC67","v":1},{"$f":"Timing!ED67","v":1},{"$f":"Timing!EE67","v":1},{"$f":"Timing!EF67","v":1},{"$f":"Timing!EG67","v":1},{"$f":"Timing!EH67","v":1},{"$f":"Timing!EI67","v":1},{"$f":"Timing!EJ67","v":1},{"$f":"Timing!EK67","v":1},{"$f":"Timing!EL67","v":1},{"$f":"Timing!EM67","v":1},{"$f":"Timing!EN67","v":0},{"$f":"Timing!EO67","v":0},{"$f":"Timing!EP67","v":0},{"$f":"Timing!EQ67","v":0},{"$f":"Timing!ER67","v":0},{"$f":"Timing!ES67","v":0},{"$f":"Timing!ET67","v":0},{"$f":"Timing!EU67","v":0},{"$f":"Timing!EV67","v":0},{"$f":"Timing!EW67","v":0},{"$f":"Timing!EX67","v":0},{"$f":"Timing!EY67","v":0},{"$f":"Timing!EZ67","v":0},{"$f":"Timing!FA67","v":0},{"$f":"Timing!FB67","v":0},{"$f":"Timing!FC67","v":0},{"$f":"Timing!FD67","v":0},{"$f":"Timing!FE67","v":0},{"$f":"Timing!FF67","v":0},{"$f":"Timing!FG67","v":0},{"$f":"Timing!FH67","v":0},{"$f":"Timing!FI67","v":0},{"$f":"Timing!FJ67","v":0},{"$f":"Timing!FK67","v":0},{"$f":"Timing!FL67","v":0},{"$f":"Timing!FM67","v":0},{"$f":"Timing!FN67","v":0},{"$f":"Timing!FO67","v":0},{"$f":"Timing!FP67","v":0},{"$f":"Timing!FQ67","v":0},{"$f":"Timing!FR67","v":0},{"$f":"Timing!FS67","v":0},{"$f":"Timing!FT67","v":0},{"$f":"Timing!FU67","v":0},{"$f":"Timing!FV67","v":0},{"$f":"Timing!FW67","v":0},{"$f":"Timing!FX67","v":0},{"$f":"Timing!FY67","v":0},{"$f":"Timing!FZ67","v":0},{"$f":"Timing!GA67","v":0},{"$f":"Timing!GB67","v":0},{"$f":"Timing!GC67","v":0},{"$f":"Timing!GD67","v":0},{"$f":"Timing!GE67","v":0},{"$f":"Timing!GF67","v":0},{"$f":"Timing!GG67","v":0},{"$f":"Timing!GH67","v":0},{"$f":"Timing!GI67","v":0},{"$f":"Timing!GJ67","v":0},{"$f":"Timing!GK67","v":0},{"$f":"Timing!GL67","v":0},{"$f":"Timing!GM67","v":0},{"$f":"Timing!GN67","v":0},{"$f":"Timing!GO67","v":0},{"$f":"Timing!GP67","v":0},{"$f":"Timing!GQ67","v":0},{"$f":"Timing!GR67","v":0},{"$f":"Timing!GS67","v":0},{"$f":"Timing!GT67","v":0},{"$f":"Timing!GU67","v":0},{"$f":"Timing!GV67","v":0},{"$f":"Timing!GW67","v":0},{"$f":"Timing!GX67","v":0},{"$f":"Timing!GY67","v":0},{"$f":"Timing!GZ67","v":0},{"$f":"Timing!HA67","v":0},{"$f":"Timing!HB67","v":0},{"$f":"Timing!HC67","v":0},{"$f":"Timing!HD67","v":0},{"$f":"Timing!HE67","v":0},{"$f":"Timing!HF67","v":0},{"$f":"Timing!HG67","v":0},{"$f":"Timing!HH67","v":0},{"$f":"Timing!HI67","v":0},{"$f":"Timing!HJ67","v":0},{"$f":"Timing!HK67","v":0},{"$f":"Timing!HL67","v":0},{"$f":"Timing!HM67","v":0},{"$f":"Timing!HN67","v":0},{"$f":"Timing!HO67","v":0},{"$f":"Timing!HP67","v":0},{"$f":"Timing!HQ67","v":0},{"$f":"Timing!HR67","v":0},{"$f":"Timing!HS67","v":0},{"$f":"Timing!HT67","v":0},{"$f":"Timing!HU67","v":0},{"$f":"Timing!HV67","v":0},{"$f":"Timing!HW67","v":0},{"$f":"Timing!HX67","v":0},{"$f":"Timing!HY67","v":0},{"$f":"Timing!HZ67","v":0},{"$f":"Timing!IA67","v":0},{"$f":"Timing!IB67","v":0},{"$f":"Timing!IC67","v":0},{"$f":"Timing!ID67","v":0},{"$f":"Timing!IE67","v":0},{"$f":"Timing!IF67","v":0},{"$f":"Timing!IG67","v":0},{"$f":"Timing!IH67","v":0},{"$f":"Timing!II67","v":0},{"$f":"Timing!IJ67","v":0},{"$f":"Timing!IK67","v":0},{"$f":"Timing!IL67","v":0},{"$f":"Timing!IM67","v":0},{"$f":"Timing!IN67","v":0},{"$f":"Timing!IO67","v":0},{"$f":"Timing!IP67","v":0},{"$f":"Timing!IQ67","v":0},{"$f":"Timing!IR67","v":0},{"$f":"Timing!IS67","v":0},{"$f":"Timing!IT67","v":0},{"$f":"Timing!IU67","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C58,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C68","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J68","v":0},{"$f":"Timing!K68","v":0},{"$f":"Timing!L68","v":0},{"$f":"Timing!M68","v":0},{"$f":"Timing!N68","v":0},{"$f":"Timing!O68","v":0},{"$f":"Timing!P68","v":0},{"$f":"Timing!Q68","v":0},{"$f":"Timing!R68","v":0},{"$f":"Timing!S68","v":0},{"$f":"Timing!T68","v":0},{"$f":"Timing!U68","v":0},{"$f":"Timing!V68","v":0},{"$f":"Timing!W68","v":0},{"$f":"Timing!X68","v":0},{"$f":"Timing!Y68","v":0},{"$f":"Timing!Z68","v":0},{"$f":"Timing!AA68","v":0},{"$f":"Timing!AB68","v":0},{"$f":"Timing!AC68","v":0},{"$f":"Timing!AD68","v":0},{"$f":"Timing!AE68","v":0},{"$f":"Timing!AF68","v":0},{"$f":"Timing!AG68","v":0},{"$f":"Timing!AH68","v":0},{"$f":"Timing!AI68","v":0},{"$f":"Timing!AJ68","v":0},{"$f":"Timing!AK68","v":0},{"$f":"Timing!AL68","v":0},{"$f":"Timing!AM68","v":0},{"$f":"Timing!AN68","v":0},{"$f":"Timing!AO68","v":0},{"$f":"Timing!AP68","v":0},{"$f":"Timing!AQ68","v":0},{"$f":"Timing!AR68","v":0},{"$f":"Timing!AS68","v":0},{"$f":"Timing!AT68","v":0},{"$f":"Timing!AU68","v":0},{"$f":"Timing!AV68","v":0},{"$f":"Timing!AW68","v":0},{"$f":"Timing!AX68","v":0},{"$f":"Timing!AY68","v":0},{"$f":"Timing!AZ68","v":0},{"$f":"Timing!BA68","v":0},{"$f":"Timing!BB68","v":0},{"$f":"Timing!BC68","v":0},{"$f":"Timing!BD68","v":0},{"$f":"Timing!BE68","v":0},{"$f":"Timing!BF68","v":0},{"$f":"Timing!BG68","v":0},{"$f":"Timing!BH68","v":0},{"$f":"Timing!BI68","v":0},{"$f":"Timing!BJ68","v":0},{"$f":"Timing!BK68","v":0},{"$f":"Timing!BL68","v":0},{"$f":"Timing!BM68","v":0},{"$f":"Timing!BN68","v":0},{"$f":"Timing!BO68","v":0},{"$f":"Timing!BP68","v":0},{"$f":"Timing!BQ68","v":0},{"$f":"Timing!BR68","v":0},{"$f":"Timing!BS68","v":0},{"$f":"Timing!BT68","v":0},{"$f":"Timing!BU68","v":0},{"$f":"Timing!BV68","v":0},{"$f":"Timing!BW68","v":0},{"$f":"Timing!BX68","v":0},{"$f":"Timing!BY68","v":0},{"$f":"Timing!BZ68","v":0},{"$f":"Timing!CA68","v":0},{"$f":"Timing!CB68","v":0},{"$f":"Timing!CC68","v":0},{"$f":"Timing!CD68","v":0},{"$f":"Timing!CE68","v":0},{"$f":"Timing!CF68","v":0},{"$f":"Timing!CG68","v":0},{"$f":"Timing!CH68","v":0},{"$f":"Timing!CI68","v":0},{"$f":"Timing!CJ68","v":0},{"$f":"Timing!CK68","v":0},{"$f":"Timing!CL68","v":0},{"$f":"Timing!CM68","v":0},{"$f":"Timing!CN68","v":0},{"$f":"Timing!CO68","v":0},{"$f":"Timing!CP68","v":0},{"$f":"Timing!CQ68","v":0},{"$f":"Timing!CR68","v":0},{"$f":"Timing!CS68","v":0},{"$f":"Timing!CT68","v":0},{"$f":"Timing!CU68","v":0},{"$f":"Timing!CV68","v":0},{"$f":"Timing!CW68","v":0},{"$f":"Timing!CX68","v":0},{"$f":"Timing!CY68","v":0},{"$f":"Timing!CZ68","v":0},{"$f":"Timing!DA68","v":0},{"$f":"Timing!DB68","v":0},{"$f":"Timing!DC68","v":0},{"$f":"Timing!DD68","v":0},{"$f":"Timing!DE68","v":0},{"$f":"Timing!DF68","v":0},{"$f":"Timing!DG68","v":0},{"$f":"Timing!DH68","v":0},{"$f":"Timing!DI68","v":0},{"$f":"Timing!DJ68","v":0},{"$f":"Timing!DK68","v":0},{"$f":"Timing!DL68","v":0},{"$f":"Timing!DM68","v":0},{"$f":"Timing!DN68","v":0},{"$f":"Timing!DO68","v":0},{"$f":"Timing!DP68","v":0},{"$f":"Timing!DQ68","v":0},{"$f":"Timing!DR68","v":0},{"$f":"Timing!DS68","v":0},{"$f":"Timing!DT68","v":0},{"$f":"Timing!DU68","v":0},{"$f":"Timing!DV68","v":0},{"$f":"Timing!DW68","v":0},{"$f":"Timing!DX68","v":0},{"$f":"Timing!DY68","v":0},{"$f":"Timing!DZ68","v":0},{"$f":"Timing!EA68","v":0},{"$f":"Timing!EB68","v":0},{"$f":"Timing!EC68","v":0},{"$f":"Timing!ED68","v":0},{"$f":"Timing!EE68","v":0},{"$f":"Timing!EF68","v":0},{"$f":"Timing!EG68","v":0},{"$f":"Timing!EH68","v":0},{"$f":"Timing!EI68","v":0},{"$f":"Timing!EJ68","v":0},{"$f":"Timing!EK68","v":0},{"$f":"Timing!EL68","v":0},{"$f":"Timing!EM68","v":0},{"$f":"Timing!EN68","v":1},{"$f":"Timing!EO68","v":1},{"$f":"Timing!EP68","v":1},{"$f":"Timing!EQ68","v":1},{"$f":"Timing!ER68","v":1},{"$f":"Timing!ES68","v":1},{"$f":"Timing!ET68","v":1},{"$f":"Timing!EU68","v":1},{"$f":"Timing!EV68","v":1},{"$f":"Timing!EW68","v":1},{"$f":"Timing!EX68","v":1},{"$f":"Timing!EY68","v":1},{"$f":"Timing!EZ68","v":1},{"$f":"Timing!FA68","v":1},{"$f":"Timing!FB68","v":1},{"$f":"Timing!FC68","v":1},{"$f":"Timing!FD68","v":1},{"$f":"Timing!FE68","v":1},{"$f":"Timing!FF68","v":1},{"$f":"Timing!FG68","v":1},{"$f":"Timing!FH68","v":1},{"$f":"Timing!FI68","v":1},{"$f":"Timing!FJ68","v":1},{"$f":"Timing!FK68","v":1},{"$f":"Timing!FL68","v":1},{"$f":"Timing!FM68","v":1},{"$f":"Timing!FN68","v":1},{"$f":"Timing!FO68","v":1},{"$f":"Timing!FP68","v":1},{"$f":"Timing!FQ68","v":1},{"$f":"Timing!FR68","v":1},{"$f":"Timing!FS68","v":1},{"$f":"Timing!FT68","v":1},{"$f":"Timing!FU68","v":1},{"$f":"Timing!FV68","v":1},{"$f":"Timing!FW68","v":1},{"$f":"Timing!FX68","v":1},{"$f":"Timing!FY68","v":1},{"$f":"Timing!FZ68","v":1},{"$f":"Timing!GA68","v":1},{"$f":"Timing!GB68","v":0},{"$f":"Timing!GC68","v":0},{"$f":"Timing!GD68","v":0},{"$f":"Timing!GE68","v":0},{"$f":"Timing!GF68","v":0},{"$f":"Timing!GG68","v":0},{"$f":"Timing!GH68","v":0},{"$f":"Timing!GI68","v":0},{"$f":"Timing!GJ68","v":0},{"$f":"Timing!GK68","v":0},{"$f":"Timing!GL68","v":0},{"$f":"Timing!GM68","v":0},{"$f":"Timing!GN68","v":0},{"$f":"Timing!GO68","v":0},{"$f":"Timing!GP68","v":0},{"$f":"Timing!GQ68","v":0},{"$f":"Timing!GR68","v":0},{"$f":"Timing!GS68","v":0},{"$f":"Timing!GT68","v":0},{"$f":"Timing!GU68","v":0},{"$f":"Timing!GV68","v":0},{"$f":"Timing!GW68","v":0},{"$f":"Timing!GX68","v":0},{"$f":"Timing!GY68","v":0},{"$f":"Timing!GZ68","v":0},{"$f":"Timing!HA68","v":0},{"$f":"Timing!HB68","v":0},{"$f":"Timing!HC68","v":0},{"$f":"Timing!HD68","v":0},{"$f":"Timing!HE68","v":0},{"$f":"Timing!HF68","v":0},{"$f":"Timing!HG68","v":0},{"$f":"Timing!HH68","v":0},{"$f":"Timing!HI68","v":0},{"$f":"Timing!HJ68","v":0},{"$f":"Timing!HK68","v":0},{"$f":"Timing!HL68","v":0},{"$f":"Timing!HM68","v":0},{"$f":"Timing!HN68","v":0},{"$f":"Timing!HO68","v":0},{"$f":"Timing!HP68","v":0},{"$f":"Timing!HQ68","v":0},{"$f":"Timing!HR68","v":0},{"$f":"Timing!HS68","v":0},{"$f":"Timing!HT68","v":0},{"$f":"Timing!HU68","v":0},{"$f":"Timing!HV68","v":0},{"$f":"Timing!HW68","v":0},{"$f":"Timing!HX68","v":0},{"$f":"Timing!HY68","v":0},{"$f":"Timing!HZ68","v":0},{"$f":"Timing!IA68","v":0},{"$f":"Timing!IB68","v":0},{"$f":"Timing!IC68","v":0},{"$f":"Timing!ID68","v":0},{"$f":"Timing!IE68","v":0},{"$f":"Timing!IF68","v":0},{"$f":"Timing!IG68","v":0},{"$f":"Timing!IH68","v":0},{"$f":"Timing!II68","v":0},{"$f":"Timing!IJ68","v":0},{"$f":"Timing!IK68","v":0},{"$f":"Timing!IL68","v":0},{"$f":"Timing!IM68","v":0},{"$f":"Timing!IN68","v":0},{"$f":"Timing!IO68","v":0},{"$f":"Timing!IP68","v":0},{"$f":"Timing!IQ68","v":0},{"$f":"Timing!IR68","v":0},{"$f":"Timing!IS68","v":0},{"$f":"Timing!IT68","v":0},{"$f":"Timing!IU68","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C59,NHFIC_DebtFacilities,0))","v":5},{"$f":"Timing!C69","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J69","v":0},{"$f":"Timing!K69","v":0},{"$f":"Timing!L69","v":0},{"$f":"Timing!M69","v":0},{"$f":"Timing!N69","v":0},{"$f":"Timing!O69","v":0},{"$f":"Timing!P69","v":0},{"$f":"Timing!Q69","v":0},{"$f":"Timing!R69","v":0},{"$f":"Timing!S69","v":0},{"$f":"Timing!T69","v":0},{"$f":"Timing!U69","v":0},{"$f":"Timing!V69","v":0},{"$f":"Timing!W69","v":0},{"$f":"Timing!X69","v":0},{"$f":"Timing!Y69","v":0},{"$f":"Timing!Z69","v":0},{"$f":"Timing!AA69","v":0},{"$f":"Timing!AB69","v":0},{"$f":"Timing!AC69","v":0},{"$f":"Timing!AD69","v":0},{"$f":"Timing!AE69","v":0},{"$f":"Timing!AF69","v":0},{"$f":"Timing!AG69","v":0},{"$f":"Timing!AH69","v":0},{"$f":"Timing!AI69","v":0},{"$f":"Timing!AJ69","v":0},{"$f":"Timing!AK69","v":0},{"$f":"Timing!AL69","v":0},{"$f":"Timing!AM69","v":0},{"$f":"Timing!AN69","v":0},{"$f":"Timing!AO69","v":0},{"$f":"Timing!AP69","v":0},{"$f":"Timing!AQ69","v":0},{"$f":"Timing!AR69","v":0},{"$f":"Timing!AS69","v":0},{"$f":"Timing!AT69","v":0},{"$f":"Timing!AU69","v":0},{"$f":"Timing!AV69","v":0},{"$f":"Timing!AW69","v":0},{"$f":"Timing!AX69","v":0},{"$f":"Timing!AY69","v":0},{"$f":"Timing!AZ69","v":0},{"$f":"Timing!BA69","v":0},{"$f":"Timing!BB69","v":0},{"$f":"Timing!BC69","v":0},{"$f":"Timing!BD69","v":0},{"$f":"Timing!BE69","v":0},{"$f":"Timing!BF69","v":0},{"$f":"Timing!BG69","v":0},{"$f":"Timing!BH69","v":0},{"$f":"Timing!BI69","v":0},{"$f":"Timing!BJ69","v":0},{"$f":"Timing!BK69","v":0},{"$f":"Timing!BL69","v":0},{"$f":"Timing!BM69","v":0},{"$f":"Timing!BN69","v":0},{"$f":"Timing!BO69","v":0},{"$f":"Timing!BP69","v":0},{"$f":"Timing!BQ69","v":0},{"$f":"Timing!BR69","v":0},{"$f":"Timing!BS69","v":0},{"$f":"Timing!BT69","v":0},{"$f":"Timing!BU69","v":0},{"$f":"Timing!BV69","v":0},{"$f":"Timing!BW69","v":0},{"$f":"Timing!BX69","v":0},{"$f":"Timing!BY69","v":0},{"$f":"Timing!BZ69","v":0},{"$f":"Timing!CA69","v":0},{"$f":"Timing!CB69","v":0},{"$f":"Timing!CC69","v":0},{"$f":"Timing!CD69","v":0},{"$f":"Timing!CE69","v":0},{"$f":"Timing!CF69","v":0},{"$f":"Timing!CG69","v":0},{"$f":"Timing!CH69","v":0},{"$f":"Timing!CI69","v":0},{"$f":"Timing!CJ69","v":0},{"$f":"Timing!CK69","v":0},{"$f":"Timing!CL69","v":0},{"$f":"Timing!CM69","v":0},{"$f":"Timing!CN69","v":0},{"$f":"Timing!CO69","v":0},{"$f":"Timing!CP69","v":0},{"$f":"Timing!CQ69","v":0},{"$f":"Timing!CR69","v":0},{"$f":"Timing!CS69","v":0},{"$f":"Timing!CT69","v":0},{"$f":"Timing!CU69","v":0},{"$f":"Timing!CV69","v":0},{"$f":"Timing!CW69","v":0},{"$f":"Timing!CX69","v":0},{"$f":"Timing!CY69","v":0},{"$f":"Timing!CZ69","v":0},{"$f":"Timing!DA69","v":0},{"$f":"Timing!DB69","v":0},{"$f":"Timing!DC69","v":0},{"$f":"Timing!DD69","v":0},{"$f":"Timing!DE69","v":0},{"$f":"Timing!DF69","v":0},{"$f":"Timing!DG69","v":0},{"$f":"Timing!DH69","v":0},{"$f":"Timing!DI69","v":0},{"$f":"Timing!DJ69","v":0},{"$f":"Timing!DK69","v":0},{"$f":"Timing!DL69","v":0},{"$f":"Timing!DM69","v":0},{"$f":"Timing!DN69","v":0},{"$f":"Timing!DO69","v":0},{"$f":"Timing!DP69","v":0},{"$f":"Timing!DQ69","v":0},{"$f":"Timing!DR69","v":0},{"$f":"Timing!DS69","v":0},{"$f":"Timing!DT69","v":0},{"$f":"Timing!DU69","v":0},{"$f":"Timing!DV69","v":0},{"$f":"Timing!DW69","v":0},{"$f":"Timing!DX69","v":0},{"$f":"Timing!DY69","v":0},{"$f":"Timing!DZ69","v":0},{"$f":"Timing!EA69","v":0},{"$f":"Timing!EB69","v":0},{"$f":"Timing!EC69","v":0},{"$f":"Timing!ED69","v":0},{"$f":"Timing!EE69","v":0},{"$f":"Timing!EF69","v":0},{"$f":"Timing!EG69","v":0},{"$f":"Timing!EH69","v":0},{"$f":"Timing!EI69","v":0},{"$f":"Timing!EJ69","v":0},{"$f":"Timing!EK69","v":0},{"$f":"Timing!EL69","v":0},{"$f":"Timing!EM69","v":0},{"$f":"Timing!EN69","v":0},{"$f":"Timing!EO69","v":0},{"$f":"Timing!EP69","v":0},{"$f":"Timing!EQ69","v":0},{"$f":"Timing!ER69","v":0},{"$f":"Timing!ES69","v":0},{"$f":"Timing!ET69","v":0},{"$f":"Timing!EU69","v":0},{"$f":"Timing!EV69","v":0},{"$f":"Timing!EW69","v":0},{"$f":"Timing!EX69","v":0},{"$f":"Timing!EY69","v":0},{"$f":"Timing!EZ69","v":0},{"$f":"Timing!FA69","v":0},{"$f":"Timing!FB69","v":0},{"$f":"Timing!FC69","v":0},{"$f":"Timing!FD69","v":0},{"$f":"Timing!FE69","v":0},{"$f":"Timing!FF69","v":0},{"$f":"Timing!FG69","v":0},{"$f":"Timing!FH69","v":0},{"$f":"Timing!FI69","v":0},{"$f":"Timing!FJ69","v":0},{"$f":"Timing!FK69","v":0},{"$f":"Timing!FL69","v":0},{"$f":"Timing!FM69","v":0},{"$f":"Timing!FN69","v":0},{"$f":"Timing!FO69","v":0},{"$f":"Timing!FP69","v":0},{"$f":"Timing!FQ69","v":0},{"$f":"Timing!FR69","v":0},{"$f":"Timing!FS69","v":0},{"$f":"Timing!FT69","v":0},{"$f":"Timing!FU69","v":0},{"$f":"Timing!FV69","v":0},{"$f":"Timing!FW69","v":0},{"$f":"Timing!FX69","v":0},{"$f":"Timing!FY69","v":0},{"$f":"Timing!FZ69","v":0},{"$f":"Timing!GA69","v":0},{"$f":"Timing!GB69","v":1},{"$f":"Timing!GC69","v":1},{"$f":"Timing!GD69","v":1},{"$f":"Timing!GE69","v":1},{"$f":"Timing!GF69","v":1},{"$f":"Timing!GG69","v":1},{"$f":"Timing!GH69","v":1},{"$f":"Timing!GI69","v":1},{"$f":"Timing!GJ69","v":1},{"$f":"Timing!GK69","v":1},{"$f":"Timing!GL69","v":1},{"$f":"Timing!GM69","v":1},{"$f":"Timing!GN69","v":1},{"$f":"Timing!GO69","v":1},{"$f":"Timing!GP69","v":1},{"$f":"Timing!GQ69","v":1},{"$f":"Timing!GR69","v":1},{"$f":"Timing!GS69","v":1},{"$f":"Timing!GT69","v":1},{"$f":"Timing!GU69","v":1},{"$f":"Timing!GV69","v":1},{"$f":"Timing!GW69","v":1},{"$f":"Timing!GX69","v":1},{"$f":"Timing!GY69","v":1},{"$f":"Timing!GZ69","v":1},{"$f":"Timing!HA69","v":1},{"$f":"Timing!HB69","v":1},{"$f":"Timing!HC69","v":1},{"$f":"Timing!HD69","v":1},{"$f":"Timing!HE69","v":1},{"$f":"Timing!HF69","v":1},{"$f":"Timing!HG69","v":1},{"$f":"Timing!HH69","v":1},{"$f":"Timing!HI69","v":1},{"$f":"Timing!HJ69","v":1},{"$f":"Timing!HK69","v":1},{"$f":"Timing!HL69","v":1},{"$f":"Timing!HM69","v":1},{"$f":"Timing!HN69","v":1},{"$f":"Timing!HO69","v":1},{"$f":"Timing!HP69","v":0},{"$f":"Timing!HQ69","v":0},{"$f":"Timing!HR69","v":0},{"$f":"Timing!HS69","v":0},{"$f":"Timing!HT69","v":0},{"$f":"Timing!HU69","v":0},{"$f":"Timing!HV69","v":0},{"$f":"Timing!HW69","v":0},{"$f":"Timing!HX69","v":0},{"$f":"Timing!HY69","v":0},{"$f":"Timing!HZ69","v":0},{"$f":"Timing!IA69","v":0},{"$f":"Timing!IB69","v":0},{"$f":"Timing!IC69","v":0},{"$f":"Timing!ID69","v":0},{"$f":"Timing!IE69","v":0},{"$f":"Timing!IF69","v":0},{"$f":"Timing!IG69","v":0},{"$f":"Timing!IH69","v":0},{"$f":"Timing!II69","v":0},{"$f":"Timing!IJ69","v":0},{"$f":"Timing!IK69","v":0},{"$f":"Timing!IL69","v":0},{"$f":"Timing!IM69","v":0},{"$f":"Timing!IN69","v":0},{"$f":"Timing!IO69","v":0},{"$f":"Timing!IP69","v":0},{"$f":"Timing!IQ69","v":0},{"$f":"Timing!IR69","v":0},{"$f":"Timing!IS69","v":0},{"$f":"Timing!IT69","v":0},{"$f":"Timing!IU69","v":0}]
[]
[null,null,"NHFIC Debt Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C62,NHFIC_DebtFacilities,0))","v":1},{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"Num",null,null,null,null,null,{"$f":"Timing!J72","v":0},{"$f":"Timing!K72","v":0},{"$f":"Timing!L72","v":0},{"$f":"Timing!M72","v":0},{"$f":"Timing!N72","v":0},{"$f":"Timing!O72","v":0},{"$f":"Timing!P72","v":0},{"$f":"Timing!Q72","v":0},{"$f":"Timing!R72","v":0},{"$f":"Timing!S72","v":0},{"$f":"Timing!T72","v":0},{"$f":"Timing!U72","v":0},{"$f":"Timing!V72","v":0},{"$f":"Timing!W72","v":0},{"$f":"Timing!X72","v":1},{"$f":"Timing!Y72","v":2},{"$f":"Timing!Z72","v":3},{"$f":"Timing!AA72","v":4},{"$f":"Timing!AB72","v":5},{"$f":"Timing!AC72","v":6},{"$f":"Timing!AD72","v":7},{"$f":"Timing!AE72","v":8},{"$f":"Timing!AF72","v":9},{"$f":"Timing!AG72","v":10},{"$f":"Timing!AH72","v":11},{"$f":"Timing!AI72","v":12},{"$f":"Timing!AJ72","v":13},{"$f":"Timing!AK72","v":14},{"$f":"Timing!AL72","v":15},{"$f":"Timing!AM72","v":16},{"$f":"Timing!AN72","v":17},{"$f":"Timing!AO72","v":18},{"$f":"Timing!AP72","v":19},{"$f":"Timing!AQ72","v":20},{"$f":"Timing!AR72","v":21},{"$f":"Timing!AS72","v":22},{"$f":"Timing!AT72","v":23},{"$f":"Timing!AU72","v":24},{"$f":"Timing!AV72","v":25},{"$f":"Timing!AW72","v":26},{"$f":"Timing!AX72","v":27},{"$f":"Timing!AY72","v":28},{"$f":"Timing!AZ72","v":29},{"$f":"Timing!BA72","v":30},{"$f":"Timing!BB72","v":31},{"$f":"Timing!BC72","v":32},{"$f":"Timing!BD72","v":33},{"$f":"Timing!BE72","v":34},{"$f":"Timing!BF72","v":35},{"$f":"Timing!BG72","v":36},{"$f":"Timing!BH72","v":37},{"$f":"Timing!BI72","v":38},{"$f":"Timing!BJ72","v":39},{"$f":"Timing!BK72","v":40},{"$f":"Timing!BL72","v":40},{"$f":"Timing!BM72","v":40},{"$f":"Timing!BN72","v":40},{"$f":"Timing!BO72","v":40},{"$f":"Timing!BP72","v":40},{"$f":"Timing!BQ72","v":40},{"$f":"Timing!BR72","v":40},{"$f":"Timing!BS72","v":40},{"$f":"Timing!BT72","v":40},{"$f":"Timing!BU72","v":40},{"$f":"Timing!BV72","v":40},{"$f":"Timing!BW72","v":40},{"$f":"Timing!BX72","v":40},{"$f":"Timing!BY72","v":40},{"$f":"Timing!BZ72","v":40},{"$f":"Timing!CA72","v":40},{"$f":"Timing!CB72","v":40},{"$f":"Timing!CC72","v":40},{"$f":"Timing!CD72","v":40},{"$f":"Timing!CE72","v":40},{"$f":"Timing!CF72","v":40},{"$f":"Timing!CG72","v":40},{"$f":"Timing!CH72","v":40},{"$f":"Timing!CI72","v":40},{"$f":"Timing!CJ72","v":40},{"$f":"Timing!CK72","v":40},{"$f":"Timing!CL72","v":40},{"$f":"Timing!CM72","v":40},{"$f":"Timing!CN72","v":40},{"$f":"Timing!CO72","v":40},{"$f":"Timing!CP72","v":40},{"$f":"Timing!CQ72","v":40},{"$f":"Timing!CR72","v":40},{"$f":"Timing!CS72","v":40},{"$f":"Timing!CT72","v":40},{"$f":"Timing!CU72","v":40},{"$f":"Timing!CV72","v":40},{"$f":"Timing!CW72","v":40},{"$f":"Timing!CX72","v":40},{"$f":"Timing!CY72","v":40},{"$f":"Timing!CZ72","v":40},{"$f":"Timing!DA72","v":40},{"$f":"Timing!DB72","v":40},{"$f":"Timing!DC72","v":40},{"$f":"Timing!DD72","v":40},{"$f":"Timing!DE72","v":40},{"$f":"Timing!DF72","v":40},{"$f":"Timing!DG72","v":40},{"$f":"Timing!DH72","v":40},{"$f":"Timing!DI72","v":40},{"$f":"Timing!DJ72","v":40},{"$f":"Timing!DK72","v":40},{"$f":"Timing!DL72","v":40},{"$f":"Timing!DM72","v":40},{"$f":"Timing!DN72","v":40},{"$f":"Timing!DO72","v":40},{"$f":"Timing!DP72","v":40},{"$f":"Timing!DQ72","v":40},{"$f":"Timing!DR72","v":40},{"$f":"Timing!DS72","v":40},{"$f":"Timing!DT72","v":40},{"$f":"Timing!DU72","v":40},{"$f":"Timing!DV72","v":40},{"$f":"Timing!DW72","v":40},{"$f":"Timing!DX72","v":40},{"$f":"Timing!DY72","v":40},{"$f":"Timing!DZ72","v":40},{"$f":"Timing!EA72","v":40},{"$f":"Timing!EB72","v":40},{"$f":"Timing!EC72","v":40},{"$f":"Timing!ED72","v":40},{"$f":"Timing!EE72","v":40},{"$f":"Timing!EF72","v":40},{"$f":"Timing!EG72","v":40},{"$f":"Timing!EH72","v":40},{"$f":"Timing!EI72","v":40},{"$f":"Timing!EJ72","v":40},{"$f":"Timing!EK72","v":40},{"$f":"Timing!EL72","v":40},{"$f":"Timing!EM72","v":40},{"$f":"Timing!EN72","v":40},{"$f":"Timing!EO72","v":40},{"$f":"Timing!EP72","v":40},{"$f":"Timing!EQ72","v":40},{"$f":"Timing!ER72","v":40},{"$f":"Timing!ES72","v":40},{"$f":"Timing!ET72","v":40},{"$f":"Timing!EU72","v":40},{"$f":"Timing!EV72","v":40},{"$f":"Timing!EW72","v":40},{"$f":"Timing!EX72","v":40},{"$f":"Timing!EY72","v":40},{"$f":"Timing!EZ72","v":40},{"$f":"Timing!FA72","v":40},{"$f":"Timing!FB72","v":40},{"$f":"Timing!FC72","v":40},{"$f":"Timing!FD72","v":40},{"$f":"Timing!FE72","v":40},{"$f":"Timing!FF72","v":40},{"$f":"Timing!FG72","v":40},{"$f":"Timing!FH72","v":40},{"$f":"Timing!FI72","v":40},{"$f":"Timing!FJ72","v":40},{"$f":"Timing!FK72","v":40},{"$f":"Timing!FL72","v":40},{"$f":"Timing!FM72","v":40},{"$f":"Timing!FN72","v":40},{"$f":"Timing!FO72","v":40},{"$f":"Timing!FP72","v":40},{"$f":"Timing!FQ72","v":40},{"$f":"Timing!FR72","v":40},{"$f":"Timing!FS72","v":40},{"$f":"Timing!FT72","v":40},{"$f":"Timing!FU72","v":40},{"$f":"Timing!FV72","v":40},{"$f":"Timing!FW72","v":40},{"$f":"Timing!FX72","v":40},{"$f":"Timing!FY72","v":40},{"$f":"Timing!FZ72","v":40},{"$f":"Timing!GA72","v":40},{"$f":"Timing!GB72","v":40},{"$f":"Timing!GC72","v":40},{"$f":"Timing!GD72","v":40},{"$f":"Timing!GE72","v":40},{"$f":"Timing!GF72","v":40},{"$f":"Timing!GG72","v":40},{"$f":"Timing!GH72","v":40},{"$f":"Timing!GI72","v":40},{"$f":"Timing!GJ72","v":40},{"$f":"Timing!GK72","v":40},{"$f":"Timing!GL72","v":40},{"$f":"Timing!GM72","v":40},{"$f":"Timing!GN72","v":40},{"$f":"Timing!GO72","v":40},{"$f":"Timing!GP72","v":40},{"$f":"Timing!GQ72","v":40},{"$f":"Timing!GR72","v":40},{"$f":"Timing!GS72","v":40},{"$f":"Timing!GT72","v":40},{"$f":"Timing!GU72","v":40},{"$f":"Timing!GV72","v":40},{"$f":"Timing!GW72","v":40},{"$f":"Timing!GX72","v":40},{"$f":"Timing!GY72","v":40},{"$f":"Timing!GZ72","v":40},{"$f":"Timing!HA72","v":40},{"$f":"Timing!HB72","v":40},{"$f":"Timing!HC72","v":40},{"$f":"Timing!HD72","v":40},{"$f":"Timing!HE72","v":40},{"$f":"Timing!HF72","v":40},{"$f":"Timing!HG72","v":40},{"$f":"Timing!HH72","v":40},{"$f":"Timing!HI72","v":40},{"$f":"Timing!HJ72","v":40},{"$f":"Timing!HK72","v":40},{"$f":"Timing!HL72","v":40},{"$f":"Timing!HM72","v":40},{"$f":"Timing!HN72","v":40},{"$f":"Timing!HO72","v":40},{"$f":"Timing!HP72","v":40},{"$f":"Timing!HQ72","v":40},{"$f":"Timing!HR72","v":40},{"$f":"Timing!HS72","v":40},{"$f":"Timing!HT72","v":40},{"$f":"Timing!HU72","v":40},{"$f":"Timing!HV72","v":40},{"$f":"Timing!HW72","v":40},{"$f":"Timing!HX72","v":40},{"$f":"Timing!HY72","v":40},{"$f":"Timing!HZ72","v":40},{"$f":"Timing!IA72","v":40},{"$f":"Timing!IB72","v":40},{"$f":"Timing!IC72","v":40},{"$f":"Timing!ID72","v":40},{"$f":"Timing!IE72","v":40},{"$f":"Timing!IF72","v":40},{"$f":"Timing!IG72","v":40},{"$f":"Timing!IH72","v":40},{"$f":"Timing!II72","v":40},{"$f":"Timing!IJ72","v":40},{"$f":"Timing!IK72","v":40},{"$f":"Timing!IL72","v":40},{"$f":"Timing!IM72","v":40},{"$f":"Timing!IN72","v":40},{"$f":"Timing!IO72","v":40},{"$f":"Timing!IP72","v":40},{"$f":"Timing!IQ72","v":40},{"$f":"Timing!IR72","v":40},{"$f":"Timing!IS72","v":40},{"$f":"Timing!IT72","v":40},{"$f":"Timing!IU72","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C63,NHFIC_DebtFacilities,0))","v":2},{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"Num",null,null,null,null,null,{"$f":"Timing!J73","v":0},{"$f":"Timing!K73","v":0},{"$f":"Timing!L73","v":0},{"$f":"Timing!M73","v":0},{"$f":"Timing!N73","v":0},{"$f":"Timing!O73","v":0},{"$f":"Timing!P73","v":0},{"$f":"Timing!Q73","v":0},{"$f":"Timing!R73","v":0},{"$f":"Timing!S73","v":0},{"$f":"Timing!T73","v":0},{"$f":"Timing!U73","v":0},{"$f":"Timing!V73","v":0},{"$f":"Timing!W73","v":0},{"$f":"Timing!X73","v":0},{"$f":"Timing!Y73","v":0},{"$f":"Timing!Z73","v":0},{"$f":"Timing!AA73","v":0},{"$f":"Timing!AB73","v":0},{"$f":"Timing!AC73","v":0},{"$f":"Timing!AD73","v":0},{"$f":"Timing!AE73","v":0},{"$f":"Timing!AF73","v":0},{"$f":"Timing!AG73","v":0},{"$f":"Timing!AH73","v":0},{"$f":"Timing!AI73","v":0},{"$f":"Timing!AJ73","v":0},{"$f":"Timing!AK73","v":0},{"$f":"Timing!AL73","v":0},{"$f":"Timing!AM73","v":0},{"$f":"Timing!AN73","v":0},{"$f":"Timing!AO73","v":0},{"$f":"Timing!AP73","v":0},{"$f":"Timing!AQ73","v":0},{"$f":"Timing!AR73","v":0},{"$f":"Timing!AS73","v":0},{"$f":"Timing!AT73","v":0},{"$f":"Timing!AU73","v":0},{"$f":"Timing!AV73","v":0},{"$f":"Timing!AW73","v":0},{"$f":"Timing!AX73","v":0},{"$f":"Timing!AY73","v":0},{"$f":"Timing!AZ73","v":0},{"$f":"Timing!BA73","v":0},{"$f":"Timing!BB73","v":0},{"$f":"Timing!BC73","v":0},{"$f":"Timing!BD73","v":0},{"$f":"Timing!BE73","v":0},{"$f":"Timing!BF73","v":0},{"$f":"Timing!BG73","v":0},{"$f":"Timing!BH73","v":0},{"$f":"Timing!BI73","v":0},{"$f":"Timing!BJ73","v":0},{"$f":"Timing!BK73","v":0},{"$f":"Timing!BL73","v":1},{"$f":"Timing!BM73","v":2},{"$f":"Timing!BN73","v":3},{"$f":"Timing!BO73","v":4},{"$f":"Timing!BP73","v":5},{"$f":"Timing!BQ73","v":6},{"$f":"Timing!BR73","v":7},{"$f":"Timing!BS73","v":8},{"$f":"Timing!BT73","v":9},{"$f":"Timing!BU73","v":10},{"$f":"Timing!BV73","v":11},{"$f":"Timing!BW73","v":12},{"$f":"Timing!BX73","v":13},{"$f":"Timing!BY73","v":14},{"$f":"Timing!BZ73","v":15},{"$f":"Timing!CA73","v":16},{"$f":"Timing!CB73","v":17},{"$f":"Timing!CC73","v":18},{"$f":"Timing!CD73","v":19},{"$f":"Timing!CE73","v":20},{"$f":"Timing!CF73","v":21},{"$f":"Timing!CG73","v":22},{"$f":"Timing!CH73","v":23},{"$f":"Timing!CI73","v":24},{"$f":"Timing!CJ73","v":25},{"$f":"Timing!CK73","v":26},{"$f":"Timing!CL73","v":27},{"$f":"Timing!CM73","v":28},{"$f":"Timing!CN73","v":29},{"$f":"Timing!CO73","v":30},{"$f":"Timing!CP73","v":31},{"$f":"Timing!CQ73","v":32},{"$f":"Timing!CR73","v":33},{"$f":"Timing!CS73","v":34},{"$f":"Timing!CT73","v":35},{"$f":"Timing!CU73","v":36},{"$f":"Timing!CV73","v":37},{"$f":"Timing!CW73","v":38},{"$f":"Timing!CX73","v":39},{"$f":"Timing!CY73","v":40},{"$f":"Timing!CZ73","v":40},{"$f":"Timing!DA73","v":40},{"$f":"Timing!DB73","v":40},{"$f":"Timing!DC73","v":40},{"$f":"Timing!DD73","v":40},{"$f":"Timing!DE73","v":40},{"$f":"Timing!DF73","v":40},{"$f":"Timing!DG73","v":40},{"$f":"Timing!DH73","v":40},{"$f":"Timing!DI73","v":40},{"$f":"Timing!DJ73","v":40},{"$f":"Timing!DK73","v":40},{"$f":"Timing!DL73","v":40},{"$f":"Timing!DM73","v":40},{"$f":"Timing!DN73","v":40},{"$f":"Timing!DO73","v":40},{"$f":"Timing!DP73","v":40},{"$f":"Timing!DQ73","v":40},{"$f":"Timing!DR73","v":40},{"$f":"Timing!DS73","v":40},{"$f":"Timing!DT73","v":40},{"$f":"Timing!DU73","v":40},{"$f":"Timing!DV73","v":40},{"$f":"Timing!DW73","v":40},{"$f":"Timing!DX73","v":40},{"$f":"Timing!DY73","v":40},{"$f":"Timing!DZ73","v":40},{"$f":"Timing!EA73","v":40},{"$f":"Timing!EB73","v":40},{"$f":"Timing!EC73","v":40},{"$f":"Timing!ED73","v":40},{"$f":"Timing!EE73","v":40},{"$f":"Timing!EF73","v":40},{"$f":"Timing!EG73","v":40},{"$f":"Timing!EH73","v":40},{"$f":"Timing!EI73","v":40},{"$f":"Timing!EJ73","v":40},{"$f":"Timing!EK73","v":40},{"$f":"Timing!EL73","v":40},{"$f":"Timing!EM73","v":40},{"$f":"Timing!EN73","v":40},{"$f":"Timing!EO73","v":40},{"$f":"Timing!EP73","v":40},{"$f":"Timing!EQ73","v":40},{"$f":"Timing!ER73","v":40},{"$f":"Timing!ES73","v":40},{"$f":"Timing!ET73","v":40},{"$f":"Timing!EU73","v":40},{"$f":"Timing!EV73","v":40},{"$f":"Timing!EW73","v":40},{"$f":"Timing!EX73","v":40},{"$f":"Timing!EY73","v":40},{"$f":"Timing!EZ73","v":40},{"$f":"Timing!FA73","v":40},{"$f":"Timing!FB73","v":40},{"$f":"Timing!FC73","v":40},{"$f":"Timing!FD73","v":40},{"$f":"Timing!FE73","v":40},{"$f":"Timing!FF73","v":40},{"$f":"Timing!FG73","v":40},{"$f":"Timing!FH73","v":40},{"$f":"Timing!FI73","v":40},{"$f":"Timing!FJ73","v":40},{"$f":"Timing!FK73","v":40},{"$f":"Timing!FL73","v":40},{"$f":"Timing!FM73","v":40},{"$f":"Timing!FN73","v":40},{"$f":"Timing!FO73","v":40},{"$f":"Timing!FP73","v":40},{"$f":"Timing!FQ73","v":40},{"$f":"Timing!FR73","v":40},{"$f":"Timing!FS73","v":40},{"$f":"Timing!FT73","v":40},{"$f":"Timing!FU73","v":40},{"$f":"Timing!FV73","v":40},{"$f":"Timing!FW73","v":40},{"$f":"Timing!FX73","v":40},{"$f":"Timing!FY73","v":40},{"$f":"Timing!FZ73","v":40},{"$f":"Timing!GA73","v":40},{"$f":"Timing!GB73","v":40},{"$f":"Timing!GC73","v":40},{"$f":"Timing!GD73","v":40},{"$f":"Timing!GE73","v":40},{"$f":"Timing!GF73","v":40},{"$f":"Timing!GG73","v":40},{"$f":"Timing!GH73","v":40},{"$f":"Timing!GI73","v":40},{"$f":"Timing!GJ73","v":40},{"$f":"Timing!GK73","v":40},{"$f":"Timing!GL73","v":40},{"$f":"Timing!GM73","v":40},{"$f":"Timing!GN73","v":40},{"$f":"Timing!GO73","v":40},{"$f":"Timing!GP73","v":40},{"$f":"Timing!GQ73","v":40},{"$f":"Timing!GR73","v":40},{"$f":"Timing!GS73","v":40},{"$f":"Timing!GT73","v":40},{"$f":"Timing!GU73","v":40},{"$f":"Timing!GV73","v":40},{"$f":"Timing!GW73","v":40},{"$f":"Timing!GX73","v":40},{"$f":"Timing!GY73","v":40},{"$f":"Timing!GZ73","v":40},{"$f":"Timing!HA73","v":40},{"$f":"Timing!HB73","v":40},{"$f":"Timing!HC73","v":40},{"$f":"Timing!HD73","v":40},{"$f":"Timing!HE73","v":40},{"$f":"Timing!HF73","v":40},{"$f":"Timing!HG73","v":40},{"$f":"Timing!HH73","v":40},{"$f":"Timing!HI73","v":40},{"$f":"Timing!HJ73","v":40},{"$f":"Timing!HK73","v":40},{"$f":"Timing!HL73","v":40},{"$f":"Timing!HM73","v":40},{"$f":"Timing!HN73","v":40},{"$f":"Timing!HO73","v":40},{"$f":"Timing!HP73","v":40},{"$f":"Timing!HQ73","v":40},{"$f":"Timing!HR73","v":40},{"$f":"Timing!HS73","v":40},{"$f":"Timing!HT73","v":40},{"$f":"Timing!HU73","v":40},{"$f":"Timing!HV73","v":40},{"$f":"Timing!HW73","v":40},{"$f":"Timing!HX73","v":40},{"$f":"Timing!HY73","v":40},{"$f":"Timing!HZ73","v":40},{"$f":"Timing!IA73","v":40},{"$f":"Timing!IB73","v":40},{"$f":"Timing!IC73","v":40},{"$f":"Timing!ID73","v":40},{"$f":"Timing!IE73","v":40},{"$f":"Timing!IF73","v":40},{"$f":"Timing!IG73","v":40},{"$f":"Timing!IH73","v":40},{"$f":"Timing!II73","v":40},{"$f":"Timing!IJ73","v":40},{"$f":"Timing!IK73","v":40},{"$f":"Timing!IL73","v":40},{"$f":"Timing!IM73","v":40},{"$f":"Timing!IN73","v":40},{"$f":"Timing!IO73","v":40},{"$f":"Timing!IP73","v":40},{"$f":"Timing!IQ73","v":40},{"$f":"Timing!IR73","v":40},{"$f":"Timing!IS73","v":40},{"$f":"Timing!IT73","v":40},{"$f":"Timing!IU73","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C64,NHFIC_DebtFacilities,0))","v":3},{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"Num",null,null,null,null,null,{"$f":"Timing!J74","v":0},{"$f":"Timing!K74","v":0},{"$f":"Timing!L74","v":0},{"$f":"Timing!M74","v":0},{"$f":"Timing!N74","v":0},{"$f":"Timing!O74","v":0},{"$f":"Timing!P74","v":0},{"$f":"Timing!Q74","v":0},{"$f":"Timing!R74","v":0},{"$f":"Timing!S74","v":0},{"$f":"Timing!T74","v":0},{"$f":"Timing!U74","v":0},{"$f":"Timing!V74","v":0},{"$f":"Timing!W74","v":0},{"$f":"Timing!X74","v":0},{"$f":"Timing!Y74","v":0},{"$f":"Timing!Z74","v":0},{"$f":"Timing!AA74","v":0},{"$f":"Timing!AB74","v":0},{"$f":"Timing!AC74","v":0},{"$f":"Timing!AD74","v":0},{"$f":"Timing!AE74","v":0},{"$f":"Timing!AF74","v":0},{"$f":"Timing!AG74","v":0},{"$f":"Timing!AH74","v":0},{"$f":"Timing!AI74","v":0},{"$f":"Timing!AJ74","v":0},{"$f":"Timing!AK74","v":0},{"$f":"Timing!AL74","v":0},{"$f":"Timing!AM74","v":0},{"$f":"Timing!AN74","v":0},{"$f":"Timing!AO74","v":0},{"$f":"Timing!AP74","v":0},{"$f":"Timing!AQ74","v":0},{"$f":"Timing!AR74","v":0},{"$f":"Timing!AS74","v":0},{"$f":"Timing!AT74","v":0},{"$f":"Timing!AU74","v":0},{"$f":"Timing!AV74","v":0},{"$f":"Timing!AW74","v":0},{"$f":"Timing!AX74","v":0},{"$f":"Timing!AY74","v":0},{"$f":"Timing!AZ74","v":0},{"$f":"Timing!BA74","v":0},{"$f":"Timing!BB74","v":0},{"$f":"Timing!BC74","v":0},{"$f":"Timing!BD74","v":0},{"$f":"Timing!BE74","v":0},{"$f":"Timing!BF74","v":0},{"$f":"Timing!BG74","v":0},{"$f":"Timing!BH74","v":0},{"$f":"Timing!BI74","v":0},{"$f":"Timing!BJ74","v":0},{"$f":"Timing!BK74","v":0},{"$f":"Timing!BL74","v":0},{"$f":"Timing!BM74","v":0},{"$f":"Timing!BN74","v":0},{"$f":"Timing!BO74","v":0},{"$f":"Timing!BP74","v":0},{"$f":"Timing!BQ74","v":0},{"$f":"Timing!BR74","v":0},{"$f":"Timing!BS74","v":0},{"$f":"Timing!BT74","v":0},{"$f":"Timing!BU74","v":0},{"$f":"Timing!BV74","v":0},{"$f":"Timing!BW74","v":0},{"$f":"Timing!BX74","v":0},{"$f":"Timing!BY74","v":0},{"$f":"Timing!BZ74","v":0},{"$f":"Timing!CA74","v":0},{"$f":"Timing!CB74","v":0},{"$f":"Timing!CC74","v":0},{"$f":"Timing!CD74","v":0},{"$f":"Timing!CE74","v":0},{"$f":"Timing!CF74","v":0},{"$f":"Timing!CG74","v":0},{"$f":"Timing!CH74","v":0},{"$f":"Timing!CI74","v":0},{"$f":"Timing!CJ74","v":0},{"$f":"Timing!CK74","v":0},{"$f":"Timing!CL74","v":0},{"$f":"Timing!CM74","v":0},{"$f":"Timing!CN74","v":0},{"$f":"Timing!CO74","v":0},{"$f":"Timing!CP74","v":0},{"$f":"Timing!CQ74","v":0},{"$f":"Timing!CR74","v":0},{"$f":"Timing!CS74","v":0},{"$f":"Timing!CT74","v":0},{"$f":"Timing!CU74","v":0},{"$f":"Timing!CV74","v":0},{"$f":"Timing!CW74","v":0},{"$f":"Timing!CX74","v":0},{"$f":"Timing!CY74","v":0},{"$f":"Timing!CZ74","v":1},{"$f":"Timing!DA74","v":2},{"$f":"Timing!DB74","v":3},{"$f":"Timing!DC74","v":4},{"$f":"Timing!DD74","v":5},{"$f":"Timing!DE74","v":6},{"$f":"Timing!DF74","v":7},{"$f":"Timing!DG74","v":8},{"$f":"Timing!DH74","v":9},{"$f":"Timing!DI74","v":10},{"$f":"Timing!DJ74","v":11},{"$f":"Timing!DK74","v":12},{"$f":"Timing!DL74","v":13},{"$f":"Timing!DM74","v":14},{"$f":"Timing!DN74","v":15},{"$f":"Timing!DO74","v":16},{"$f":"Timing!DP74","v":17},{"$f":"Timing!DQ74","v":18},{"$f":"Timing!DR74","v":19},{"$f":"Timing!DS74","v":20},{"$f":"Timing!DT74","v":21},{"$f":"Timing!DU74","v":22},{"$f":"Timing!DV74","v":23},{"$f":"Timing!DW74","v":24},{"$f":"Timing!DX74","v":25},{"$f":"Timing!DY74","v":26},{"$f":"Timing!DZ74","v":27},{"$f":"Timing!EA74","v":28},{"$f":"Timing!EB74","v":29},{"$f":"Timing!EC74","v":30},{"$f":"Timing!ED74","v":31},{"$f":"Timing!EE74","v":32},{"$f":"Timing!EF74","v":33},{"$f":"Timing!EG74","v":34},{"$f":"Timing!EH74","v":35},{"$f":"Timing!EI74","v":36},{"$f":"Timing!EJ74","v":37},{"$f":"Timing!EK74","v":38},{"$f":"Timing!EL74","v":39},{"$f":"Timing!EM74","v":40},{"$f":"Timing!EN74","v":40},{"$f":"Timing!EO74","v":40},{"$f":"Timing!EP74","v":40},{"$f":"Timing!EQ74","v":40},{"$f":"Timing!ER74","v":40},{"$f":"Timing!ES74","v":40},{"$f":"Timing!ET74","v":40},{"$f":"Timing!EU74","v":40},{"$f":"Timing!EV74","v":40},{"$f":"Timing!EW74","v":40},{"$f":"Timing!EX74","v":40},{"$f":"Timing!EY74","v":40},{"$f":"Timing!EZ74","v":40},{"$f":"Timing!FA74","v":40},{"$f":"Timing!FB74","v":40},{"$f":"Timing!FC74","v":40},{"$f":"Timing!FD74","v":40},{"$f":"Timing!FE74","v":40},{"$f":"Timing!FF74","v":40},{"$f":"Timing!FG74","v":40},{"$f":"Timing!FH74","v":40},{"$f":"Timing!FI74","v":40},{"$f":"Timing!FJ74","v":40},{"$f":"Timing!FK74","v":40},{"$f":"Timing!FL74","v":40},{"$f":"Timing!FM74","v":40},{"$f":"Timing!FN74","v":40},{"$f":"Timing!FO74","v":40},{"$f":"Timing!FP74","v":40},{"$f":"Timing!FQ74","v":40},{"$f":"Timing!FR74","v":40},{"$f":"Timing!FS74","v":40},{"$f":"Timing!FT74","v":40},{"$f":"Timing!FU74","v":40},{"$f":"Timing!FV74","v":40},{"$f":"Timing!FW74","v":40},{"$f":"Timing!FX74","v":40},{"$f":"Timing!FY74","v":40},{"$f":"Timing!FZ74","v":40},{"$f":"Timing!GA74","v":40},{"$f":"Timing!GB74","v":40},{"$f":"Timing!GC74","v":40},{"$f":"Timing!GD74","v":40},{"$f":"Timing!GE74","v":40},{"$f":"Timing!GF74","v":40},{"$f":"Timing!GG74","v":40},{"$f":"Timing!GH74","v":40},{"$f":"Timing!GI74","v":40},{"$f":"Timing!GJ74","v":40},{"$f":"Timing!GK74","v":40},{"$f":"Timing!GL74","v":40},{"$f":"Timing!GM74","v":40},{"$f":"Timing!GN74","v":40},{"$f":"Timing!GO74","v":40},{"$f":"Timing!GP74","v":40},{"$f":"Timing!GQ74","v":40},{"$f":"Timing!GR74","v":40},{"$f":"Timing!GS74","v":40},{"$f":"Timing!GT74","v":40},{"$f":"Timing!GU74","v":40},{"$f":"Timing!GV74","v":40},{"$f":"Timing!GW74","v":40},{"$f":"Timing!GX74","v":40},{"$f":"Timing!GY74","v":40},{"$f":"Timing!GZ74","v":40},{"$f":"Timing!HA74","v":40},{"$f":"Timing!HB74","v":40},{"$f":"Timing!HC74","v":40},{"$f":"Timing!HD74","v":40},{"$f":"Timing!HE74","v":40},{"$f":"Timing!HF74","v":40},{"$f":"Timing!HG74","v":40},{"$f":"Timing!HH74","v":40},{"$f":"Timing!HI74","v":40},{"$f":"Timing!HJ74","v":40},{"$f":"Timing!HK74","v":40},{"$f":"Timing!HL74","v":40},{"$f":"Timing!HM74","v":40},{"$f":"Timing!HN74","v":40},{"$f":"Timing!HO74","v":40},{"$f":"Timing!HP74","v":40},{"$f":"Timing!HQ74","v":40},{"$f":"Timing!HR74","v":40},{"$f":"Timing!HS74","v":40},{"$f":"Timing!HT74","v":40},{"$f":"Timing!HU74","v":40},{"$f":"Timing!HV74","v":40},{"$f":"Timing!HW74","v":40},{"$f":"Timing!HX74","v":40},{"$f":"Timing!HY74","v":40},{"$f":"Timing!HZ74","v":40},{"$f":"Timing!IA74","v":40},{"$f":"Timing!IB74","v":40},{"$f":"Timing!IC74","v":40},{"$f":"Timing!ID74","v":40},{"$f":"Timing!IE74","v":40},{"$f":"Timing!IF74","v":40},{"$f":"Timing!IG74","v":40},{"$f":"Timing!IH74","v":40},{"$f":"Timing!II74","v":40},{"$f":"Timing!IJ74","v":40},{"$f":"Timing!IK74","v":40},{"$f":"Timing!IL74","v":40},{"$f":"Timing!IM74","v":40},{"$f":"Timing!IN74","v":40},{"$f":"Timing!IO74","v":40},{"$f":"Timing!IP74","v":40},{"$f":"Timing!IQ74","v":40},{"$f":"Timing!IR74","v":40},{"$f":"Timing!IS74","v":40},{"$f":"Timing!IT74","v":40},{"$f":"Timing!IU74","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C65,NHFIC_DebtFacilities,0))","v":4},{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"Num",null,null,null,null,null,{"$f":"Timing!J75","v":0},{"$f":"Timing!K75","v":0},{"$f":"Timing!L75","v":0},{"$f":"Timing!M75","v":0},{"$f":"Timing!N75","v":0},{"$f":"Timing!O75","v":0},{"$f":"Timing!P75","v":0},{"$f":"Timing!Q75","v":0},{"$f":"Timing!R75","v":0},{"$f":"Timing!S75","v":0},{"$f":"Timing!T75","v":0},{"$f":"Timing!U75","v":0},{"$f":"Timing!V75","v":0},{"$f":"Timing!W75","v":0},{"$f":"Timing!X75","v":0},{"$f":"Timing!Y75","v":0},{"$f":"Timing!Z75","v":0},{"$f":"Timing!AA75","v":0},{"$f":"Timing!AB75","v":0},{"$f":"Timing!AC75","v":0},{"$f":"Timing!AD75","v":0},{"$f":"Timing!AE75","v":0},{"$f":"Timing!AF75","v":0},{"$f":"Timing!AG75","v":0},{"$f":"Timing!AH75","v":0},{"$f":"Timing!AI75","v":0},{"$f":"Timing!AJ75","v":0},{"$f":"Timing!AK75","v":0},{"$f":"Timing!AL75","v":0},{"$f":"Timing!AM75","v":0},{"$f":"Timing!AN75","v":0},{"$f":"Timing!AO75","v":0},{"$f":"Timing!AP75","v":0},{"$f":"Timing!AQ75","v":0},{"$f":"Timing!AR75","v":0},{"$f":"Timing!AS75","v":0},{"$f":"Timing!AT75","v":0},{"$f":"Timing!AU75","v":0},{"$f":"Timing!AV75","v":0},{"$f":"Timing!AW75","v":0},{"$f":"Timing!AX75","v":0},{"$f":"Timing!AY75","v":0},{"$f":"Timing!AZ75","v":0},{"$f":"Timing!BA75","v":0},{"$f":"Timing!BB75","v":0},{"$f":"Timing!BC75","v":0},{"$f":"Timing!BD75","v":0},{"$f":"Timing!BE75","v":0},{"$f":"Timing!BF75","v":0},{"$f":"Timing!BG75","v":0},{"$f":"Timing!BH75","v":0},{"$f":"Timing!BI75","v":0},{"$f":"Timing!BJ75","v":0},{"$f":"Timing!BK75","v":0},{"$f":"Timing!BL75","v":0},{"$f":"Timing!BM75","v":0},{"$f":"Timing!BN75","v":0},{"$f":"Timing!BO75","v":0},{"$f":"Timing!BP75","v":0},{"$f":"Timing!BQ75","v":0},{"$f":"Timing!BR75","v":0},{"$f":"Timing!BS75","v":0},{"$f":"Timing!BT75","v":0},{"$f":"Timing!BU75","v":0},{"$f":"Timing!BV75","v":0},{"$f":"Timing!BW75","v":0},{"$f":"Timing!BX75","v":0},{"$f":"Timing!BY75","v":0},{"$f":"Timing!BZ75","v":0},{"$f":"Timing!CA75","v":0},{"$f":"Timing!CB75","v":0},{"$f":"Timing!CC75","v":0},{"$f":"Timing!CD75","v":0},{"$f":"Timing!CE75","v":0},{"$f":"Timing!CF75","v":0},{"$f":"Timing!CG75","v":0},{"$f":"Timing!CH75","v":0},{"$f":"Timing!CI75","v":0},{"$f":"Timing!CJ75","v":0},{"$f":"Timing!CK75","v":0},{"$f":"Timing!CL75","v":0},{"$f":"Timing!CM75","v":0},{"$f":"Timing!CN75","v":0},{"$f":"Timing!CO75","v":0},{"$f":"Timing!CP75","v":0},{"$f":"Timing!CQ75","v":0},{"$f":"Timing!CR75","v":0},{"$f":"Timing!CS75","v":0},{"$f":"Timing!CT75","v":0},{"$f":"Timing!CU75","v":0},{"$f":"Timing!CV75","v":0},{"$f":"Timing!CW75","v":0},{"$f":"Timing!CX75","v":0},{"$f":"Timing!CY75","v":0},{"$f":"Timing!CZ75","v":0},{"$f":"Timing!DA75","v":0},{"$f":"Timing!DB75","v":0},{"$f":"Timing!DC75","v":0},{"$f":"Timing!DD75","v":0},{"$f":"Timing!DE75","v":0},{"$f":"Timing!DF75","v":0},{"$f":"Timing!DG75","v":0},{"$f":"Timing!DH75","v":0},{"$f":"Timing!DI75","v":0},{"$f":"Timing!DJ75","v":0},{"$f":"Timing!DK75","v":0},{"$f":"Timing!DL75","v":0},{"$f":"Timing!DM75","v":0},{"$f":"Timing!DN75","v":0},{"$f":"Timing!DO75","v":0},{"$f":"Timing!DP75","v":0},{"$f":"Timing!DQ75","v":0},{"$f":"Timing!DR75","v":0},{"$f":"Timing!DS75","v":0},{"$f":"Timing!DT75","v":0},{"$f":"Timing!DU75","v":0},{"$f":"Timing!DV75","v":0},{"$f":"Timing!DW75","v":0},{"$f":"Timing!DX75","v":0},{"$f":"Timing!DY75","v":0},{"$f":"Timing!DZ75","v":0},{"$f":"Timing!EA75","v":0},{"$f":"Timing!EB75","v":0},{"$f":"Timing!EC75","v":0},{"$f":"Timing!ED75","v":0},{"$f":"Timing!EE75","v":0},{"$f":"Timing!EF75","v":0},{"$f":"Timing!EG75","v":0},{"$f":"Timing!EH75","v":0},{"$f":"Timing!EI75","v":0},{"$f":"Timing!EJ75","v":0},{"$f":"Timing!EK75","v":0},{"$f":"Timing!EL75","v":0},{"$f":"Timing!EM75","v":0},{"$f":"Timing!EN75","v":1},{"$f":"Timing!EO75","v":2},{"$f":"Timing!EP75","v":3},{"$f":"Timing!EQ75","v":4},{"$f":"Timing!ER75","v":5},{"$f":"Timing!ES75","v":6},{"$f":"Timing!ET75","v":7},{"$f":"Timing!EU75","v":8},{"$f":"Timing!EV75","v":9},{"$f":"Timing!EW75","v":10},{"$f":"Timing!EX75","v":11},{"$f":"Timing!EY75","v":12},{"$f":"Timing!EZ75","v":13},{"$f":"Timing!FA75","v":14},{"$f":"Timing!FB75","v":15},{"$f":"Timing!FC75","v":16},{"$f":"Timing!FD75","v":17},{"$f":"Timing!FE75","v":18},{"$f":"Timing!FF75","v":19},{"$f":"Timing!FG75","v":20},{"$f":"Timing!FH75","v":21},{"$f":"Timing!FI75","v":22},{"$f":"Timing!FJ75","v":23},{"$f":"Timing!FK75","v":24},{"$f":"Timing!FL75","v":25},{"$f":"Timing!FM75","v":26},{"$f":"Timing!FN75","v":27},{"$f":"Timing!FO75","v":28},{"$f":"Timing!FP75","v":29},{"$f":"Timing!FQ75","v":30},{"$f":"Timing!FR75","v":31},{"$f":"Timing!FS75","v":32},{"$f":"Timing!FT75","v":33},{"$f":"Timing!FU75","v":34},{"$f":"Timing!FV75","v":35},{"$f":"Timing!FW75","v":36},{"$f":"Timing!FX75","v":37},{"$f":"Timing!FY75","v":38},{"$f":"Timing!FZ75","v":39},{"$f":"Timing!GA75","v":40},{"$f":"Timing!GB75","v":40},{"$f":"Timing!GC75","v":40},{"$f":"Timing!GD75","v":40},{"$f":"Timing!GE75","v":40},{"$f":"Timing!GF75","v":40},{"$f":"Timing!GG75","v":40},{"$f":"Timing!GH75","v":40},{"$f":"Timing!GI75","v":40},{"$f":"Timing!GJ75","v":40},{"$f":"Timing!GK75","v":40},{"$f":"Timing!GL75","v":40},{"$f":"Timing!GM75","v":40},{"$f":"Timing!GN75","v":40},{"$f":"Timing!GO75","v":40},{"$f":"Timing!GP75","v":40},{"$f":"Timing!GQ75","v":40},{"$f":"Timing!GR75","v":40},{"$f":"Timing!GS75","v":40},{"$f":"Timing!GT75","v":40},{"$f":"Timing!GU75","v":40},{"$f":"Timing!GV75","v":40},{"$f":"Timing!GW75","v":40},{"$f":"Timing!GX75","v":40},{"$f":"Timing!GY75","v":40},{"$f":"Timing!GZ75","v":40},{"$f":"Timing!HA75","v":40},{"$f":"Timing!HB75","v":40},{"$f":"Timing!HC75","v":40},{"$f":"Timing!HD75","v":40},{"$f":"Timing!HE75","v":40},{"$f":"Timing!HF75","v":40},{"$f":"Timing!HG75","v":40},{"$f":"Timing!HH75","v":40},{"$f":"Timing!HI75","v":40},{"$f":"Timing!HJ75","v":40},{"$f":"Timing!HK75","v":40},{"$f":"Timing!HL75","v":40},{"$f":"Timing!HM75","v":40},{"$f":"Timing!HN75","v":40},{"$f":"Timing!HO75","v":40},{"$f":"Timing!HP75","v":40},{"$f":"Timing!HQ75","v":40},{"$f":"Timing!HR75","v":40},{"$f":"Timing!HS75","v":40},{"$f":"Timing!HT75","v":40},{"$f":"Timing!HU75","v":40},{"$f":"Timing!HV75","v":40},{"$f":"Timing!HW75","v":40},{"$f":"Timing!HX75","v":40},{"$f":"Timing!HY75","v":40},{"$f":"Timing!HZ75","v":40},{"$f":"Timing!IA75","v":40},{"$f":"Timing!IB75","v":40},{"$f":"Timing!IC75","v":40},{"$f":"Timing!ID75","v":40},{"$f":"Timing!IE75","v":40},{"$f":"Timing!IF75","v":40},{"$f":"Timing!IG75","v":40},{"$f":"Timing!IH75","v":40},{"$f":"Timing!II75","v":40},{"$f":"Timing!IJ75","v":40},{"$f":"Timing!IK75","v":40},{"$f":"Timing!IL75","v":40},{"$f":"Timing!IM75","v":40},{"$f":"Timing!IN75","v":40},{"$f":"Timing!IO75","v":40},{"$f":"Timing!IP75","v":40},{"$f":"Timing!IQ75","v":40},{"$f":"Timing!IR75","v":40},{"$f":"Timing!IS75","v":40},{"$f":"Timing!IT75","v":40},{"$f":"Timing!IU75","v":40}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C66,NHFIC_DebtFacilities,0))","v":5},{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"Num",null,null,null,null,null,{"$f":"Timing!J76","v":0},{"$f":"Timing!K76","v":0},{"$f":"Timing!L76","v":0},{"$f":"Timing!M76","v":0},{"$f":"Timing!N76","v":0},{"$f":"Timing!O76","v":0},{"$f":"Timing!P76","v":0},{"$f":"Timing!Q76","v":0},{"$f":"Timing!R76","v":0},{"$f":"Timing!S76","v":0},{"$f":"Timing!T76","v":0},{"$f":"Timing!U76","v":0},{"$f":"Timing!V76","v":0},{"$f":"Timing!W76","v":0},{"$f":"Timing!X76","v":0},{"$f":"Timing!Y76","v":0},{"$f":"Timing!Z76","v":0},{"$f":"Timing!AA76","v":0},{"$f":"Timing!AB76","v":0},{"$f":"Timing!AC76","v":0},{"$f":"Timing!AD76","v":0},{"$f":"Timing!AE76","v":0},{"$f":"Timing!AF76","v":0},{"$f":"Timing!AG76","v":0},{"$f":"Timing!AH76","v":0},{"$f":"Timing!AI76","v":0},{"$f":"Timing!AJ76","v":0},{"$f":"Timing!AK76","v":0},{"$f":"Timing!AL76","v":0},{"$f":"Timing!AM76","v":0},{"$f":"Timing!AN76","v":0},{"$f":"Timing!AO76","v":0},{"$f":"Timing!AP76","v":0},{"$f":"Timing!AQ76","v":0},{"$f":"Timing!AR76","v":0},{"$f":"Timing!AS76","v":0},{"$f":"Timing!AT76","v":0},{"$f":"Timing!AU76","v":0},{"$f":"Timing!AV76","v":0},{"$f":"Timing!AW76","v":0},{"$f":"Timing!AX76","v":0},{"$f":"Timing!AY76","v":0},{"$f":"Timing!AZ76","v":0},{"$f":"Timing!BA76","v":0},{"$f":"Timing!BB76","v":0},{"$f":"Timing!BC76","v":0},{"$f":"Timing!BD76","v":0},{"$f":"Timing!BE76","v":0},{"$f":"Timing!BF76","v":0},{"$f":"Timing!BG76","v":0},{"$f":"Timing!BH76","v":0},{"$f":"Timing!BI76","v":0},{"$f":"Timing!BJ76","v":0},{"$f":"Timing!BK76","v":0},{"$f":"Timing!BL76","v":0},{"$f":"Timing!BM76","v":0},{"$f":"Timing!BN76","v":0},{"$f":"Timing!BO76","v":0},{"$f":"Timing!BP76","v":0},{"$f":"Timing!BQ76","v":0},{"$f":"Timing!BR76","v":0},{"$f":"Timing!BS76","v":0},{"$f":"Timing!BT76","v":0},{"$f":"Timing!BU76","v":0},{"$f":"Timing!BV76","v":0},{"$f":"Timing!BW76","v":0},{"$f":"Timing!BX76","v":0},{"$f":"Timing!BY76","v":0},{"$f":"Timing!BZ76","v":0},{"$f":"Timing!CA76","v":0},{"$f":"Timing!CB76","v":0},{"$f":"Timing!CC76","v":0},{"$f":"Timing!CD76","v":0},{"$f":"Timing!CE76","v":0},{"$f":"Timing!CF76","v":0},{"$f":"Timing!CG76","v":0},{"$f":"Timing!CH76","v":0},{"$f":"Timing!CI76","v":0},{"$f":"Timing!CJ76","v":0},{"$f":"Timing!CK76","v":0},{"$f":"Timing!CL76","v":0},{"$f":"Timing!CM76","v":0},{"$f":"Timing!CN76","v":0},{"$f":"Timing!CO76","v":0},{"$f":"Timing!CP76","v":0},{"$f":"Timing!CQ76","v":0},{"$f":"Timing!CR76","v":0},{"$f":"Timing!CS76","v":0},{"$f":"Timing!CT76","v":0},{"$f":"Timing!CU76","v":0},{"$f":"Timing!CV76","v":0},{"$f":"Timing!CW76","v":0},{"$f":"Timing!CX76","v":0},{"$f":"Timing!CY76","v":0},{"$f":"Timing!CZ76","v":0},{"$f":"Timing!DA76","v":0},{"$f":"Timing!DB76","v":0},{"$f":"Timing!DC76","v":0},{"$f":"Timing!DD76","v":0},{"$f":"Timing!DE76","v":0},{"$f":"Timing!DF76","v":0},{"$f":"Timing!DG76","v":0},{"$f":"Timing!DH76","v":0},{"$f":"Timing!DI76","v":0},{"$f":"Timing!DJ76","v":0},{"$f":"Timing!DK76","v":0},{"$f":"Timing!DL76","v":0},{"$f":"Timing!DM76","v":0},{"$f":"Timing!DN76","v":0},{"$f":"Timing!DO76","v":0},{"$f":"Timing!DP76","v":0},{"$f":"Timing!DQ76","v":0},{"$f":"Timing!DR76","v":0},{"$f":"Timing!DS76","v":0},{"$f":"Timing!DT76","v":0},{"$f":"Timing!DU76","v":0},{"$f":"Timing!DV76","v":0},{"$f":"Timing!DW76","v":0},{"$f":"Timing!DX76","v":0},{"$f":"Timing!DY76","v":0},{"$f":"Timing!DZ76","v":0},{"$f":"Timing!EA76","v":0},{"$f":"Timing!EB76","v":0},{"$f":"Timing!EC76","v":0},{"$f":"Timing!ED76","v":0},{"$f":"Timing!EE76","v":0},{"$f":"Timing!EF76","v":0},{"$f":"Timing!EG76","v":0},{"$f":"Timing!EH76","v":0},{"$f":"Timing!EI76","v":0},{"$f":"Timing!EJ76","v":0},{"$f":"Timing!EK76","v":0},{"$f":"Timing!EL76","v":0},{"$f":"Timing!EM76","v":0},{"$f":"Timing!EN76","v":0},{"$f":"Timing!EO76","v":0},{"$f":"Timing!EP76","v":0},{"$f":"Timing!EQ76","v":0},{"$f":"Timing!ER76","v":0},{"$f":"Timing!ES76","v":0},{"$f":"Timing!ET76","v":0},{"$f":"Timing!EU76","v":0},{"$f":"Timing!EV76","v":0},{"$f":"Timing!EW76","v":0},{"$f":"Timing!EX76","v":0},{"$f":"Timing!EY76","v":0},{"$f":"Timing!EZ76","v":0},{"$f":"Timing!FA76","v":0},{"$f":"Timing!FB76","v":0},{"$f":"Timing!FC76","v":0},{"$f":"Timing!FD76","v":0},{"$f":"Timing!FE76","v":0},{"$f":"Timing!FF76","v":0},{"$f":"Timing!FG76","v":0},{"$f":"Timing!FH76","v":0},{"$f":"Timing!FI76","v":0},{"$f":"Timing!FJ76","v":0},{"$f":"Timing!FK76","v":0},{"$f":"Timing!FL76","v":0},{"$f":"Timing!FM76","v":0},{"$f":"Timing!FN76","v":0},{"$f":"Timing!FO76","v":0},{"$f":"Timing!FP76","v":0},{"$f":"Timing!FQ76","v":0},{"$f":"Timing!FR76","v":0},{"$f":"Timing!FS76","v":0},{"$f":"Timing!FT76","v":0},{"$f":"Timing!FU76","v":0},{"$f":"Timing!FV76","v":0},{"$f":"Timing!FW76","v":0},{"$f":"Timing!FX76","v":0},{"$f":"Timing!FY76","v":0},{"$f":"Timing!FZ76","v":0},{"$f":"Timing!GA76","v":0},{"$f":"Timing!GB76","v":1},{"$f":"Timing!GC76","v":2},{"$f":"Timing!GD76","v":3},{"$f":"Timing!GE76","v":4},{"$f":"Timing!GF76","v":5},{"$f":"Timing!GG76","v":6},{"$f":"Timing!GH76","v":7},{"$f":"Timing!GI76","v":8},{"$f":"Timing!GJ76","v":9},{"$f":"Timing!GK76","v":10},{"$f":"Timing!GL76","v":11},{"$f":"Timing!GM76","v":12},{"$f":"Timing!GN76","v":13},{"$f":"Timing!GO76","v":14},{"$f":"Timing!GP76","v":15},{"$f":"Timing!GQ76","v":16},{"$f":"Timing!GR76","v":17},{"$f":"Timing!GS76","v":18},{"$f":"Timing!GT76","v":19},{"$f":"Timing!GU76","v":20},{"$f":"Timing!GV76","v":21},{"$f":"Timing!GW76","v":22},{"$f":"Timing!GX76","v":23},{"$f":"Timing!GY76","v":24},{"$f":"Timing!GZ76","v":25},{"$f":"Timing!HA76","v":26},{"$f":"Timing!HB76","v":27},{"$f":"Timing!HC76","v":28},{"$f":"Timing!HD76","v":29},{"$f":"Timing!HE76","v":30},{"$f":"Timing!HF76","v":31},{"$f":"Timing!HG76","v":32},{"$f":"Timing!HH76","v":33},{"$f":"Timing!HI76","v":34},{"$f":"Timing!HJ76","v":35},{"$f":"Timing!HK76","v":36},{"$f":"Timing!HL76","v":37},{"$f":"Timing!HM76","v":38},{"$f":"Timing!HN76","v":39},{"$f":"Timing!HO76","v":40},{"$f":"Timing!HP76","v":40},{"$f":"Timing!HQ76","v":40},{"$f":"Timing!HR76","v":40},{"$f":"Timing!HS76","v":40},{"$f":"Timing!HT76","v":40},{"$f":"Timing!HU76","v":40},{"$f":"Timing!HV76","v":40},{"$f":"Timing!HW76","v":40},{"$f":"Timing!HX76","v":40},{"$f":"Timing!HY76","v":40},{"$f":"Timing!HZ76","v":40},{"$f":"Timing!IA76","v":40},{"$f":"Timing!IB76","v":40},{"$f":"Timing!IC76","v":40},{"$f":"Timing!ID76","v":40},{"$f":"Timing!IE76","v":40},{"$f":"Timing!IF76","v":40},{"$f":"Timing!IG76","v":40},{"$f":"Timing!IH76","v":40},{"$f":"Timing!II76","v":40},{"$f":"Timing!IJ76","v":40},{"$f":"Timing!IK76","v":40},{"$f":"Timing!IL76","v":40},{"$f":"Timing!IM76","v":40},{"$f":"Timing!IN76","v":40},{"$f":"Timing!IO76","v":40},{"$f":"Timing!IP76","v":40},{"$f":"Timing!IQ76","v":40},{"$f":"Timing!IR76","v":40},{"$f":"Timing!IS76","v":40},{"$f":"Timing!IT76","v":40},{"$f":"Timing!IU76","v":40}]
[]
[null,null,"NHFIC Debt Commencement Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C69,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C79","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J79","v":0},{"$f":"Timing!K79","v":0},{"$f":"Timing!L79","v":0},{"$f":"Timing!M79","v":0},{"$f":"Timing!N79","v":0},{"$f":"Timing!O79","v":0},{"$f":"Timing!P79","v":0},{"$f":"Timing!Q79","v":0},{"$f":"Timing!R79","v":0},{"$f":"Timing!S79","v":0},{"$f":"Timing!T79","v":0},{"$f":"Timing!U79","v":0},{"$f":"Timing!V79","v":0},{"$f":"Timing!W79","v":1},{"$f":"Timing!X79","v":0},{"$f":"Timing!Y79","v":0},{"$f":"Timing!Z79","v":0},{"$f":"Timing!AA79","v":0},{"$f":"Timing!AB79","v":0},{"$f":"Timing!AC79","v":0},{"$f":"Timing!AD79","v":0},{"$f":"Timing!AE79","v":0},{"$f":"Timing!AF79","v":0},{"$f":"Timing!AG79","v":0},{"$f":"Timing!AH79","v":0},{"$f":"Timing!AI79","v":0},{"$f":"Timing!AJ79","v":0},{"$f":"Timing!AK79","v":0},{"$f":"Timing!AL79","v":0},{"$f":"Timing!AM79","v":0},{"$f":"Timing!AN79","v":0},{"$f":"Timing!AO79","v":0},{"$f":"Timing!AP79","v":0},{"$f":"Timing!AQ79","v":0},{"$f":"Timing!AR79","v":0},{"$f":"Timing!AS79","v":0},{"$f":"Timing!AT79","v":0},{"$f":"Timing!AU79","v":0},{"$f":"Timing!AV79","v":0},{"$f":"Timing!AW79","v":0},{"$f":"Timing!AX79","v":0},{"$f":"Timing!AY79","v":0},{"$f":"Timing!AZ79","v":0},{"$f":"Timing!BA79","v":0},{"$f":"Timing!BB79","v":0},{"$f":"Timing!BC79","v":0},{"$f":"Timing!BD79","v":0},{"$f":"Timing!BE79","v":0},{"$f":"Timing!BF79","v":0},{"$f":"Timing!BG79","v":0},{"$f":"Timing!BH79","v":0},{"$f":"Timing!BI79","v":0},{"$f":"Timing!BJ79","v":0},{"$f":"Timing!BK79","v":0},{"$f":"Timing!BL79","v":0},{"$f":"Timing!BM79","v":0},{"$f":"Timing!BN79","v":0},{"$f":"Timing!BO79","v":0},{"$f":"Timing!BP79","v":0},{"$f":"Timing!BQ79","v":0},{"$f":"Timing!BR79","v":0},{"$f":"Timing!BS79","v":0},{"$f":"Timing!BT79","v":0},{"$f":"Timing!BU79","v":0},{"$f":"Timing!BV79","v":0},{"$f":"Timing!BW79","v":0},{"$f":"Timing!BX79","v":0},{"$f":"Timing!BY79","v":0},{"$f":"Timing!BZ79","v":0},{"$f":"Timing!CA79","v":0},{"$f":"Timing!CB79","v":0},{"$f":"Timing!CC79","v":0},{"$f":"Timing!CD79","v":0},{"$f":"Timing!CE79","v":0},{"$f":"Timing!CF79","v":0},{"$f":"Timing!CG79","v":0},{"$f":"Timing!CH79","v":0},{"$f":"Timing!CI79","v":0},{"$f":"Timing!CJ79","v":0},{"$f":"Timing!CK79","v":0},{"$f":"Timing!CL79","v":0},{"$f":"Timing!CM79","v":0},{"$f":"Timing!CN79","v":0},{"$f":"Timing!CO79","v":0},{"$f":"Timing!CP79","v":0},{"$f":"Timing!CQ79","v":0},{"$f":"Timing!CR79","v":0},{"$f":"Timing!CS79","v":0},{"$f":"Timing!CT79","v":0},{"$f":"Timing!CU79","v":0},{"$f":"Timing!CV79","v":0},{"$f":"Timing!CW79","v":0},{"$f":"Timing!CX79","v":0},{"$f":"Timing!CY79","v":0},{"$f":"Timing!CZ79","v":0},{"$f":"Timing!DA79","v":0},{"$f":"Timing!DB79","v":0},{"$f":"Timing!DC79","v":0},{"$f":"Timing!DD79","v":0},{"$f":"Timing!DE79","v":0},{"$f":"Timing!DF79","v":0},{"$f":"Timing!DG79","v":0},{"$f":"Timing!DH79","v":0},{"$f":"Timing!DI79","v":0},{"$f":"Timing!DJ79","v":0},{"$f":"Timing!DK79","v":0},{"$f":"Timing!DL79","v":0},{"$f":"Timing!DM79","v":0},{"$f":"Timing!DN79","v":0},{"$f":"Timing!DO79","v":0},{"$f":"Timing!DP79","v":0},{"$f":"Timing!DQ79","v":0},{"$f":"Timing!DR79","v":0},{"$f":"Timing!DS79","v":0},{"$f":"Timing!DT79","v":0},{"$f":"Timing!DU79","v":0},{"$f":"Timing!DV79","v":0},{"$f":"Timing!DW79","v":0},{"$f":"Timing!DX79","v":0},{"$f":"Timing!DY79","v":0},{"$f":"Timing!DZ79","v":0},{"$f":"Timing!EA79","v":0},{"$f":"Timing!EB79","v":0},{"$f":"Timing!EC79","v":0},{"$f":"Timing!ED79","v":0},{"$f":"Timing!EE79","v":0},{"$f":"Timing!EF79","v":0},{"$f":"Timing!EG79","v":0},{"$f":"Timing!EH79","v":0},{"$f":"Timing!EI79","v":0},{"$f":"Timing!EJ79","v":0},{"$f":"Timing!EK79","v":0},{"$f":"Timing!EL79","v":0},{"$f":"Timing!EM79","v":0},{"$f":"Timing!EN79","v":0},{"$f":"Timing!EO79","v":0},{"$f":"Timing!EP79","v":0},{"$f":"Timing!EQ79","v":0},{"$f":"Timing!ER79","v":0},{"$f":"Timing!ES79","v":0},{"$f":"Timing!ET79","v":0},{"$f":"Timing!EU79","v":0},{"$f":"Timing!EV79","v":0},{"$f":"Timing!EW79","v":0},{"$f":"Timing!EX79","v":0},{"$f":"Timing!EY79","v":0},{"$f":"Timing!EZ79","v":0},{"$f":"Timing!FA79","v":0},{"$f":"Timing!FB79","v":0},{"$f":"Timing!FC79","v":0},{"$f":"Timing!FD79","v":0},{"$f":"Timing!FE79","v":0},{"$f":"Timing!FF79","v":0},{"$f":"Timing!FG79","v":0},{"$f":"Timing!FH79","v":0},{"$f":"Timing!FI79","v":0},{"$f":"Timing!FJ79","v":0},{"$f":"Timing!FK79","v":0},{"$f":"Timing!FL79","v":0},{"$f":"Timing!FM79","v":0},{"$f":"Timing!FN79","v":0},{"$f":"Timing!FO79","v":0},{"$f":"Timing!FP79","v":0},{"$f":"Timing!FQ79","v":0},{"$f":"Timing!FR79","v":0},{"$f":"Timing!FS79","v":0},{"$f":"Timing!FT79","v":0},{"$f":"Timing!FU79","v":0},{"$f":"Timing!FV79","v":0},{"$f":"Timing!FW79","v":0},{"$f":"Timing!FX79","v":0},{"$f":"Timing!FY79","v":0},{"$f":"Timing!FZ79","v":0},{"$f":"Timing!GA79","v":0},{"$f":"Timing!GB79","v":0},{"$f":"Timing!GC79","v":0},{"$f":"Timing!GD79","v":0},{"$f":"Timing!GE79","v":0},{"$f":"Timing!GF79","v":0},{"$f":"Timing!GG79","v":0},{"$f":"Timing!GH79","v":0},{"$f":"Timing!GI79","v":0},{"$f":"Timing!GJ79","v":0},{"$f":"Timing!GK79","v":0},{"$f":"Timing!GL79","v":0},{"$f":"Timing!GM79","v":0},{"$f":"Timing!GN79","v":0},{"$f":"Timing!GO79","v":0},{"$f":"Timing!GP79","v":0},{"$f":"Timing!GQ79","v":0},{"$f":"Timing!GR79","v":0},{"$f":"Timing!GS79","v":0},{"$f":"Timing!GT79","v":0},{"$f":"Timing!GU79","v":0},{"$f":"Timing!GV79","v":0},{"$f":"Timing!GW79","v":0},{"$f":"Timing!GX79","v":0},{"$f":"Timing!GY79","v":0},{"$f":"Timing!GZ79","v":0},{"$f":"Timing!HA79","v":0},{"$f":"Timing!HB79","v":0},{"$f":"Timing!HC79","v":0},{"$f":"Timing!HD79","v":0},{"$f":"Timing!HE79","v":0},{"$f":"Timing!HF79","v":0},{"$f":"Timing!HG79","v":0},{"$f":"Timing!HH79","v":0},{"$f":"Timing!HI79","v":0},{"$f":"Timing!HJ79","v":0},{"$f":"Timing!HK79","v":0},{"$f":"Timing!HL79","v":0},{"$f":"Timing!HM79","v":0},{"$f":"Timing!HN79","v":0},{"$f":"Timing!HO79","v":0},{"$f":"Timing!HP79","v":0},{"$f":"Timing!HQ79","v":0},{"$f":"Timing!HR79","v":0},{"$f":"Timing!HS79","v":0},{"$f":"Timing!HT79","v":0},{"$f":"Timing!HU79","v":0},{"$f":"Timing!HV79","v":0},{"$f":"Timing!HW79","v":0},{"$f":"Timing!HX79","v":0},{"$f":"Timing!HY79","v":0},{"$f":"Timing!HZ79","v":0},{"$f":"Timing!IA79","v":0},{"$f":"Timing!IB79","v":0},{"$f":"Timing!IC79","v":0},{"$f":"Timing!ID79","v":0},{"$f":"Timing!IE79","v":0},{"$f":"Timing!IF79","v":0},{"$f":"Timing!IG79","v":0},{"$f":"Timing!IH79","v":0},{"$f":"Timing!II79","v":0},{"$f":"Timing!IJ79","v":0},{"$f":"Timing!IK79","v":0},{"$f":"Timing!IL79","v":0},{"$f":"Timing!IM79","v":0},{"$f":"Timing!IN79","v":0},{"$f":"Timing!IO79","v":0},{"$f":"Timing!IP79","v":0},{"$f":"Timing!IQ79","v":0},{"$f":"Timing!IR79","v":0},{"$f":"Timing!IS79","v":0},{"$f":"Timing!IT79","v":0},{"$f":"Timing!IU79","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C70,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C80","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J80","v":0},{"$f":"Timing!K80","v":0},{"$f":"Timing!L80","v":0},{"$f":"Timing!M80","v":0},{"$f":"Timing!N80","v":0},{"$f":"Timing!O80","v":0},{"$f":"Timing!P80","v":0},{"$f":"Timing!Q80","v":0},{"$f":"Timing!R80","v":0},{"$f":"Timing!S80","v":0},{"$f":"Timing!T80","v":0},{"$f":"Timing!U80","v":0},{"$f":"Timing!V80","v":0},{"$f":"Timing!W80","v":0},{"$f":"Timing!X80","v":0},{"$f":"Timing!Y80","v":0},{"$f":"Timing!Z80","v":0},{"$f":"Timing!AA80","v":0},{"$f":"Timing!AB80","v":0},{"$f":"Timing!AC80","v":0},{"$f":"Timing!AD80","v":0},{"$f":"Timing!AE80","v":0},{"$f":"Timing!AF80","v":0},{"$f":"Timing!AG80","v":0},{"$f":"Timing!AH80","v":0},{"$f":"Timing!AI80","v":0},{"$f":"Timing!AJ80","v":0},{"$f":"Timing!AK80","v":0},{"$f":"Timing!AL80","v":0},{"$f":"Timing!AM80","v":0},{"$f":"Timing!AN80","v":0},{"$f":"Timing!AO80","v":0},{"$f":"Timing!AP80","v":0},{"$f":"Timing!AQ80","v":0},{"$f":"Timing!AR80","v":0},{"$f":"Timing!AS80","v":0},{"$f":"Timing!AT80","v":0},{"$f":"Timing!AU80","v":0},{"$f":"Timing!AV80","v":0},{"$f":"Timing!AW80","v":0},{"$f":"Timing!AX80","v":0},{"$f":"Timing!AY80","v":0},{"$f":"Timing!AZ80","v":0},{"$f":"Timing!BA80","v":0},{"$f":"Timing!BB80","v":0},{"$f":"Timing!BC80","v":0},{"$f":"Timing!BD80","v":0},{"$f":"Timing!BE80","v":0},{"$f":"Timing!BF80","v":0},{"$f":"Timing!BG80","v":0},{"$f":"Timing!BH80","v":0},{"$f":"Timing!BI80","v":0},{"$f":"Timing!BJ80","v":0},{"$f":"Timing!BK80","v":1},{"$f":"Timing!BL80","v":0},{"$f":"Timing!BM80","v":0},{"$f":"Timing!BN80","v":0},{"$f":"Timing!BO80","v":0},{"$f":"Timing!BP80","v":0},{"$f":"Timing!BQ80","v":0},{"$f":"Timing!BR80","v":0},{"$f":"Timing!BS80","v":0},{"$f":"Timing!BT80","v":0},{"$f":"Timing!BU80","v":0},{"$f":"Timing!BV80","v":0},{"$f":"Timing!BW80","v":0},{"$f":"Timing!BX80","v":0},{"$f":"Timing!BY80","v":0},{"$f":"Timing!BZ80","v":0},{"$f":"Timing!CA80","v":0},{"$f":"Timing!CB80","v":0},{"$f":"Timing!CC80","v":0},{"$f":"Timing!CD80","v":0},{"$f":"Timing!CE80","v":0},{"$f":"Timing!CF80","v":0},{"$f":"Timing!CG80","v":0},{"$f":"Timing!CH80","v":0},{"$f":"Timing!CI80","v":0},{"$f":"Timing!CJ80","v":0},{"$f":"Timing!CK80","v":0},{"$f":"Timing!CL80","v":0},{"$f":"Timing!CM80","v":0},{"$f":"Timing!CN80","v":0},{"$f":"Timing!CO80","v":0},{"$f":"Timing!CP80","v":0},{"$f":"Timing!CQ80","v":0},{"$f":"Timing!CR80","v":0},{"$f":"Timing!CS80","v":0},{"$f":"Timing!CT80","v":0},{"$f":"Timing!CU80","v":0},{"$f":"Timing!CV80","v":0},{"$f":"Timing!CW80","v":0},{"$f":"Timing!CX80","v":0},{"$f":"Timing!CY80","v":0},{"$f":"Timing!CZ80","v":0},{"$f":"Timing!DA80","v":0},{"$f":"Timing!DB80","v":0},{"$f":"Timing!DC80","v":0},{"$f":"Timing!DD80","v":0},{"$f":"Timing!DE80","v":0},{"$f":"Timing!DF80","v":0},{"$f":"Timing!DG80","v":0},{"$f":"Timing!DH80","v":0},{"$f":"Timing!DI80","v":0},{"$f":"Timing!DJ80","v":0},{"$f":"Timing!DK80","v":0},{"$f":"Timing!DL80","v":0},{"$f":"Timing!DM80","v":0},{"$f":"Timing!DN80","v":0},{"$f":"Timing!DO80","v":0},{"$f":"Timing!DP80","v":0},{"$f":"Timing!DQ80","v":0},{"$f":"Timing!DR80","v":0},{"$f":"Timing!DS80","v":0},{"$f":"Timing!DT80","v":0},{"$f":"Timing!DU80","v":0},{"$f":"Timing!DV80","v":0},{"$f":"Timing!DW80","v":0},{"$f":"Timing!DX80","v":0},{"$f":"Timing!DY80","v":0},{"$f":"Timing!DZ80","v":0},{"$f":"Timing!EA80","v":0},{"$f":"Timing!EB80","v":0},{"$f":"Timing!EC80","v":0},{"$f":"Timing!ED80","v":0},{"$f":"Timing!EE80","v":0},{"$f":"Timing!EF80","v":0},{"$f":"Timing!EG80","v":0},{"$f":"Timing!EH80","v":0},{"$f":"Timing!EI80","v":0},{"$f":"Timing!EJ80","v":0},{"$f":"Timing!EK80","v":0},{"$f":"Timing!EL80","v":0},{"$f":"Timing!EM80","v":0},{"$f":"Timing!EN80","v":0},{"$f":"Timing!EO80","v":0},{"$f":"Timing!EP80","v":0},{"$f":"Timing!EQ80","v":0},{"$f":"Timing!ER80","v":0},{"$f":"Timing!ES80","v":0},{"$f":"Timing!ET80","v":0},{"$f":"Timing!EU80","v":0},{"$f":"Timing!EV80","v":0},{"$f":"Timing!EW80","v":0},{"$f":"Timing!EX80","v":0},{"$f":"Timing!EY80","v":0},{"$f":"Timing!EZ80","v":0},{"$f":"Timing!FA80","v":0},{"$f":"Timing!FB80","v":0},{"$f":"Timing!FC80","v":0},{"$f":"Timing!FD80","v":0},{"$f":"Timing!FE80","v":0},{"$f":"Timing!FF80","v":0},{"$f":"Timing!FG80","v":0},{"$f":"Timing!FH80","v":0},{"$f":"Timing!FI80","v":0},{"$f":"Timing!FJ80","v":0},{"$f":"Timing!FK80","v":0},{"$f":"Timing!FL80","v":0},{"$f":"Timing!FM80","v":0},{"$f":"Timing!FN80","v":0},{"$f":"Timing!FO80","v":0},{"$f":"Timing!FP80","v":0},{"$f":"Timing!FQ80","v":0},{"$f":"Timing!FR80","v":0},{"$f":"Timing!FS80","v":0},{"$f":"Timing!FT80","v":0},{"$f":"Timing!FU80","v":0},{"$f":"Timing!FV80","v":0},{"$f":"Timing!FW80","v":0},{"$f":"Timing!FX80","v":0},{"$f":"Timing!FY80","v":0},{"$f":"Timing!FZ80","v":0},{"$f":"Timing!GA80","v":0},{"$f":"Timing!GB80","v":0},{"$f":"Timing!GC80","v":0},{"$f":"Timing!GD80","v":0},{"$f":"Timing!GE80","v":0},{"$f":"Timing!GF80","v":0},{"$f":"Timing!GG80","v":0},{"$f":"Timing!GH80","v":0},{"$f":"Timing!GI80","v":0},{"$f":"Timing!GJ80","v":0},{"$f":"Timing!GK80","v":0},{"$f":"Timing!GL80","v":0},{"$f":"Timing!GM80","v":0},{"$f":"Timing!GN80","v":0},{"$f":"Timing!GO80","v":0},{"$f":"Timing!GP80","v":0},{"$f":"Timing!GQ80","v":0},{"$f":"Timing!GR80","v":0},{"$f":"Timing!GS80","v":0},{"$f":"Timing!GT80","v":0},{"$f":"Timing!GU80","v":0},{"$f":"Timing!GV80","v":0},{"$f":"Timing!GW80","v":0},{"$f":"Timing!GX80","v":0},{"$f":"Timing!GY80","v":0},{"$f":"Timing!GZ80","v":0},{"$f":"Timing!HA80","v":0},{"$f":"Timing!HB80","v":0},{"$f":"Timing!HC80","v":0},{"$f":"Timing!HD80","v":0},{"$f":"Timing!HE80","v":0},{"$f":"Timing!HF80","v":0},{"$f":"Timing!HG80","v":0},{"$f":"Timing!HH80","v":0},{"$f":"Timing!HI80","v":0},{"$f":"Timing!HJ80","v":0},{"$f":"Timing!HK80","v":0},{"$f":"Timing!HL80","v":0},{"$f":"Timing!HM80","v":0},{"$f":"Timing!HN80","v":0},{"$f":"Timing!HO80","v":0},{"$f":"Timing!HP80","v":0},{"$f":"Timing!HQ80","v":0},{"$f":"Timing!HR80","v":0},{"$f":"Timing!HS80","v":0},{"$f":"Timing!HT80","v":0},{"$f":"Timing!HU80","v":0},{"$f":"Timing!HV80","v":0},{"$f":"Timing!HW80","v":0},{"$f":"Timing!HX80","v":0},{"$f":"Timing!HY80","v":0},{"$f":"Timing!HZ80","v":0},{"$f":"Timing!IA80","v":0},{"$f":"Timing!IB80","v":0},{"$f":"Timing!IC80","v":0},{"$f":"Timing!ID80","v":0},{"$f":"Timing!IE80","v":0},{"$f":"Timing!IF80","v":0},{"$f":"Timing!IG80","v":0},{"$f":"Timing!IH80","v":0},{"$f":"Timing!II80","v":0},{"$f":"Timing!IJ80","v":0},{"$f":"Timing!IK80","v":0},{"$f":"Timing!IL80","v":0},{"$f":"Timing!IM80","v":0},{"$f":"Timing!IN80","v":0},{"$f":"Timing!IO80","v":0},{"$f":"Timing!IP80","v":0},{"$f":"Timing!IQ80","v":0},{"$f":"Timing!IR80","v":0},{"$f":"Timing!IS80","v":0},{"$f":"Timing!IT80","v":0},{"$f":"Timing!IU80","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C71,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C81","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J81","v":0},{"$f":"Timing!K81","v":0},{"$f":"Timing!L81","v":0},{"$f":"Timing!M81","v":0},{"$f":"Timing!N81","v":0},{"$f":"Timing!O81","v":0},{"$f":"Timing!P81","v":0},{"$f":"Timing!Q81","v":0},{"$f":"Timing!R81","v":0},{"$f":"Timing!S81","v":0},{"$f":"Timing!T81","v":0},{"$f":"Timing!U81","v":0},{"$f":"Timing!V81","v":0},{"$f":"Timing!W81","v":0},{"$f":"Timing!X81","v":0},{"$f":"Timing!Y81","v":0},{"$f":"Timing!Z81","v":0},{"$f":"Timing!AA81","v":0},{"$f":"Timing!AB81","v":0},{"$f":"Timing!AC81","v":0},{"$f":"Timing!AD81","v":0},{"$f":"Timing!AE81","v":0},{"$f":"Timing!AF81","v":0},{"$f":"Timing!AG81","v":0},{"$f":"Timing!AH81","v":0},{"$f":"Timing!AI81","v":0},{"$f":"Timing!AJ81","v":0},{"$f":"Timing!AK81","v":0},{"$f":"Timing!AL81","v":0},{"$f":"Timing!AM81","v":0},{"$f":"Timing!AN81","v":0},{"$f":"Timing!AO81","v":0},{"$f":"Timing!AP81","v":0},{"$f":"Timing!AQ81","v":0},{"$f":"Timing!AR81","v":0},{"$f":"Timing!AS81","v":0},{"$f":"Timing!AT81","v":0},{"$f":"Timing!AU81","v":0},{"$f":"Timing!AV81","v":0},{"$f":"Timing!AW81","v":0},{"$f":"Timing!AX81","v":0},{"$f":"Timing!AY81","v":0},{"$f":"Timing!AZ81","v":0},{"$f":"Timing!BA81","v":0},{"$f":"Timing!BB81","v":0},{"$f":"Timing!BC81","v":0},{"$f":"Timing!BD81","v":0},{"$f":"Timing!BE81","v":0},{"$f":"Timing!BF81","v":0},{"$f":"Timing!BG81","v":0},{"$f":"Timing!BH81","v":0},{"$f":"Timing!BI81","v":0},{"$f":"Timing!BJ81","v":0},{"$f":"Timing!BK81","v":0},{"$f":"Timing!BL81","v":0},{"$f":"Timing!BM81","v":0},{"$f":"Timing!BN81","v":0},{"$f":"Timing!BO81","v":0},{"$f":"Timing!BP81","v":0},{"$f":"Timing!BQ81","v":0},{"$f":"Timing!BR81","v":0},{"$f":"Timing!BS81","v":0},{"$f":"Timing!BT81","v":0},{"$f":"Timing!BU81","v":0},{"$f":"Timing!BV81","v":0},{"$f":"Timing!BW81","v":0},{"$f":"Timing!BX81","v":0},{"$f":"Timing!BY81","v":0},{"$f":"Timing!BZ81","v":0},{"$f":"Timing!CA81","v":0},{"$f":"Timing!CB81","v":0},{"$f":"Timing!CC81","v":0},{"$f":"Timing!CD81","v":0},{"$f":"Timing!CE81","v":0},{"$f":"Timing!CF81","v":0},{"$f":"Timing!CG81","v":0},{"$f":"Timing!CH81","v":0},{"$f":"Timing!CI81","v":0},{"$f":"Timing!CJ81","v":0},{"$f":"Timing!CK81","v":0},{"$f":"Timing!CL81","v":0},{"$f":"Timing!CM81","v":0},{"$f":"Timing!CN81","v":0},{"$f":"Timing!CO81","v":0},{"$f":"Timing!CP81","v":0},{"$f":"Timing!CQ81","v":0},{"$f":"Timing!CR81","v":0},{"$f":"Timing!CS81","v":0},{"$f":"Timing!CT81","v":0},{"$f":"Timing!CU81","v":0},{"$f":"Timing!CV81","v":0},{"$f":"Timing!CW81","v":0},{"$f":"Timing!CX81","v":0},{"$f":"Timing!CY81","v":1},{"$f":"Timing!CZ81","v":0},{"$f":"Timing!DA81","v":0},{"$f":"Timing!DB81","v":0},{"$f":"Timing!DC81","v":0},{"$f":"Timing!DD81","v":0},{"$f":"Timing!DE81","v":0},{"$f":"Timing!DF81","v":0},{"$f":"Timing!DG81","v":0},{"$f":"Timing!DH81","v":0},{"$f":"Timing!DI81","v":0},{"$f":"Timing!DJ81","v":0},{"$f":"Timing!DK81","v":0},{"$f":"Timing!DL81","v":0},{"$f":"Timing!DM81","v":0},{"$f":"Timing!DN81","v":0},{"$f":"Timing!DO81","v":0},{"$f":"Timing!DP81","v":0},{"$f":"Timing!DQ81","v":0},{"$f":"Timing!DR81","v":0},{"$f":"Timing!DS81","v":0},{"$f":"Timing!DT81","v":0},{"$f":"Timing!DU81","v":0},{"$f":"Timing!DV81","v":0},{"$f":"Timing!DW81","v":0},{"$f":"Timing!DX81","v":0},{"$f":"Timing!DY81","v":0},{"$f":"Timing!DZ81","v":0},{"$f":"Timing!EA81","v":0},{"$f":"Timing!EB81","v":0},{"$f":"Timing!EC81","v":0},{"$f":"Timing!ED81","v":0},{"$f":"Timing!EE81","v":0},{"$f":"Timing!EF81","v":0},{"$f":"Timing!EG81","v":0},{"$f":"Timing!EH81","v":0},{"$f":"Timing!EI81","v":0},{"$f":"Timing!EJ81","v":0},{"$f":"Timing!EK81","v":0},{"$f":"Timing!EL81","v":0},{"$f":"Timing!EM81","v":0},{"$f":"Timing!EN81","v":0},{"$f":"Timing!EO81","v":0},{"$f":"Timing!EP81","v":0},{"$f":"Timing!EQ81","v":0},{"$f":"Timing!ER81","v":0},{"$f":"Timing!ES81","v":0},{"$f":"Timing!ET81","v":0},{"$f":"Timing!EU81","v":0},{"$f":"Timing!EV81","v":0},{"$f":"Timing!EW81","v":0},{"$f":"Timing!EX81","v":0},{"$f":"Timing!EY81","v":0},{"$f":"Timing!EZ81","v":0},{"$f":"Timing!FA81","v":0},{"$f":"Timing!FB81","v":0},{"$f":"Timing!FC81","v":0},{"$f":"Timing!FD81","v":0},{"$f":"Timing!FE81","v":0},{"$f":"Timing!FF81","v":0},{"$f":"Timing!FG81","v":0},{"$f":"Timing!FH81","v":0},{"$f":"Timing!FI81","v":0},{"$f":"Timing!FJ81","v":0},{"$f":"Timing!FK81","v":0},{"$f":"Timing!FL81","v":0},{"$f":"Timing!FM81","v":0},{"$f":"Timing!FN81","v":0},{"$f":"Timing!FO81","v":0},{"$f":"Timing!FP81","v":0},{"$f":"Timing!FQ81","v":0},{"$f":"Timing!FR81","v":0},{"$f":"Timing!FS81","v":0},{"$f":"Timing!FT81","v":0},{"$f":"Timing!FU81","v":0},{"$f":"Timing!FV81","v":0},{"$f":"Timing!FW81","v":0},{"$f":"Timing!FX81","v":0},{"$f":"Timing!FY81","v":0},{"$f":"Timing!FZ81","v":0},{"$f":"Timing!GA81","v":0},{"$f":"Timing!GB81","v":0},{"$f":"Timing!GC81","v":0},{"$f":"Timing!GD81","v":0},{"$f":"Timing!GE81","v":0},{"$f":"Timing!GF81","v":0},{"$f":"Timing!GG81","v":0},{"$f":"Timing!GH81","v":0},{"$f":"Timing!GI81","v":0},{"$f":"Timing!GJ81","v":0},{"$f":"Timing!GK81","v":0},{"$f":"Timing!GL81","v":0},{"$f":"Timing!GM81","v":0},{"$f":"Timing!GN81","v":0},{"$f":"Timing!GO81","v":0},{"$f":"Timing!GP81","v":0},{"$f":"Timing!GQ81","v":0},{"$f":"Timing!GR81","v":0},{"$f":"Timing!GS81","v":0},{"$f":"Timing!GT81","v":0},{"$f":"Timing!GU81","v":0},{"$f":"Timing!GV81","v":0},{"$f":"Timing!GW81","v":0},{"$f":"Timing!GX81","v":0},{"$f":"Timing!GY81","v":0},{"$f":"Timing!GZ81","v":0},{"$f":"Timing!HA81","v":0},{"$f":"Timing!HB81","v":0},{"$f":"Timing!HC81","v":0},{"$f":"Timing!HD81","v":0},{"$f":"Timing!HE81","v":0},{"$f":"Timing!HF81","v":0},{"$f":"Timing!HG81","v":0},{"$f":"Timing!HH81","v":0},{"$f":"Timing!HI81","v":0},{"$f":"Timing!HJ81","v":0},{"$f":"Timing!HK81","v":0},{"$f":"Timing!HL81","v":0},{"$f":"Timing!HM81","v":0},{"$f":"Timing!HN81","v":0},{"$f":"Timing!HO81","v":0},{"$f":"Timing!HP81","v":0},{"$f":"Timing!HQ81","v":0},{"$f":"Timing!HR81","v":0},{"$f":"Timing!HS81","v":0},{"$f":"Timing!HT81","v":0},{"$f":"Timing!HU81","v":0},{"$f":"Timing!HV81","v":0},{"$f":"Timing!HW81","v":0},{"$f":"Timing!HX81","v":0},{"$f":"Timing!HY81","v":0},{"$f":"Timing!HZ81","v":0},{"$f":"Timing!IA81","v":0},{"$f":"Timing!IB81","v":0},{"$f":"Timing!IC81","v":0},{"$f":"Timing!ID81","v":0},{"$f":"Timing!IE81","v":0},{"$f":"Timing!IF81","v":0},{"$f":"Timing!IG81","v":0},{"$f":"Timing!IH81","v":0},{"$f":"Timing!II81","v":0},{"$f":"Timing!IJ81","v":0},{"$f":"Timing!IK81","v":0},{"$f":"Timing!IL81","v":0},{"$f":"Timing!IM81","v":0},{"$f":"Timing!IN81","v":0},{"$f":"Timing!IO81","v":0},{"$f":"Timing!IP81","v":0},{"$f":"Timing!IQ81","v":0},{"$f":"Timing!IR81","v":0},{"$f":"Timing!IS81","v":0},{"$f":"Timing!IT81","v":0},{"$f":"Timing!IU81","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C72,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C82","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J82","v":0},{"$f":"Timing!K82","v":0},{"$f":"Timing!L82","v":0},{"$f":"Timing!M82","v":0},{"$f":"Timing!N82","v":0},{"$f":"Timing!O82","v":0},{"$f":"Timing!P82","v":0},{"$f":"Timing!Q82","v":0},{"$f":"Timing!R82","v":0},{"$f":"Timing!S82","v":0},{"$f":"Timing!T82","v":0},{"$f":"Timing!U82","v":0},{"$f":"Timing!V82","v":0},{"$f":"Timing!W82","v":0},{"$f":"Timing!X82","v":0},{"$f":"Timing!Y82","v":0},{"$f":"Timing!Z82","v":0},{"$f":"Timing!AA82","v":0},{"$f":"Timing!AB82","v":0},{"$f":"Timing!AC82","v":0},{"$f":"Timing!AD82","v":0},{"$f":"Timing!AE82","v":0},{"$f":"Timing!AF82","v":0},{"$f":"Timing!AG82","v":0},{"$f":"Timing!AH82","v":0},{"$f":"Timing!AI82","v":0},{"$f":"Timing!AJ82","v":0},{"$f":"Timing!AK82","v":0},{"$f":"Timing!AL82","v":0},{"$f":"Timing!AM82","v":0},{"$f":"Timing!AN82","v":0},{"$f":"Timing!AO82","v":0},{"$f":"Timing!AP82","v":0},{"$f":"Timing!AQ82","v":0},{"$f":"Timing!AR82","v":0},{"$f":"Timing!AS82","v":0},{"$f":"Timing!AT82","v":0},{"$f":"Timing!AU82","v":0},{"$f":"Timing!AV82","v":0},{"$f":"Timing!AW82","v":0},{"$f":"Timing!AX82","v":0},{"$f":"Timing!AY82","v":0},{"$f":"Timing!AZ82","v":0},{"$f":"Timing!BA82","v":0},{"$f":"Timing!BB82","v":0},{"$f":"Timing!BC82","v":0},{"$f":"Timing!BD82","v":0},{"$f":"Timing!BE82","v":0},{"$f":"Timing!BF82","v":0},{"$f":"Timing!BG82","v":0},{"$f":"Timing!BH82","v":0},{"$f":"Timing!BI82","v":0},{"$f":"Timing!BJ82","v":0},{"$f":"Timing!BK82","v":0},{"$f":"Timing!BL82","v":0},{"$f":"Timing!BM82","v":0},{"$f":"Timing!BN82","v":0},{"$f":"Timing!BO82","v":0},{"$f":"Timing!BP82","v":0},{"$f":"Timing!BQ82","v":0},{"$f":"Timing!BR82","v":0},{"$f":"Timing!BS82","v":0},{"$f":"Timing!BT82","v":0},{"$f":"Timing!BU82","v":0},{"$f":"Timing!BV82","v":0},{"$f":"Timing!BW82","v":0},{"$f":"Timing!BX82","v":0},{"$f":"Timing!BY82","v":0},{"$f":"Timing!BZ82","v":0},{"$f":"Timing!CA82","v":0},{"$f":"Timing!CB82","v":0},{"$f":"Timing!CC82","v":0},{"$f":"Timing!CD82","v":0},{"$f":"Timing!CE82","v":0},{"$f":"Timing!CF82","v":0},{"$f":"Timing!CG82","v":0},{"$f":"Timing!CH82","v":0},{"$f":"Timing!CI82","v":0},{"$f":"Timing!CJ82","v":0},{"$f":"Timing!CK82","v":0},{"$f":"Timing!CL82","v":0},{"$f":"Timing!CM82","v":0},{"$f":"Timing!CN82","v":0},{"$f":"Timing!CO82","v":0},{"$f":"Timing!CP82","v":0},{"$f":"Timing!CQ82","v":0},{"$f":"Timing!CR82","v":0},{"$f":"Timing!CS82","v":0},{"$f":"Timing!CT82","v":0},{"$f":"Timing!CU82","v":0},{"$f":"Timing!CV82","v":0},{"$f":"Timing!CW82","v":0},{"$f":"Timing!CX82","v":0},{"$f":"Timing!CY82","v":0},{"$f":"Timing!CZ82","v":0},{"$f":"Timing!DA82","v":0},{"$f":"Timing!DB82","v":0},{"$f":"Timing!DC82","v":0},{"$f":"Timing!DD82","v":0},{"$f":"Timing!DE82","v":0},{"$f":"Timing!DF82","v":0},{"$f":"Timing!DG82","v":0},{"$f":"Timing!DH82","v":0},{"$f":"Timing!DI82","v":0},{"$f":"Timing!DJ82","v":0},{"$f":"Timing!DK82","v":0},{"$f":"Timing!DL82","v":0},{"$f":"Timing!DM82","v":0},{"$f":"Timing!DN82","v":0},{"$f":"Timing!DO82","v":0},{"$f":"Timing!DP82","v":0},{"$f":"Timing!DQ82","v":0},{"$f":"Timing!DR82","v":0},{"$f":"Timing!DS82","v":0},{"$f":"Timing!DT82","v":0},{"$f":"Timing!DU82","v":0},{"$f":"Timing!DV82","v":0},{"$f":"Timing!DW82","v":0},{"$f":"Timing!DX82","v":0},{"$f":"Timing!DY82","v":0},{"$f":"Timing!DZ82","v":0},{"$f":"Timing!EA82","v":0},{"$f":"Timing!EB82","v":0},{"$f":"Timing!EC82","v":0},{"$f":"Timing!ED82","v":0},{"$f":"Timing!EE82","v":0},{"$f":"Timing!EF82","v":0},{"$f":"Timing!EG82","v":0},{"$f":"Timing!EH82","v":0},{"$f":"Timing!EI82","v":0},{"$f":"Timing!EJ82","v":0},{"$f":"Timing!EK82","v":0},{"$f":"Timing!EL82","v":0},{"$f":"Timing!EM82","v":1},{"$f":"Timing!EN82","v":0},{"$f":"Timing!EO82","v":0},{"$f":"Timing!EP82","v":0},{"$f":"Timing!EQ82","v":0},{"$f":"Timing!ER82","v":0},{"$f":"Timing!ES82","v":0},{"$f":"Timing!ET82","v":0},{"$f":"Timing!EU82","v":0},{"$f":"Timing!EV82","v":0},{"$f":"Timing!EW82","v":0},{"$f":"Timing!EX82","v":0},{"$f":"Timing!EY82","v":0},{"$f":"Timing!EZ82","v":0},{"$f":"Timing!FA82","v":0},{"$f":"Timing!FB82","v":0},{"$f":"Timing!FC82","v":0},{"$f":"Timing!FD82","v":0},{"$f":"Timing!FE82","v":0},{"$f":"Timing!FF82","v":0},{"$f":"Timing!FG82","v":0},{"$f":"Timing!FH82","v":0},{"$f":"Timing!FI82","v":0},{"$f":"Timing!FJ82","v":0},{"$f":"Timing!FK82","v":0},{"$f":"Timing!FL82","v":0},{"$f":"Timing!FM82","v":0},{"$f":"Timing!FN82","v":0},{"$f":"Timing!FO82","v":0},{"$f":"Timing!FP82","v":0},{"$f":"Timing!FQ82","v":0},{"$f":"Timing!FR82","v":0},{"$f":"Timing!FS82","v":0},{"$f":"Timing!FT82","v":0},{"$f":"Timing!FU82","v":0},{"$f":"Timing!FV82","v":0},{"$f":"Timing!FW82","v":0},{"$f":"Timing!FX82","v":0},{"$f":"Timing!FY82","v":0},{"$f":"Timing!FZ82","v":0},{"$f":"Timing!GA82","v":0},{"$f":"Timing!GB82","v":0},{"$f":"Timing!GC82","v":0},{"$f":"Timing!GD82","v":0},{"$f":"Timing!GE82","v":0},{"$f":"Timing!GF82","v":0},{"$f":"Timing!GG82","v":0},{"$f":"Timing!GH82","v":0},{"$f":"Timing!GI82","v":0},{"$f":"Timing!GJ82","v":0},{"$f":"Timing!GK82","v":0},{"$f":"Timing!GL82","v":0},{"$f":"Timing!GM82","v":0},{"$f":"Timing!GN82","v":0},{"$f":"Timing!GO82","v":0},{"$f":"Timing!GP82","v":0},{"$f":"Timing!GQ82","v":0},{"$f":"Timing!GR82","v":0},{"$f":"Timing!GS82","v":0},{"$f":"Timing!GT82","v":0},{"$f":"Timing!GU82","v":0},{"$f":"Timing!GV82","v":0},{"$f":"Timing!GW82","v":0},{"$f":"Timing!GX82","v":0},{"$f":"Timing!GY82","v":0},{"$f":"Timing!GZ82","v":0},{"$f":"Timing!HA82","v":0},{"$f":"Timing!HB82","v":0},{"$f":"Timing!HC82","v":0},{"$f":"Timing!HD82","v":0},{"$f":"Timing!HE82","v":0},{"$f":"Timing!HF82","v":0},{"$f":"Timing!HG82","v":0},{"$f":"Timing!HH82","v":0},{"$f":"Timing!HI82","v":0},{"$f":"Timing!HJ82","v":0},{"$f":"Timing!HK82","v":0},{"$f":"Timing!HL82","v":0},{"$f":"Timing!HM82","v":0},{"$f":"Timing!HN82","v":0},{"$f":"Timing!HO82","v":0},{"$f":"Timing!HP82","v":0},{"$f":"Timing!HQ82","v":0},{"$f":"Timing!HR82","v":0},{"$f":"Timing!HS82","v":0},{"$f":"Timing!HT82","v":0},{"$f":"Timing!HU82","v":0},{"$f":"Timing!HV82","v":0},{"$f":"Timing!HW82","v":0},{"$f":"Timing!HX82","v":0},{"$f":"Timing!HY82","v":0},{"$f":"Timing!HZ82","v":0},{"$f":"Timing!IA82","v":0},{"$f":"Timing!IB82","v":0},{"$f":"Timing!IC82","v":0},{"$f":"Timing!ID82","v":0},{"$f":"Timing!IE82","v":0},{"$f":"Timing!IF82","v":0},{"$f":"Timing!IG82","v":0},{"$f":"Timing!IH82","v":0},{"$f":"Timing!II82","v":0},{"$f":"Timing!IJ82","v":0},{"$f":"Timing!IK82","v":0},{"$f":"Timing!IL82","v":0},{"$f":"Timing!IM82","v":0},{"$f":"Timing!IN82","v":0},{"$f":"Timing!IO82","v":0},{"$f":"Timing!IP82","v":0},{"$f":"Timing!IQ82","v":0},{"$f":"Timing!IR82","v":0},{"$f":"Timing!IS82","v":0},{"$f":"Timing!IT82","v":0},{"$f":"Timing!IU82","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C73,NHFIC_DebtFacilities,0))","v":5},{"$f":"Timing!C83","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J83","v":0},{"$f":"Timing!K83","v":0},{"$f":"Timing!L83","v":0},{"$f":"Timing!M83","v":0},{"$f":"Timing!N83","v":0},{"$f":"Timing!O83","v":0},{"$f":"Timing!P83","v":0},{"$f":"Timing!Q83","v":0},{"$f":"Timing!R83","v":0},{"$f":"Timing!S83","v":0},{"$f":"Timing!T83","v":0},{"$f":"Timing!U83","v":0},{"$f":"Timing!V83","v":0},{"$f":"Timing!W83","v":0},{"$f":"Timing!X83","v":0},{"$f":"Timing!Y83","v":0},{"$f":"Timing!Z83","v":0},{"$f":"Timing!AA83","v":0},{"$f":"Timing!AB83","v":0},{"$f":"Timing!AC83","v":0},{"$f":"Timing!AD83","v":0},{"$f":"Timing!AE83","v":0},{"$f":"Timing!AF83","v":0},{"$f":"Timing!AG83","v":0},{"$f":"Timing!AH83","v":0},{"$f":"Timing!AI83","v":0},{"$f":"Timing!AJ83","v":0},{"$f":"Timing!AK83","v":0},{"$f":"Timing!AL83","v":0},{"$f":"Timing!AM83","v":0},{"$f":"Timing!AN83","v":0},{"$f":"Timing!AO83","v":0},{"$f":"Timing!AP83","v":0},{"$f":"Timing!AQ83","v":0},{"$f":"Timing!AR83","v":0},{"$f":"Timing!AS83","v":0},{"$f":"Timing!AT83","v":0},{"$f":"Timing!AU83","v":0},{"$f":"Timing!AV83","v":0},{"$f":"Timing!AW83","v":0},{"$f":"Timing!AX83","v":0},{"$f":"Timing!AY83","v":0},{"$f":"Timing!AZ83","v":0},{"$f":"Timing!BA83","v":0},{"$f":"Timing!BB83","v":0},{"$f":"Timing!BC83","v":0},{"$f":"Timing!BD83","v":0},{"$f":"Timing!BE83","v":0},{"$f":"Timing!BF83","v":0},{"$f":"Timing!BG83","v":0},{"$f":"Timing!BH83","v":0},{"$f":"Timing!BI83","v":0},{"$f":"Timing!BJ83","v":0},{"$f":"Timing!BK83","v":0},{"$f":"Timing!BL83","v":0},{"$f":"Timing!BM83","v":0},{"$f":"Timing!BN83","v":0},{"$f":"Timing!BO83","v":0},{"$f":"Timing!BP83","v":0},{"$f":"Timing!BQ83","v":0},{"$f":"Timing!BR83","v":0},{"$f":"Timing!BS83","v":0},{"$f":"Timing!BT83","v":0},{"$f":"Timing!BU83","v":0},{"$f":"Timing!BV83","v":0},{"$f":"Timing!BW83","v":0},{"$f":"Timing!BX83","v":0},{"$f":"Timing!BY83","v":0},{"$f":"Timing!BZ83","v":0},{"$f":"Timing!CA83","v":0},{"$f":"Timing!CB83","v":0},{"$f":"Timing!CC83","v":0},{"$f":"Timing!CD83","v":0},{"$f":"Timing!CE83","v":0},{"$f":"Timing!CF83","v":0},{"$f":"Timing!CG83","v":0},{"$f":"Timing!CH83","v":0},{"$f":"Timing!CI83","v":0},{"$f":"Timing!CJ83","v":0},{"$f":"Timing!CK83","v":0},{"$f":"Timing!CL83","v":0},{"$f":"Timing!CM83","v":0},{"$f":"Timing!CN83","v":0},{"$f":"Timing!CO83","v":0},{"$f":"Timing!CP83","v":0},{"$f":"Timing!CQ83","v":0},{"$f":"Timing!CR83","v":0},{"$f":"Timing!CS83","v":0},{"$f":"Timing!CT83","v":0},{"$f":"Timing!CU83","v":0},{"$f":"Timing!CV83","v":0},{"$f":"Timing!CW83","v":0},{"$f":"Timing!CX83","v":0},{"$f":"Timing!CY83","v":0},{"$f":"Timing!CZ83","v":0},{"$f":"Timing!DA83","v":0},{"$f":"Timing!DB83","v":0},{"$f":"Timing!DC83","v":0},{"$f":"Timing!DD83","v":0},{"$f":"Timing!DE83","v":0},{"$f":"Timing!DF83","v":0},{"$f":"Timing!DG83","v":0},{"$f":"Timing!DH83","v":0},{"$f":"Timing!DI83","v":0},{"$f":"Timing!DJ83","v":0},{"$f":"Timing!DK83","v":0},{"$f":"Timing!DL83","v":0},{"$f":"Timing!DM83","v":0},{"$f":"Timing!DN83","v":0},{"$f":"Timing!DO83","v":0},{"$f":"Timing!DP83","v":0},{"$f":"Timing!DQ83","v":0},{"$f":"Timing!DR83","v":0},{"$f":"Timing!DS83","v":0},{"$f":"Timing!DT83","v":0},{"$f":"Timing!DU83","v":0},{"$f":"Timing!DV83","v":0},{"$f":"Timing!DW83","v":0},{"$f":"Timing!DX83","v":0},{"$f":"Timing!DY83","v":0},{"$f":"Timing!DZ83","v":0},{"$f":"Timing!EA83","v":0},{"$f":"Timing!EB83","v":0},{"$f":"Timing!EC83","v":0},{"$f":"Timing!ED83","v":0},{"$f":"Timing!EE83","v":0},{"$f":"Timing!EF83","v":0},{"$f":"Timing!EG83","v":0},{"$f":"Timing!EH83","v":0},{"$f":"Timing!EI83","v":0},{"$f":"Timing!EJ83","v":0},{"$f":"Timing!EK83","v":0},{"$f":"Timing!EL83","v":0},{"$f":"Timing!EM83","v":0},{"$f":"Timing!EN83","v":0},{"$f":"Timing!EO83","v":0},{"$f":"Timing!EP83","v":0},{"$f":"Timing!EQ83","v":0},{"$f":"Timing!ER83","v":0},{"$f":"Timing!ES83","v":0},{"$f":"Timing!ET83","v":0},{"$f":"Timing!EU83","v":0},{"$f":"Timing!EV83","v":0},{"$f":"Timing!EW83","v":0},{"$f":"Timing!EX83","v":0},{"$f":"Timing!EY83","v":0},{"$f":"Timing!EZ83","v":0},{"$f":"Timing!FA83","v":0},{"$f":"Timing!FB83","v":0},{"$f":"Timing!FC83","v":0},{"$f":"Timing!FD83","v":0},{"$f":"Timing!FE83","v":0},{"$f":"Timing!FF83","v":0},{"$f":"Timing!FG83","v":0},{"$f":"Timing!FH83","v":0},{"$f":"Timing!FI83","v":0},{"$f":"Timing!FJ83","v":0},{"$f":"Timing!FK83","v":0},{"$f":"Timing!FL83","v":0},{"$f":"Timing!FM83","v":0},{"$f":"Timing!FN83","v":0},{"$f":"Timing!FO83","v":0},{"$f":"Timing!FP83","v":0},{"$f":"Timing!FQ83","v":0},{"$f":"Timing!FR83","v":0},{"$f":"Timing!FS83","v":0},{"$f":"Timing!FT83","v":0},{"$f":"Timing!FU83","v":0},{"$f":"Timing!FV83","v":0},{"$f":"Timing!FW83","v":0},{"$f":"Timing!FX83","v":0},{"$f":"Timing!FY83","v":0},{"$f":"Timing!FZ83","v":0},{"$f":"Timing!GA83","v":1},{"$f":"Timing!GB83","v":0},{"$f":"Timing!GC83","v":0},{"$f":"Timing!GD83","v":0},{"$f":"Timing!GE83","v":0},{"$f":"Timing!GF83","v":0},{"$f":"Timing!GG83","v":0},{"$f":"Timing!GH83","v":0},{"$f":"Timing!GI83","v":0},{"$f":"Timing!GJ83","v":0},{"$f":"Timing!GK83","v":0},{"$f":"Timing!GL83","v":0},{"$f":"Timing!GM83","v":0},{"$f":"Timing!GN83","v":0},{"$f":"Timing!GO83","v":0},{"$f":"Timing!GP83","v":0},{"$f":"Timing!GQ83","v":0},{"$f":"Timing!GR83","v":0},{"$f":"Timing!GS83","v":0},{"$f":"Timing!GT83","v":0},{"$f":"Timing!GU83","v":0},{"$f":"Timing!GV83","v":0},{"$f":"Timing!GW83","v":0},{"$f":"Timing!GX83","v":0},{"$f":"Timing!GY83","v":0},{"$f":"Timing!GZ83","v":0},{"$f":"Timing!HA83","v":0},{"$f":"Timing!HB83","v":0},{"$f":"Timing!HC83","v":0},{"$f":"Timing!HD83","v":0},{"$f":"Timing!HE83","v":0},{"$f":"Timing!HF83","v":0},{"$f":"Timing!HG83","v":0},{"$f":"Timing!HH83","v":0},{"$f":"Timing!HI83","v":0},{"$f":"Timing!HJ83","v":0},{"$f":"Timing!HK83","v":0},{"$f":"Timing!HL83","v":0},{"$f":"Timing!HM83","v":0},{"$f":"Timing!HN83","v":0},{"$f":"Timing!HO83","v":0},{"$f":"Timing!HP83","v":0},{"$f":"Timing!HQ83","v":0},{"$f":"Timing!HR83","v":0},{"$f":"Timing!HS83","v":0},{"$f":"Timing!HT83","v":0},{"$f":"Timing!HU83","v":0},{"$f":"Timing!HV83","v":0},{"$f":"Timing!HW83","v":0},{"$f":"Timing!HX83","v":0},{"$f":"Timing!HY83","v":0},{"$f":"Timing!HZ83","v":0},{"$f":"Timing!IA83","v":0},{"$f":"Timing!IB83","v":0},{"$f":"Timing!IC83","v":0},{"$f":"Timing!ID83","v":0},{"$f":"Timing!IE83","v":0},{"$f":"Timing!IF83","v":0},{"$f":"Timing!IG83","v":0},{"$f":"Timing!IH83","v":0},{"$f":"Timing!II83","v":0},{"$f":"Timing!IJ83","v":0},{"$f":"Timing!IK83","v":0},{"$f":"Timing!IL83","v":0},{"$f":"Timing!IM83","v":0},{"$f":"Timing!IN83","v":0},{"$f":"Timing!IO83","v":0},{"$f":"Timing!IP83","v":0},{"$f":"Timing!IQ83","v":0},{"$f":"Timing!IR83","v":0},{"$f":"Timing!IS83","v":0},{"$f":"Timing!IT83","v":0},{"$f":"Timing!IU83","v":0}]
[]
[null,null,"NHFIC Debt End Flags"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C76,NHFIC_DebtFacilities,0))","v":1},{"$f":"Timing!C86","v":"NHFIC Debt Facility 1"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J86","v":0},{"$f":"Timing!K86","v":0},{"$f":"Timing!L86","v":0},{"$f":"Timing!M86","v":0},{"$f":"Timing!N86","v":0},{"$f":"Timing!O86","v":0},{"$f":"Timing!P86","v":0},{"$f":"Timing!Q86","v":0},{"$f":"Timing!R86","v":0},{"$f":"Timing!S86","v":0},{"$f":"Timing!T86","v":0},{"$f":"Timing!U86","v":0},{"$f":"Timing!V86","v":0},{"$f":"Timing!W86","v":0},{"$f":"Timing!X86","v":0},{"$f":"Timing!Y86","v":0},{"$f":"Timing!Z86","v":0},{"$f":"Timing!AA86","v":0},{"$f":"Timing!AB86","v":0},{"$f":"Timing!AC86","v":0},{"$f":"Timing!AD86","v":0},{"$f":"Timing!AE86","v":0},{"$f":"Timing!AF86","v":0},{"$f":"Timing!AG86","v":0},{"$f":"Timing!AH86","v":0},{"$f":"Timing!AI86","v":0},{"$f":"Timing!AJ86","v":0},{"$f":"Timing!AK86","v":0},{"$f":"Timing!AL86","v":0},{"$f":"Timing!AM86","v":0},{"$f":"Timing!AN86","v":0},{"$f":"Timing!AO86","v":0},{"$f":"Timing!AP86","v":0},{"$f":"Timing!AQ86","v":0},{"$f":"Timing!AR86","v":0},{"$f":"Timing!AS86","v":0},{"$f":"Timing!AT86","v":0},{"$f":"Timing!AU86","v":0},{"$f":"Timing!AV86","v":0},{"$f":"Timing!AW86","v":0},{"$f":"Timing!AX86","v":0},{"$f":"Timing!AY86","v":0},{"$f":"Timing!AZ86","v":0},{"$f":"Timing!BA86","v":0},{"$f":"Timing!BB86","v":0},{"$f":"Timing!BC86","v":0},{"$f":"Timing!BD86","v":0},{"$f":"Timing!BE86","v":0},{"$f":"Timing!BF86","v":0},{"$f":"Timing!BG86","v":0},{"$f":"Timing!BH86","v":0},{"$f":"Timing!BI86","v":0},{"$f":"Timing!BJ86","v":0},{"$f":"Timing!BK86","v":1},{"$f":"Timing!BL86","v":0},{"$f":"Timing!BM86","v":0},{"$f":"Timing!BN86","v":0},{"$f":"Timing!BO86","v":0},{"$f":"Timing!BP86","v":0},{"$f":"Timing!BQ86","v":0},{"$f":"Timing!BR86","v":0},{"$f":"Timing!BS86","v":0},{"$f":"Timing!BT86","v":0},{"$f":"Timing!BU86","v":0},{"$f":"Timing!BV86","v":0},{"$f":"Timing!BW86","v":0},{"$f":"Timing!BX86","v":0},{"$f":"Timing!BY86","v":0},{"$f":"Timing!BZ86","v":0},{"$f":"Timing!CA86","v":0},{"$f":"Timing!CB86","v":0},{"$f":"Timing!CC86","v":0},{"$f":"Timing!CD86","v":0},{"$f":"Timing!CE86","v":0},{"$f":"Timing!CF86","v":0},{"$f":"Timing!CG86","v":0},{"$f":"Timing!CH86","v":0},{"$f":"Timing!CI86","v":0},{"$f":"Timing!CJ86","v":0},{"$f":"Timing!CK86","v":0},{"$f":"Timing!CL86","v":0},{"$f":"Timing!CM86","v":0},{"$f":"Timing!CN86","v":0},{"$f":"Timing!CO86","v":0},{"$f":"Timing!CP86","v":0},{"$f":"Timing!CQ86","v":0},{"$f":"Timing!CR86","v":0},{"$f":"Timing!CS86","v":0},{"$f":"Timing!CT86","v":0},{"$f":"Timing!CU86","v":0},{"$f":"Timing!CV86","v":0},{"$f":"Timing!CW86","v":0},{"$f":"Timing!CX86","v":0},{"$f":"Timing!CY86","v":0},{"$f":"Timing!CZ86","v":0},{"$f":"Timing!DA86","v":0},{"$f":"Timing!DB86","v":0},{"$f":"Timing!DC86","v":0},{"$f":"Timing!DD86","v":0},{"$f":"Timing!DE86","v":0},{"$f":"Timing!DF86","v":0},{"$f":"Timing!DG86","v":0},{"$f":"Timing!DH86","v":0},{"$f":"Timing!DI86","v":0},{"$f":"Timing!DJ86","v":0},{"$f":"Timing!DK86","v":0},{"$f":"Timing!DL86","v":0},{"$f":"Timing!DM86","v":0},{"$f":"Timing!DN86","v":0},{"$f":"Timing!DO86","v":0},{"$f":"Timing!DP86","v":0},{"$f":"Timing!DQ86","v":0},{"$f":"Timing!DR86","v":0},{"$f":"Timing!DS86","v":0},{"$f":"Timing!DT86","v":0},{"$f":"Timing!DU86","v":0},{"$f":"Timing!DV86","v":0},{"$f":"Timing!DW86","v":0},{"$f":"Timing!DX86","v":0},{"$f":"Timing!DY86","v":0},{"$f":"Timing!DZ86","v":0},{"$f":"Timing!EA86","v":0},{"$f":"Timing!EB86","v":0},{"$f":"Timing!EC86","v":0},{"$f":"Timing!ED86","v":0},{"$f":"Timing!EE86","v":0},{"$f":"Timing!EF86","v":0},{"$f":"Timing!EG86","v":0},{"$f":"Timing!EH86","v":0},{"$f":"Timing!EI86","v":0},{"$f":"Timing!EJ86","v":0},{"$f":"Timing!EK86","v":0},{"$f":"Timing!EL86","v":0},{"$f":"Timing!EM86","v":0},{"$f":"Timing!EN86","v":0},{"$f":"Timing!EO86","v":0},{"$f":"Timing!EP86","v":0},{"$f":"Timing!EQ86","v":0},{"$f":"Timing!ER86","v":0},{"$f":"Timing!ES86","v":0},{"$f":"Timing!ET86","v":0},{"$f":"Timing!EU86","v":0},{"$f":"Timing!EV86","v":0},{"$f":"Timing!EW86","v":0},{"$f":"Timing!EX86","v":0},{"$f":"Timing!EY86","v":0},{"$f":"Timing!EZ86","v":0},{"$f":"Timing!FA86","v":0},{"$f":"Timing!FB86","v":0},{"$f":"Timing!FC86","v":0},{"$f":"Timing!FD86","v":0},{"$f":"Timing!FE86","v":0},{"$f":"Timing!FF86","v":0},{"$f":"Timing!FG86","v":0},{"$f":"Timing!FH86","v":0},{"$f":"Timing!FI86","v":0},{"$f":"Timing!FJ86","v":0},{"$f":"Timing!FK86","v":0},{"$f":"Timing!FL86","v":0},{"$f":"Timing!FM86","v":0},{"$f":"Timing!FN86","v":0},{"$f":"Timing!FO86","v":0},{"$f":"Timing!FP86","v":0},{"$f":"Timing!FQ86","v":0},{"$f":"Timing!FR86","v":0},{"$f":"Timing!FS86","v":0},{"$f":"Timing!FT86","v":0},{"$f":"Timing!FU86","v":0},{"$f":"Timing!FV86","v":0},{"$f":"Timing!FW86","v":0},{"$f":"Timing!FX86","v":0},{"$f":"Timing!FY86","v":0},{"$f":"Timing!FZ86","v":0},{"$f":"Timing!GA86","v":0},{"$f":"Timing!GB86","v":0},{"$f":"Timing!GC86","v":0},{"$f":"Timing!GD86","v":0},{"$f":"Timing!GE86","v":0},{"$f":"Timing!GF86","v":0},{"$f":"Timing!GG86","v":0},{"$f":"Timing!GH86","v":0},{"$f":"Timing!GI86","v":0},{"$f":"Timing!GJ86","v":0},{"$f":"Timing!GK86","v":0},{"$f":"Timing!GL86","v":0},{"$f":"Timing!GM86","v":0},{"$f":"Timing!GN86","v":0},{"$f":"Timing!GO86","v":0},{"$f":"Timing!GP86","v":0},{"$f":"Timing!GQ86","v":0},{"$f":"Timing!GR86","v":0},{"$f":"Timing!GS86","v":0},{"$f":"Timing!GT86","v":0},{"$f":"Timing!GU86","v":0},{"$f":"Timing!GV86","v":0},{"$f":"Timing!GW86","v":0},{"$f":"Timing!GX86","v":0},{"$f":"Timing!GY86","v":0},{"$f":"Timing!GZ86","v":0},{"$f":"Timing!HA86","v":0},{"$f":"Timing!HB86","v":0},{"$f":"Timing!HC86","v":0},{"$f":"Timing!HD86","v":0},{"$f":"Timing!HE86","v":0},{"$f":"Timing!HF86","v":0},{"$f":"Timing!HG86","v":0},{"$f":"Timing!HH86","v":0},{"$f":"Timing!HI86","v":0},{"$f":"Timing!HJ86","v":0},{"$f":"Timing!HK86","v":0},{"$f":"Timing!HL86","v":0},{"$f":"Timing!HM86","v":0},{"$f":"Timing!HN86","v":0},{"$f":"Timing!HO86","v":0},{"$f":"Timing!HP86","v":0},{"$f":"Timing!HQ86","v":0},{"$f":"Timing!HR86","v":0},{"$f":"Timing!HS86","v":0},{"$f":"Timing!HT86","v":0},{"$f":"Timing!HU86","v":0},{"$f":"Timing!HV86","v":0},{"$f":"Timing!HW86","v":0},{"$f":"Timing!HX86","v":0},{"$f":"Timing!HY86","v":0},{"$f":"Timing!HZ86","v":0},{"$f":"Timing!IA86","v":0},{"$f":"Timing!IB86","v":0},{"$f":"Timing!IC86","v":0},{"$f":"Timing!ID86","v":0},{"$f":"Timing!IE86","v":0},{"$f":"Timing!IF86","v":0},{"$f":"Timing!IG86","v":0},{"$f":"Timing!IH86","v":0},{"$f":"Timing!II86","v":0},{"$f":"Timing!IJ86","v":0},{"$f":"Timing!IK86","v":0},{"$f":"Timing!IL86","v":0},{"$f":"Timing!IM86","v":0},{"$f":"Timing!IN86","v":0},{"$f":"Timing!IO86","v":0},{"$f":"Timing!IP86","v":0},{"$f":"Timing!IQ86","v":0},{"$f":"Timing!IR86","v":0},{"$f":"Timing!IS86","v":0},{"$f":"Timing!IT86","v":0},{"$f":"Timing!IU86","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C77,NHFIC_DebtFacilities,0))","v":2},{"$f":"Timing!C87","v":"NHFIC Debt Facility 2"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J87","v":0},{"$f":"Timing!K87","v":0},{"$f":"Timing!L87","v":0},{"$f":"Timing!M87","v":0},{"$f":"Timing!N87","v":0},{"$f":"Timing!O87","v":0},{"$f":"Timing!P87","v":0},{"$f":"Timing!Q87","v":0},{"$f":"Timing!R87","v":0},{"$f":"Timing!S87","v":0},{"$f":"Timing!T87","v":0},{"$f":"Timing!U87","v":0},{"$f":"Timing!V87","v":0},{"$f":"Timing!W87","v":0},{"$f":"Timing!X87","v":0},{"$f":"Timing!Y87","v":0},{"$f":"Timing!Z87","v":0},{"$f":"Timing!AA87","v":0},{"$f":"Timing!AB87","v":0},{"$f":"Timing!AC87","v":0},{"$f":"Timing!AD87","v":0},{"$f":"Timing!AE87","v":0},{"$f":"Timing!AF87","v":0},{"$f":"Timing!AG87","v":0},{"$f":"Timing!AH87","v":0},{"$f":"Timing!AI87","v":0},{"$f":"Timing!AJ87","v":0},{"$f":"Timing!AK87","v":0},{"$f":"Timing!AL87","v":0},{"$f":"Timing!AM87","v":0},{"$f":"Timing!AN87","v":0},{"$f":"Timing!AO87","v":0},{"$f":"Timing!AP87","v":0},{"$f":"Timing!AQ87","v":0},{"$f":"Timing!AR87","v":0},{"$f":"Timing!AS87","v":0},{"$f":"Timing!AT87","v":0},{"$f":"Timing!AU87","v":0},{"$f":"Timing!AV87","v":0},{"$f":"Timing!AW87","v":0},{"$f":"Timing!AX87","v":0},{"$f":"Timing!AY87","v":0},{"$f":"Timing!AZ87","v":0},{"$f":"Timing!BA87","v":0},{"$f":"Timing!BB87","v":0},{"$f":"Timing!BC87","v":0},{"$f":"Timing!BD87","v":0},{"$f":"Timing!BE87","v":0},{"$f":"Timing!BF87","v":0},{"$f":"Timing!BG87","v":0},{"$f":"Timing!BH87","v":0},{"$f":"Timing!BI87","v":0},{"$f":"Timing!BJ87","v":0},{"$f":"Timing!BK87","v":0},{"$f":"Timing!BL87","v":0},{"$f":"Timing!BM87","v":0},{"$f":"Timing!BN87","v":0},{"$f":"Timing!BO87","v":0},{"$f":"Timing!BP87","v":0},{"$f":"Timing!BQ87","v":0},{"$f":"Timing!BR87","v":0},{"$f":"Timing!BS87","v":0},{"$f":"Timing!BT87","v":0},{"$f":"Timing!BU87","v":0},{"$f":"Timing!BV87","v":0},{"$f":"Timing!BW87","v":0},{"$f":"Timing!BX87","v":0},{"$f":"Timing!BY87","v":0},{"$f":"Timing!BZ87","v":0},{"$f":"Timing!CA87","v":0},{"$f":"Timing!CB87","v":0},{"$f":"Timing!CC87","v":0},{"$f":"Timing!CD87","v":0},{"$f":"Timing!CE87","v":0},{"$f":"Timing!CF87","v":0},{"$f":"Timing!CG87","v":0},{"$f":"Timing!CH87","v":0},{"$f":"Timing!CI87","v":0},{"$f":"Timing!CJ87","v":0},{"$f":"Timing!CK87","v":0},{"$f":"Timing!CL87","v":0},{"$f":"Timing!CM87","v":0},{"$f":"Timing!CN87","v":0},{"$f":"Timing!CO87","v":0},{"$f":"Timing!CP87","v":0},{"$f":"Timing!CQ87","v":0},{"$f":"Timing!CR87","v":0},{"$f":"Timing!CS87","v":0},{"$f":"Timing!CT87","v":0},{"$f":"Timing!CU87","v":0},{"$f":"Timing!CV87","v":0},{"$f":"Timing!CW87","v":0},{"$f":"Timing!CX87","v":0},{"$f":"Timing!CY87","v":1},{"$f":"Timing!CZ87","v":0},{"$f":"Timing!DA87","v":0},{"$f":"Timing!DB87","v":0},{"$f":"Timing!DC87","v":0},{"$f":"Timing!DD87","v":0},{"$f":"Timing!DE87","v":0},{"$f":"Timing!DF87","v":0},{"$f":"Timing!DG87","v":0},{"$f":"Timing!DH87","v":0},{"$f":"Timing!DI87","v":0},{"$f":"Timing!DJ87","v":0},{"$f":"Timing!DK87","v":0},{"$f":"Timing!DL87","v":0},{"$f":"Timing!DM87","v":0},{"$f":"Timing!DN87","v":0},{"$f":"Timing!DO87","v":0},{"$f":"Timing!DP87","v":0},{"$f":"Timing!DQ87","v":0},{"$f":"Timing!DR87","v":0},{"$f":"Timing!DS87","v":0},{"$f":"Timing!DT87","v":0},{"$f":"Timing!DU87","v":0},{"$f":"Timing!DV87","v":0},{"$f":"Timing!DW87","v":0},{"$f":"Timing!DX87","v":0},{"$f":"Timing!DY87","v":0},{"$f":"Timing!DZ87","v":0},{"$f":"Timing!EA87","v":0},{"$f":"Timing!EB87","v":0},{"$f":"Timing!EC87","v":0},{"$f":"Timing!ED87","v":0},{"$f":"Timing!EE87","v":0},{"$f":"Timing!EF87","v":0},{"$f":"Timing!EG87","v":0},{"$f":"Timing!EH87","v":0},{"$f":"Timing!EI87","v":0},{"$f":"Timing!EJ87","v":0},{"$f":"Timing!EK87","v":0},{"$f":"Timing!EL87","v":0},{"$f":"Timing!EM87","v":0},{"$f":"Timing!EN87","v":0},{"$f":"Timing!EO87","v":0},{"$f":"Timing!EP87","v":0},{"$f":"Timing!EQ87","v":0},{"$f":"Timing!ER87","v":0},{"$f":"Timing!ES87","v":0},{"$f":"Timing!ET87","v":0},{"$f":"Timing!EU87","v":0},{"$f":"Timing!EV87","v":0},{"$f":"Timing!EW87","v":0},{"$f":"Timing!EX87","v":0},{"$f":"Timing!EY87","v":0},{"$f":"Timing!EZ87","v":0},{"$f":"Timing!FA87","v":0},{"$f":"Timing!FB87","v":0},{"$f":"Timing!FC87","v":0},{"$f":"Timing!FD87","v":0},{"$f":"Timing!FE87","v":0},{"$f":"Timing!FF87","v":0},{"$f":"Timing!FG87","v":0},{"$f":"Timing!FH87","v":0},{"$f":"Timing!FI87","v":0},{"$f":"Timing!FJ87","v":0},{"$f":"Timing!FK87","v":0},{"$f":"Timing!FL87","v":0},{"$f":"Timing!FM87","v":0},{"$f":"Timing!FN87","v":0},{"$f":"Timing!FO87","v":0},{"$f":"Timing!FP87","v":0},{"$f":"Timing!FQ87","v":0},{"$f":"Timing!FR87","v":0},{"$f":"Timing!FS87","v":0},{"$f":"Timing!FT87","v":0},{"$f":"Timing!FU87","v":0},{"$f":"Timing!FV87","v":0},{"$f":"Timing!FW87","v":0},{"$f":"Timing!FX87","v":0},{"$f":"Timing!FY87","v":0},{"$f":"Timing!FZ87","v":0},{"$f":"Timing!GA87","v":0},{"$f":"Timing!GB87","v":0},{"$f":"Timing!GC87","v":0},{"$f":"Timing!GD87","v":0},{"$f":"Timing!GE87","v":0},{"$f":"Timing!GF87","v":0},{"$f":"Timing!GG87","v":0},{"$f":"Timing!GH87","v":0},{"$f":"Timing!GI87","v":0},{"$f":"Timing!GJ87","v":0},{"$f":"Timing!GK87","v":0},{"$f":"Timing!GL87","v":0},{"$f":"Timing!GM87","v":0},{"$f":"Timing!GN87","v":0},{"$f":"Timing!GO87","v":0},{"$f":"Timing!GP87","v":0},{"$f":"Timing!GQ87","v":0},{"$f":"Timing!GR87","v":0},{"$f":"Timing!GS87","v":0},{"$f":"Timing!GT87","v":0},{"$f":"Timing!GU87","v":0},{"$f":"Timing!GV87","v":0},{"$f":"Timing!GW87","v":0},{"$f":"Timing!GX87","v":0},{"$f":"Timing!GY87","v":0},{"$f":"Timing!GZ87","v":0},{"$f":"Timing!HA87","v":0},{"$f":"Timing!HB87","v":0},{"$f":"Timing!HC87","v":0},{"$f":"Timing!HD87","v":0},{"$f":"Timing!HE87","v":0},{"$f":"Timing!HF87","v":0},{"$f":"Timing!HG87","v":0},{"$f":"Timing!HH87","v":0},{"$f":"Timing!HI87","v":0},{"$f":"Timing!HJ87","v":0},{"$f":"Timing!HK87","v":0},{"$f":"Timing!HL87","v":0},{"$f":"Timing!HM87","v":0},{"$f":"Timing!HN87","v":0},{"$f":"Timing!HO87","v":0},{"$f":"Timing!HP87","v":0},{"$f":"Timing!HQ87","v":0},{"$f":"Timing!HR87","v":0},{"$f":"Timing!HS87","v":0},{"$f":"Timing!HT87","v":0},{"$f":"Timing!HU87","v":0},{"$f":"Timing!HV87","v":0},{"$f":"Timing!HW87","v":0},{"$f":"Timing!HX87","v":0},{"$f":"Timing!HY87","v":0},{"$f":"Timing!HZ87","v":0},{"$f":"Timing!IA87","v":0},{"$f":"Timing!IB87","v":0},{"$f":"Timing!IC87","v":0},{"$f":"Timing!ID87","v":0},{"$f":"Timing!IE87","v":0},{"$f":"Timing!IF87","v":0},{"$f":"Timing!IG87","v":0},{"$f":"Timing!IH87","v":0},{"$f":"Timing!II87","v":0},{"$f":"Timing!IJ87","v":0},{"$f":"Timing!IK87","v":0},{"$f":"Timing!IL87","v":0},{"$f":"Timing!IM87","v":0},{"$f":"Timing!IN87","v":0},{"$f":"Timing!IO87","v":0},{"$f":"Timing!IP87","v":0},{"$f":"Timing!IQ87","v":0},{"$f":"Timing!IR87","v":0},{"$f":"Timing!IS87","v":0},{"$f":"Timing!IT87","v":0},{"$f":"Timing!IU87","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C78,NHFIC_DebtFacilities,0))","v":3},{"$f":"Timing!C88","v":"NHFIC Debt Facility 3"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J88","v":0},{"$f":"Timing!K88","v":0},{"$f":"Timing!L88","v":0},{"$f":"Timing!M88","v":0},{"$f":"Timing!N88","v":0},{"$f":"Timing!O88","v":0},{"$f":"Timing!P88","v":0},{"$f":"Timing!Q88","v":0},{"$f":"Timing!R88","v":0},{"$f":"Timing!S88","v":0},{"$f":"Timing!T88","v":0},{"$f":"Timing!U88","v":0},{"$f":"Timing!V88","v":0},{"$f":"Timing!W88","v":0},{"$f":"Timing!X88","v":0},{"$f":"Timing!Y88","v":0},{"$f":"Timing!Z88","v":0},{"$f":"Timing!AA88","v":0},{"$f":"Timing!AB88","v":0},{"$f":"Timing!AC88","v":0},{"$f":"Timing!AD88","v":0},{"$f":"Timing!AE88","v":0},{"$f":"Timing!AF88","v":0},{"$f":"Timing!AG88","v":0},{"$f":"Timing!AH88","v":0},{"$f":"Timing!AI88","v":0},{"$f":"Timing!AJ88","v":0},{"$f":"Timing!AK88","v":0},{"$f":"Timing!AL88","v":0},{"$f":"Timing!AM88","v":0},{"$f":"Timing!AN88","v":0},{"$f":"Timing!AO88","v":0},{"$f":"Timing!AP88","v":0},{"$f":"Timing!AQ88","v":0},{"$f":"Timing!AR88","v":0},{"$f":"Timing!AS88","v":0},{"$f":"Timing!AT88","v":0},{"$f":"Timing!AU88","v":0},{"$f":"Timing!AV88","v":0},{"$f":"Timing!AW88","v":0},{"$f":"Timing!AX88","v":0},{"$f":"Timing!AY88","v":0},{"$f":"Timing!AZ88","v":0},{"$f":"Timing!BA88","v":0},{"$f":"Timing!BB88","v":0},{"$f":"Timing!BC88","v":0},{"$f":"Timing!BD88","v":0},{"$f":"Timing!BE88","v":0},{"$f":"Timing!BF88","v":0},{"$f":"Timing!BG88","v":0},{"$f":"Timing!BH88","v":0},{"$f":"Timing!BI88","v":0},{"$f":"Timing!BJ88","v":0},{"$f":"Timing!BK88","v":0},{"$f":"Timing!BL88","v":0},{"$f":"Timing!BM88","v":0},{"$f":"Timing!BN88","v":0},{"$f":"Timing!BO88","v":0},{"$f":"Timing!BP88","v":0},{"$f":"Timing!BQ88","v":0},{"$f":"Timing!BR88","v":0},{"$f":"Timing!BS88","v":0},{"$f":"Timing!BT88","v":0},{"$f":"Timing!BU88","v":0},{"$f":"Timing!BV88","v":0},{"$f":"Timing!BW88","v":0},{"$f":"Timing!BX88","v":0},{"$f":"Timing!BY88","v":0},{"$f":"Timing!BZ88","v":0},{"$f":"Timing!CA88","v":0},{"$f":"Timing!CB88","v":0},{"$f":"Timing!CC88","v":0},{"$f":"Timing!CD88","v":0},{"$f":"Timing!CE88","v":0},{"$f":"Timing!CF88","v":0},{"$f":"Timing!CG88","v":0},{"$f":"Timing!CH88","v":0},{"$f":"Timing!CI88","v":0},{"$f":"Timing!CJ88","v":0},{"$f":"Timing!CK88","v":0},{"$f":"Timing!CL88","v":0},{"$f":"Timing!CM88","v":0},{"$f":"Timing!CN88","v":0},{"$f":"Timing!CO88","v":0},{"$f":"Timing!CP88","v":0},{"$f":"Timing!CQ88","v":0},{"$f":"Timing!CR88","v":0},{"$f":"Timing!CS88","v":0},{"$f":"Timing!CT88","v":0},{"$f":"Timing!CU88","v":0},{"$f":"Timing!CV88","v":0},{"$f":"Timing!CW88","v":0},{"$f":"Timing!CX88","v":0},{"$f":"Timing!CY88","v":0},{"$f":"Timing!CZ88","v":0},{"$f":"Timing!DA88","v":0},{"$f":"Timing!DB88","v":0},{"$f":"Timing!DC88","v":0},{"$f":"Timing!DD88","v":0},{"$f":"Timing!DE88","v":0},{"$f":"Timing!DF88","v":0},{"$f":"Timing!DG88","v":0},{"$f":"Timing!DH88","v":0},{"$f":"Timing!DI88","v":0},{"$f":"Timing!DJ88","v":0},{"$f":"Timing!DK88","v":0},{"$f":"Timing!DL88","v":0},{"$f":"Timing!DM88","v":0},{"$f":"Timing!DN88","v":0},{"$f":"Timing!DO88","v":0},{"$f":"Timing!DP88","v":0},{"$f":"Timing!DQ88","v":0},{"$f":"Timing!DR88","v":0},{"$f":"Timing!DS88","v":0},{"$f":"Timing!DT88","v":0},{"$f":"Timing!DU88","v":0},{"$f":"Timing!DV88","v":0},{"$f":"Timing!DW88","v":0},{"$f":"Timing!DX88","v":0},{"$f":"Timing!DY88","v":0},{"$f":"Timing!DZ88","v":0},{"$f":"Timing!EA88","v":0},{"$f":"Timing!EB88","v":0},{"$f":"Timing!EC88","v":0},{"$f":"Timing!ED88","v":0},{"$f":"Timing!EE88","v":0},{"$f":"Timing!EF88","v":0},{"$f":"Timing!EG88","v":0},{"$f":"Timing!EH88","v":0},{"$f":"Timing!EI88","v":0},{"$f":"Timing!EJ88","v":0},{"$f":"Timing!EK88","v":0},{"$f":"Timing!EL88","v":0},{"$f":"Timing!EM88","v":1},{"$f":"Timing!EN88","v":0},{"$f":"Timing!EO88","v":0},{"$f":"Timing!EP88","v":0},{"$f":"Timing!EQ88","v":0},{"$f":"Timing!ER88","v":0},{"$f":"Timing!ES88","v":0},{"$f":"Timing!ET88","v":0},{"$f":"Timing!EU88","v":0},{"$f":"Timing!EV88","v":0},{"$f":"Timing!EW88","v":0},{"$f":"Timing!EX88","v":0},{"$f":"Timing!EY88","v":0},{"$f":"Timing!EZ88","v":0},{"$f":"Timing!FA88","v":0},{"$f":"Timing!FB88","v":0},{"$f":"Timing!FC88","v":0},{"$f":"Timing!FD88","v":0},{"$f":"Timing!FE88","v":0},{"$f":"Timing!FF88","v":0},{"$f":"Timing!FG88","v":0},{"$f":"Timing!FH88","v":0},{"$f":"Timing!FI88","v":0},{"$f":"Timing!FJ88","v":0},{"$f":"Timing!FK88","v":0},{"$f":"Timing!FL88","v":0},{"$f":"Timing!FM88","v":0},{"$f":"Timing!FN88","v":0},{"$f":"Timing!FO88","v":0},{"$f":"Timing!FP88","v":0},{"$f":"Timing!FQ88","v":0},{"$f":"Timing!FR88","v":0},{"$f":"Timing!FS88","v":0},{"$f":"Timing!FT88","v":0},{"$f":"Timing!FU88","v":0},{"$f":"Timing!FV88","v":0},{"$f":"Timing!FW88","v":0},{"$f":"Timing!FX88","v":0},{"$f":"Timing!FY88","v":0},{"$f":"Timing!FZ88","v":0},{"$f":"Timing!GA88","v":0},{"$f":"Timing!GB88","v":0},{"$f":"Timing!GC88","v":0},{"$f":"Timing!GD88","v":0},{"$f":"Timing!GE88","v":0},{"$f":"Timing!GF88","v":0},{"$f":"Timing!GG88","v":0},{"$f":"Timing!GH88","v":0},{"$f":"Timing!GI88","v":0},{"$f":"Timing!GJ88","v":0},{"$f":"Timing!GK88","v":0},{"$f":"Timing!GL88","v":0},{"$f":"Timing!GM88","v":0},{"$f":"Timing!GN88","v":0},{"$f":"Timing!GO88","v":0},{"$f":"Timing!GP88","v":0},{"$f":"Timing!GQ88","v":0},{"$f":"Timing!GR88","v":0},{"$f":"Timing!GS88","v":0},{"$f":"Timing!GT88","v":0},{"$f":"Timing!GU88","v":0},{"$f":"Timing!GV88","v":0},{"$f":"Timing!GW88","v":0},{"$f":"Timing!GX88","v":0},{"$f":"Timing!GY88","v":0},{"$f":"Timing!GZ88","v":0},{"$f":"Timing!HA88","v":0},{"$f":"Timing!HB88","v":0},{"$f":"Timing!HC88","v":0},{"$f":"Timing!HD88","v":0},{"$f":"Timing!HE88","v":0},{"$f":"Timing!HF88","v":0},{"$f":"Timing!HG88","v":0},{"$f":"Timing!HH88","v":0},{"$f":"Timing!HI88","v":0},{"$f":"Timing!HJ88","v":0},{"$f":"Timing!HK88","v":0},{"$f":"Timing!HL88","v":0},{"$f":"Timing!HM88","v":0},{"$f":"Timing!HN88","v":0},{"$f":"Timing!HO88","v":0},{"$f":"Timing!HP88","v":0},{"$f":"Timing!HQ88","v":0},{"$f":"Timing!HR88","v":0},{"$f":"Timing!HS88","v":0},{"$f":"Timing!HT88","v":0},{"$f":"Timing!HU88","v":0},{"$f":"Timing!HV88","v":0},{"$f":"Timing!HW88","v":0},{"$f":"Timing!HX88","v":0},{"$f":"Timing!HY88","v":0},{"$f":"Timing!HZ88","v":0},{"$f":"Timing!IA88","v":0},{"$f":"Timing!IB88","v":0},{"$f":"Timing!IC88","v":0},{"$f":"Timing!ID88","v":0},{"$f":"Timing!IE88","v":0},{"$f":"Timing!IF88","v":0},{"$f":"Timing!IG88","v":0},{"$f":"Timing!IH88","v":0},{"$f":"Timing!II88","v":0},{"$f":"Timing!IJ88","v":0},{"$f":"Timing!IK88","v":0},{"$f":"Timing!IL88","v":0},{"$f":"Timing!IM88","v":0},{"$f":"Timing!IN88","v":0},{"$f":"Timing!IO88","v":0},{"$f":"Timing!IP88","v":0},{"$f":"Timing!IQ88","v":0},{"$f":"Timing!IR88","v":0},{"$f":"Timing!IS88","v":0},{"$f":"Timing!IT88","v":0},{"$f":"Timing!IU88","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C79,NHFIC_DebtFacilities,0))","v":4},{"$f":"Timing!C89","v":"NHFIC Debt Facility 4"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J89","v":0},{"$f":"Timing!K89","v":0},{"$f":"Timing!L89","v":0},{"$f":"Timing!M89","v":0},{"$f":"Timing!N89","v":0},{"$f":"Timing!O89","v":0},{"$f":"Timing!P89","v":0},{"$f":"Timing!Q89","v":0},{"$f":"Timing!R89","v":0},{"$f":"Timing!S89","v":0},{"$f":"Timing!T89","v":0},{"$f":"Timing!U89","v":0},{"$f":"Timing!V89","v":0},{"$f":"Timing!W89","v":0},{"$f":"Timing!X89","v":0},{"$f":"Timing!Y89","v":0},{"$f":"Timing!Z89","v":0},{"$f":"Timing!AA89","v":0},{"$f":"Timing!AB89","v":0},{"$f":"Timing!AC89","v":0},{"$f":"Timing!AD89","v":0},{"$f":"Timing!AE89","v":0},{"$f":"Timing!AF89","v":0},{"$f":"Timing!AG89","v":0},{"$f":"Timing!AH89","v":0},{"$f":"Timing!AI89","v":0},{"$f":"Timing!AJ89","v":0},{"$f":"Timing!AK89","v":0},{"$f":"Timing!AL89","v":0},{"$f":"Timing!AM89","v":0},{"$f":"Timing!AN89","v":0},{"$f":"Timing!AO89","v":0},{"$f":"Timing!AP89","v":0},{"$f":"Timing!AQ89","v":0},{"$f":"Timing!AR89","v":0},{"$f":"Timing!AS89","v":0},{"$f":"Timing!AT89","v":0},{"$f":"Timing!AU89","v":0},{"$f":"Timing!AV89","v":0},{"$f":"Timing!AW89","v":0},{"$f":"Timing!AX89","v":0},{"$f":"Timing!AY89","v":0},{"$f":"Timing!AZ89","v":0},{"$f":"Timing!BA89","v":0},{"$f":"Timing!BB89","v":0},{"$f":"Timing!BC89","v":0},{"$f":"Timing!BD89","v":0},{"$f":"Timing!BE89","v":0},{"$f":"Timing!BF89","v":0},{"$f":"Timing!BG89","v":0},{"$f":"Timing!BH89","v":0},{"$f":"Timing!BI89","v":0},{"$f":"Timing!BJ89","v":0},{"$f":"Timing!BK89","v":0},{"$f":"Timing!BL89","v":0},{"$f":"Timing!BM89","v":0},{"$f":"Timing!BN89","v":0},{"$f":"Timing!BO89","v":0},{"$f":"Timing!BP89","v":0},{"$f":"Timing!BQ89","v":0},{"$f":"Timing!BR89","v":0},{"$f":"Timing!BS89","v":0},{"$f":"Timing!BT89","v":0},{"$f":"Timing!BU89","v":0},{"$f":"Timing!BV89","v":0},{"$f":"Timing!BW89","v":0},{"$f":"Timing!BX89","v":0},{"$f":"Timing!BY89","v":0},{"$f":"Timing!BZ89","v":0},{"$f":"Timing!CA89","v":0},{"$f":"Timing!CB89","v":0},{"$f":"Timing!CC89","v":0},{"$f":"Timing!CD89","v":0},{"$f":"Timing!CE89","v":0},{"$f":"Timing!CF89","v":0},{"$f":"Timing!CG89","v":0},{"$f":"Timing!CH89","v":0},{"$f":"Timing!CI89","v":0},{"$f":"Timing!CJ89","v":0},{"$f":"Timing!CK89","v":0},{"$f":"Timing!CL89","v":0},{"$f":"Timing!CM89","v":0},{"$f":"Timing!CN89","v":0},{"$f":"Timing!CO89","v":0},{"$f":"Timing!CP89","v":0},{"$f":"Timing!CQ89","v":0},{"$f":"Timing!CR89","v":0},{"$f":"Timing!CS89","v":0},{"$f":"Timing!CT89","v":0},{"$f":"Timing!CU89","v":0},{"$f":"Timing!CV89","v":0},{"$f":"Timing!CW89","v":0},{"$f":"Timing!CX89","v":0},{"$f":"Timing!CY89","v":0},{"$f":"Timing!CZ89","v":0},{"$f":"Timing!DA89","v":0},{"$f":"Timing!DB89","v":0},{"$f":"Timing!DC89","v":0},{"$f":"Timing!DD89","v":0},{"$f":"Timing!DE89","v":0},{"$f":"Timing!DF89","v":0},{"$f":"Timing!DG89","v":0},{"$f":"Timing!DH89","v":0},{"$f":"Timing!DI89","v":0},{"$f":"Timing!DJ89","v":0},{"$f":"Timing!DK89","v":0},{"$f":"Timing!DL89","v":0},{"$f":"Timing!DM89","v":0},{"$f":"Timing!DN89","v":0},{"$f":"Timing!DO89","v":0},{"$f":"Timing!DP89","v":0},{"$f":"Timing!DQ89","v":0},{"$f":"Timing!DR89","v":0},{"$f":"Timing!DS89","v":0},{"$f":"Timing!DT89","v":0},{"$f":"Timing!DU89","v":0},{"$f":"Timing!DV89","v":0},{"$f":"Timing!DW89","v":0},{"$f":"Timing!DX89","v":0},{"$f":"Timing!DY89","v":0},{"$f":"Timing!DZ89","v":0},{"$f":"Timing!EA89","v":0},{"$f":"Timing!EB89","v":0},{"$f":"Timing!EC89","v":0},{"$f":"Timing!ED89","v":0},{"$f":"Timing!EE89","v":0},{"$f":"Timing!EF89","v":0},{"$f":"Timing!EG89","v":0},{"$f":"Timing!EH89","v":0},{"$f":"Timing!EI89","v":0},{"$f":"Timing!EJ89","v":0},{"$f":"Timing!EK89","v":0},{"$f":"Timing!EL89","v":0},{"$f":"Timing!EM89","v":0},{"$f":"Timing!EN89","v":0},{"$f":"Timing!EO89","v":0},{"$f":"Timing!EP89","v":0},{"$f":"Timing!EQ89","v":0},{"$f":"Timing!ER89","v":0},{"$f":"Timing!ES89","v":0},{"$f":"Timing!ET89","v":0},{"$f":"Timing!EU89","v":0},{"$f":"Timing!EV89","v":0},{"$f":"Timing!EW89","v":0},{"$f":"Timing!EX89","v":0},{"$f":"Timing!EY89","v":0},{"$f":"Timing!EZ89","v":0},{"$f":"Timing!FA89","v":0},{"$f":"Timing!FB89","v":0},{"$f":"Timing!FC89","v":0},{"$f":"Timing!FD89","v":0},{"$f":"Timing!FE89","v":0},{"$f":"Timing!FF89","v":0},{"$f":"Timing!FG89","v":0},{"$f":"Timing!FH89","v":0},{"$f":"Timing!FI89","v":0},{"$f":"Timing!FJ89","v":0},{"$f":"Timing!FK89","v":0},{"$f":"Timing!FL89","v":0},{"$f":"Timing!FM89","v":0},{"$f":"Timing!FN89","v":0},{"$f":"Timing!FO89","v":0},{"$f":"Timing!FP89","v":0},{"$f":"Timing!FQ89","v":0},{"$f":"Timing!FR89","v":0},{"$f":"Timing!FS89","v":0},{"$f":"Timing!FT89","v":0},{"$f":"Timing!FU89","v":0},{"$f":"Timing!FV89","v":0},{"$f":"Timing!FW89","v":0},{"$f":"Timing!FX89","v":0},{"$f":"Timing!FY89","v":0},{"$f":"Timing!FZ89","v":0},{"$f":"Timing!GA89","v":1},{"$f":"Timing!GB89","v":0},{"$f":"Timing!GC89","v":0},{"$f":"Timing!GD89","v":0},{"$f":"Timing!GE89","v":0},{"$f":"Timing!GF89","v":0},{"$f":"Timing!GG89","v":0},{"$f":"Timing!GH89","v":0},{"$f":"Timing!GI89","v":0},{"$f":"Timing!GJ89","v":0},{"$f":"Timing!GK89","v":0},{"$f":"Timing!GL89","v":0},{"$f":"Timing!GM89","v":0},{"$f":"Timing!GN89","v":0},{"$f":"Timing!GO89","v":0},{"$f":"Timing!GP89","v":0},{"$f":"Timing!GQ89","v":0},{"$f":"Timing!GR89","v":0},{"$f":"Timing!GS89","v":0},{"$f":"Timing!GT89","v":0},{"$f":"Timing!GU89","v":0},{"$f":"Timing!GV89","v":0},{"$f":"Timing!GW89","v":0},{"$f":"Timing!GX89","v":0},{"$f":"Timing!GY89","v":0},{"$f":"Timing!GZ89","v":0},{"$f":"Timing!HA89","v":0},{"$f":"Timing!HB89","v":0},{"$f":"Timing!HC89","v":0},{"$f":"Timing!HD89","v":0},{"$f":"Timing!HE89","v":0},{"$f":"Timing!HF89","v":0},{"$f":"Timing!HG89","v":0},{"$f":"Timing!HH89","v":0},{"$f":"Timing!HI89","v":0},{"$f":"Timing!HJ89","v":0},{"$f":"Timing!HK89","v":0},{"$f":"Timing!HL89","v":0},{"$f":"Timing!HM89","v":0},{"$f":"Timing!HN89","v":0},{"$f":"Timing!HO89","v":0},{"$f":"Timing!HP89","v":0},{"$f":"Timing!HQ89","v":0},{"$f":"Timing!HR89","v":0},{"$f":"Timing!HS89","v":0},{"$f":"Timing!HT89","v":0},{"$f":"Timing!HU89","v":0},{"$f":"Timing!HV89","v":0},{"$f":"Timing!HW89","v":0},{"$f":"Timing!HX89","v":0},{"$f":"Timing!HY89","v":0},{"$f":"Timing!HZ89","v":0},{"$f":"Timing!IA89","v":0},{"$f":"Timing!IB89","v":0},{"$f":"Timing!IC89","v":0},{"$f":"Timing!ID89","v":0},{"$f":"Timing!IE89","v":0},{"$f":"Timing!IF89","v":0},{"$f":"Timing!IG89","v":0},{"$f":"Timing!IH89","v":0},{"$f":"Timing!II89","v":0},{"$f":"Timing!IJ89","v":0},{"$f":"Timing!IK89","v":0},{"$f":"Timing!IL89","v":0},{"$f":"Timing!IM89","v":0},{"$f":"Timing!IN89","v":0},{"$f":"Timing!IO89","v":0},{"$f":"Timing!IP89","v":0},{"$f":"Timing!IQ89","v":0},{"$f":"Timing!IR89","v":0},{"$f":"Timing!IS89","v":0},{"$f":"Timing!IT89","v":0},{"$f":"Timing!IU89","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH(C80,NHFIC_DebtFacilities,0))","v":5},{"$f":"Timing!C90","v":"NHFIC Debt Facility 5"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J90","v":0},{"$f":"Timing!K90","v":0},{"$f":"Timing!L90","v":0},{"$f":"Timing!M90","v":0},{"$f":"Timing!N90","v":0},{"$f":"Timing!O90","v":0},{"$f":"Timing!P90","v":0},{"$f":"Timing!Q90","v":0},{"$f":"Timing!R90","v":0},{"$f":"Timing!S90","v":0},{"$f":"Timing!T90","v":0},{"$f":"Timing!U90","v":0},{"$f":"Timing!V90","v":0},{"$f":"Timing!W90","v":0},{"$f":"Timing!X90","v":0},{"$f":"Timing!Y90","v":0},{"$f":"Timing!Z90","v":0},{"$f":"Timing!AA90","v":0},{"$f":"Timing!AB90","v":0},{"$f":"Timing!AC90","v":0},{"$f":"Timing!AD90","v":0},{"$f":"Timing!AE90","v":0},{"$f":"Timing!AF90","v":0},{"$f":"Timing!AG90","v":0},{"$f":"Timing!AH90","v":0},{"$f":"Timing!AI90","v":0},{"$f":"Timing!AJ90","v":0},{"$f":"Timing!AK90","v":0},{"$f":"Timing!AL90","v":0},{"$f":"Timing!AM90","v":0},{"$f":"Timing!AN90","v":0},{"$f":"Timing!AO90","v":0},{"$f":"Timing!AP90","v":0},{"$f":"Timing!AQ90","v":0},{"$f":"Timing!AR90","v":0},{"$f":"Timing!AS90","v":0},{"$f":"Timing!AT90","v":0},{"$f":"Timing!AU90","v":0},{"$f":"Timing!AV90","v":0},{"$f":"Timing!AW90","v":0},{"$f":"Timing!AX90","v":0},{"$f":"Timing!AY90","v":0},{"$f":"Timing!AZ90","v":0},{"$f":"Timing!BA90","v":0},{"$f":"Timing!BB90","v":0},{"$f":"Timing!BC90","v":0},{"$f":"Timing!BD90","v":0},{"$f":"Timing!BE90","v":0},{"$f":"Timing!BF90","v":0},{"$f":"Timing!BG90","v":0},{"$f":"Timing!BH90","v":0},{"$f":"Timing!BI90","v":0},{"$f":"Timing!BJ90","v":0},{"$f":"Timing!BK90","v":0},{"$f":"Timing!BL90","v":0},{"$f":"Timing!BM90","v":0},{"$f":"Timing!BN90","v":0},{"$f":"Timing!BO90","v":0},{"$f":"Timing!BP90","v":0},{"$f":"Timing!BQ90","v":0},{"$f":"Timing!BR90","v":0},{"$f":"Timing!BS90","v":0},{"$f":"Timing!BT90","v":0},{"$f":"Timing!BU90","v":0},{"$f":"Timing!BV90","v":0},{"$f":"Timing!BW90","v":0},{"$f":"Timing!BX90","v":0},{"$f":"Timing!BY90","v":0},{"$f":"Timing!BZ90","v":0},{"$f":"Timing!CA90","v":0},{"$f":"Timing!CB90","v":0},{"$f":"Timing!CC90","v":0},{"$f":"Timing!CD90","v":0},{"$f":"Timing!CE90","v":0},{"$f":"Timing!CF90","v":0},{"$f":"Timing!CG90","v":0},{"$f":"Timing!CH90","v":0},{"$f":"Timing!CI90","v":0},{"$f":"Timing!CJ90","v":0},{"$f":"Timing!CK90","v":0},{"$f":"Timing!CL90","v":0},{"$f":"Timing!CM90","v":0},{"$f":"Timing!CN90","v":0},{"$f":"Timing!CO90","v":0},{"$f":"Timing!CP90","v":0},{"$f":"Timing!CQ90","v":0},{"$f":"Timing!CR90","v":0},{"$f":"Timing!CS90","v":0},{"$f":"Timing!CT90","v":0},{"$f":"Timing!CU90","v":0},{"$f":"Timing!CV90","v":0},{"$f":"Timing!CW90","v":0},{"$f":"Timing!CX90","v":0},{"$f":"Timing!CY90","v":0},{"$f":"Timing!CZ90","v":0},{"$f":"Timing!DA90","v":0},{"$f":"Timing!DB90","v":0},{"$f":"Timing!DC90","v":0},{"$f":"Timing!DD90","v":0},{"$f":"Timing!DE90","v":0},{"$f":"Timing!DF90","v":0},{"$f":"Timing!DG90","v":0},{"$f":"Timing!DH90","v":0},{"$f":"Timing!DI90","v":0},{"$f":"Timing!DJ90","v":0},{"$f":"Timing!DK90","v":0},{"$f":"Timing!DL90","v":0},{"$f":"Timing!DM90","v":0},{"$f":"Timing!DN90","v":0},{"$f":"Timing!DO90","v":0},{"$f":"Timing!DP90","v":0},{"$f":"Timing!DQ90","v":0},{"$f":"Timing!DR90","v":0},{"$f":"Timing!DS90","v":0},{"$f":"Timing!DT90","v":0},{"$f":"Timing!DU90","v":0},{"$f":"Timing!DV90","v":0},{"$f":"Timing!DW90","v":0},{"$f":"Timing!DX90","v":0},{"$f":"Timing!DY90","v":0},{"$f":"Timing!DZ90","v":0},{"$f":"Timing!EA90","v":0},{"$f":"Timing!EB90","v":0},{"$f":"Timing!EC90","v":0},{"$f":"Timing!ED90","v":0},{"$f":"Timing!EE90","v":0},{"$f":"Timing!EF90","v":0},{"$f":"Timing!EG90","v":0},{"$f":"Timing!EH90","v":0},{"$f":"Timing!EI90","v":0},{"$f":"Timing!EJ90","v":0},{"$f":"Timing!EK90","v":0},{"$f":"Timing!EL90","v":0},{"$f":"Timing!EM90","v":0},{"$f":"Timing!EN90","v":0},{"$f":"Timing!EO90","v":0},{"$f":"Timing!EP90","v":0},{"$f":"Timing!EQ90","v":0},{"$f":"Timing!ER90","v":0},{"$f":"Timing!ES90","v":0},{"$f":"Timing!ET90","v":0},{"$f":"Timing!EU90","v":0},{"$f":"Timing!EV90","v":0},{"$f":"Timing!EW90","v":0},{"$f":"Timing!EX90","v":0},{"$f":"Timing!EY90","v":0},{"$f":"Timing!EZ90","v":0},{"$f":"Timing!FA90","v":0},{"$f":"Timing!FB90","v":0},{"$f":"Timing!FC90","v":0},{"$f":"Timing!FD90","v":0},{"$f":"Timing!FE90","v":0},{"$f":"Timing!FF90","v":0},{"$f":"Timing!FG90","v":0},{"$f":"Timing!FH90","v":0},{"$f":"Timing!FI90","v":0},{"$f":"Timing!FJ90","v":0},{"$f":"Timing!FK90","v":0},{"$f":"Timing!FL90","v":0},{"$f":"Timing!FM90","v":0},{"$f":"Timing!FN90","v":0},{"$f":"Timing!FO90","v":0},{"$f":"Timing!FP90","v":0},{"$f":"Timing!FQ90","v":0},{"$f":"Timing!FR90","v":0},{"$f":"Timing!FS90","v":0},{"$f":"Timing!FT90","v":0},{"$f":"Timing!FU90","v":0},{"$f":"Timing!FV90","v":0},{"$f":"Timing!FW90","v":0},{"$f":"Timing!FX90","v":0},{"$f":"Timing!FY90","v":0},{"$f":"Timing!FZ90","v":0},{"$f":"Timing!GA90","v":0},{"$f":"Timing!GB90","v":0},{"$f":"Timing!GC90","v":0},{"$f":"Timing!GD90","v":0},{"$f":"Timing!GE90","v":0},{"$f":"Timing!GF90","v":0},{"$f":"Timing!GG90","v":0},{"$f":"Timing!GH90","v":0},{"$f":"Timing!GI90","v":0},{"$f":"Timing!GJ90","v":0},{"$f":"Timing!GK90","v":0},{"$f":"Timing!GL90","v":0},{"$f":"Timing!GM90","v":0},{"$f":"Timing!GN90","v":0},{"$f":"Timing!GO90","v":0},{"$f":"Timing!GP90","v":0},{"$f":"Timing!GQ90","v":0},{"$f":"Timing!GR90","v":0},{"$f":"Timing!GS90","v":0},{"$f":"Timing!GT90","v":0},{"$f":"Timing!GU90","v":0},{"$f":"Timing!GV90","v":0},{"$f":"Timing!GW90","v":0},{"$f":"Timing!GX90","v":0},{"$f":"Timing!GY90","v":0},{"$f":"Timing!GZ90","v":0},{"$f":"Timing!HA90","v":0},{"$f":"Timing!HB90","v":0},{"$f":"Timing!HC90","v":0},{"$f":"Timing!HD90","v":0},{"$f":"Timing!HE90","v":0},{"$f":"Timing!HF90","v":0},{"$f":"Timing!HG90","v":0},{"$f":"Timing!HH90","v":0},{"$f":"Timing!HI90","v":0},{"$f":"Timing!HJ90","v":0},{"$f":"Timing!HK90","v":0},{"$f":"Timing!HL90","v":0},{"$f":"Timing!HM90","v":0},{"$f":"Timing!HN90","v":0},{"$f":"Timing!HO90","v":1},{"$f":"Timing!HP90","v":0},{"$f":"Timing!HQ90","v":0},{"$f":"Timing!HR90","v":0},{"$f":"Timing!HS90","v":0},{"$f":"Timing!HT90","v":0},{"$f":"Timing!HU90","v":0},{"$f":"Timing!HV90","v":0},{"$f":"Timing!HW90","v":0},{"$f":"Timing!HX90","v":0},{"$f":"Timing!HY90","v":0},{"$f":"Timing!HZ90","v":0},{"$f":"Timing!IA90","v":0},{"$f":"Timing!IB90","v":0},{"$f":"Timing!IC90","v":0},{"$f":"Timing!ID90","v":0},{"$f":"Timing!IE90","v":0},{"$f":"Timing!IF90","v":0},{"$f":"Timing!IG90","v":0},{"$f":"Timing!IH90","v":0},{"$f":"Timing!II90","v":0},{"$f":"Timing!IJ90","v":0},{"$f":"Timing!IK90","v":0},{"$f":"Timing!IL90","v":0},{"$f":"Timing!IM90","v":0},{"$f":"Timing!IN90","v":0},{"$f":"Timing!IO90","v":0},{"$f":"Timing!IP90","v":0},{"$f":"Timing!IQ90","v":0},{"$f":"Timing!IR90","v":0},{"$f":"Timing!IS90","v":0},{"$f":"Timing!IT90","v":0},{"$f":"Timing!IU90","v":0}]
[]
[null,null,"NHFIC Debt Type Flags"]
[null,null,"NHFIC Interest Only Flag","[1,0]",{"$f":"SUM(J83:IU83)","v":0},null,null,null,null,{"$f":"Timing!J93","v":0},{"$f":"Timing!K93","v":0},{"$f":"Timing!L93","v":0},{"$f":"Timing!M93","v":0},{"$f":"Timing!N93","v":0},{"$f":"Timing!O93","v":0},{"$f":"Timing!P93","v":0},{"$f":"Timing!Q93","v":0},{"$f":"Timing!R93","v":0},{"$f":"Timing!S93","v":0},{"$f":"Timing!T93","v":0},{"$f":"Timing!U93","v":0},{"$f":"Timing!V93","v":0},{"$f":"Timing!W93","v":0},{"$f":"Timing!X93","v":0},{"$f":"Timing!Y93","v":0},{"$f":"Timing!Z93","v":0},{"$f":"Timing!AA93","v":0},{"$f":"Timing!AB93","v":0},{"$f":"Timing!AC93","v":0},{"$f":"Timing!AD93","v":0},{"$f":"Timing!AE93","v":0},{"$f":"Timing!AF93","v":0},{"$f":"Timing!AG93","v":0},{"$f":"Timing!AH93","v":0},{"$f":"Timing!AI93","v":0},{"$f":"Timing!AJ93","v":0},{"$f":"Timing!AK93","v":0},{"$f":"Timing!AL93","v":0},{"$f":"Timing!AM93","v":0},{"$f":"Timing!AN93","v":0},{"$f":"Timing!AO93","v":0},{"$f":"Timing!AP93","v":0},{"$f":"Timing!AQ93","v":0},{"$f":"Timing!AR93","v":0},{"$f":"Timing!AS93","v":0},{"$f":"Timing!AT93","v":0},{"$f":"Timing!AU93","v":0},{"$f":"Timing!AV93","v":0},{"$f":"Timing!AW93","v":0},{"$f":"Timing!AX93","v":0},{"$f":"Timing!AY93","v":0},{"$f":"Timing!AZ93","v":0},{"$f":"Timing!BA93","v":0},{"$f":"Timing!BB93","v":0},{"$f":"Timing!BC93","v":0},{"$f":"Timing!BD93","v":0},{"$f":"Timing!BE93","v":0},{"$f":"Timing!BF93","v":0},{"$f":"Timing!BG93","v":0},{"$f":"Timing!BH93","v":0},{"$f":"Timing!BI93","v":0},{"$f":"Timing!BJ93","v":0},{"$f":"Timing!BK93","v":0},{"$f":"Timing!BL93","v":0},{"$f":"Timing!BM93","v":0},{"$f":"Timing!BN93","v":0},{"$f":"Timing!BO93","v":0},{"$f":"Timing!BP93","v":0},{"$f":"Timing!BQ93","v":0},{"$f":"Timing!BR93","v":0},{"$f":"Timing!BS93","v":0},{"$f":"Timing!BT93","v":0},{"$f":"Timing!BU93","v":0},{"$f":"Timing!BV93","v":0},{"$f":"Timing!BW93","v":0},{"$f":"Timing!BX93","v":0},{"$f":"Timing!BY93","v":0},{"$f":"Timing!BZ93","v":0},{"$f":"Timing!CA93","v":0},{"$f":"Timing!CB93","v":0},{"$f":"Timing!CC93","v":0},{"$f":"Timing!CD93","v":0},{"$f":"Timing!CE93","v":0},{"$f":"Timing!CF93","v":0},{"$f":"Timing!CG93","v":0},{"$f":"Timing!CH93","v":0},{"$f":"Timing!CI93","v":0},{"$f":"Timing!CJ93","v":0},{"$f":"Timing!CK93","v":0},{"$f":"Timing!CL93","v":0},{"$f":"Timing!CM93","v":0},{"$f":"Timing!CN93","v":0},{"$f":"Timing!CO93","v":0},{"$f":"Timing!CP93","v":0},{"$f":"Timing!CQ93","v":0},{"$f":"Timing!CR93","v":0},{"$f":"Timing!CS93","v":0},{"$f":"Timing!CT93","v":0},{"$f":"Timing!CU93","v":0},{"$f":"Timing!CV93","v":0},{"$f":"Timing!CW93","v":0},{"$f":"Timing!CX93","v":0},{"$f":"Timing!CY93","v":0},{"$f":"Timing!CZ93","v":0},{"$f":"Timing!DA93","v":0},{"$f":"Timing!DB93","v":0},{"$f":"Timing!DC93","v":0},{"$f":"Timing!DD93","v":0},{"$f":"Timing!DE93","v":0},{"$f":"Timing!DF93","v":0},{"$f":"Timing!DG93","v":0},{"$f":"Timing!DH93","v":0},{"$f":"Timing!DI93","v":0},{"$f":"Timing!DJ93","v":0},{"$f":"Timing!DK93","v":0},{"$f":"Timing!DL93","v":0},{"$f":"Timing!DM93","v":0},{"$f":"Timing!DN93","v":0},{"$f":"Timing!DO93","v":0},{"$f":"Timing!DP93","v":0},{"$f":"Timing!DQ93","v":0},{"$f":"Timing!DR93","v":0},{"$f":"Timing!DS93","v":0},{"$f":"Timing!DT93","v":0},{"$f":"Timing!DU93","v":0},{"$f":"Timing!DV93","v":0},{"$f":"Timing!DW93","v":0},{"$f":"Timing!DX93","v":0},{"$f":"Timing!DY93","v":0},{"$f":"Timing!DZ93","v":0},{"$f":"Timing!EA93","v":0},{"$f":"Timing!EB93","v":0},{"$f":"Timing!EC93","v":0},{"$f":"Timing!ED93","v":0},{"$f":"Timing!EE93","v":0},{"$f":"Timing!EF93","v":0},{"$f":"Timing!EG93","v":0},{"$f":"Timing!EH93","v":0},{"$f":"Timing!EI93","v":0},{"$f":"Timing!EJ93","v":0},{"$f":"Timing!EK93","v":0},{"$f":"Timing!EL93","v":0},{"$f":"Timing!EM93","v":0},{"$f":"Timing!EN93","v":0},{"$f":"Timing!EO93","v":0},{"$f":"Timing!EP93","v":0},{"$f":"Timing!EQ93","v":0},{"$f":"Timing!ER93","v":0},{"$f":"Timing!ES93","v":0},{"$f":"Timing!ET93","v":0},{"$f":"Timing!EU93","v":0},{"$f":"Timing!EV93","v":0},{"$f":"Timing!EW93","v":0},{"$f":"Timing!EX93","v":0},{"$f":"Timing!EY93","v":0},{"$f":"Timing!EZ93","v":0},{"$f":"Timing!FA93","v":0},{"$f":"Timing!FB93","v":0},{"$f":"Timing!FC93","v":0},{"$f":"Timing!FD93","v":0},{"$f":"Timing!FE93","v":0},{"$f":"Timing!FF93","v":0},{"$f":"Timing!FG93","v":0},{"$f":"Timing!FH93","v":0},{"$f":"Timing!FI93","v":0},{"$f":"Timing!FJ93","v":0},{"$f":"Timing!FK93","v":0},{"$f":"Timing!FL93","v":0},{"$f":"Timing!FM93","v":0},{"$f":"Timing!FN93","v":0},{"$f":"Timing!FO93","v":0},{"$f":"Timing!FP93","v":0},{"$f":"Timing!FQ93","v":0},{"$f":"Timing!FR93","v":0},{"$f":"Timing!FS93","v":0},{"$f":"Timing!FT93","v":0},{"$f":"Timing!FU93","v":0},{"$f":"Timing!FV93","v":0},{"$f":"Timing!FW93","v":0},{"$f":"Timing!FX93","v":0},{"$f":"Timing!FY93","v":0},{"$f":"Timing!FZ93","v":0},{"$f":"Timing!GA93","v":0},{"$f":"Timing!GB93","v":0},{"$f":"Timing!GC93","v":0},{"$f":"Timing!GD93","v":0},{"$f":"Timing!GE93","v":0},{"$f":"Timing!GF93","v":0},{"$f":"Timing!GG93","v":0},{"$f":"Timing!GH93","v":0},{"$f":"Timing!GI93","v":0},{"$f":"Timing!GJ93","v":0},{"$f":"Timing!GK93","v":0},{"$f":"Timing!GL93","v":0},{"$f":"Timing!GM93","v":0},{"$f":"Timing!GN93","v":0},{"$f":"Timing!GO93","v":0},{"$f":"Timing!GP93","v":0},{"$f":"Timing!GQ93","v":0},{"$f":"Timing!GR93","v":0},{"$f":"Timing!GS93","v":0},{"$f":"Timing!GT93","v":0},{"$f":"Timing!GU93","v":0},{"$f":"Timing!GV93","v":0},{"$f":"Timing!GW93","v":0},{"$f":"Timing!GX93","v":0},{"$f":"Timing!GY93","v":0},{"$f":"Timing!GZ93","v":0},{"$f":"Timing!HA93","v":0},{"$f":"Timing!HB93","v":0},{"$f":"Timing!HC93","v":0},{"$f":"Timing!HD93","v":0},{"$f":"Timing!HE93","v":0},{"$f":"Timing!HF93","v":0},{"$f":"Timing!HG93","v":0},{"$f":"Timing!HH93","v":0},{"$f":"Timing!HI93","v":0},{"$f":"Timing!HJ93","v":0},{"$f":"Timing!HK93","v":0},{"$f":"Timing!HL93","v":0},{"$f":"Timing!HM93","v":0},{"$f":"Timing!HN93","v":0},{"$f":"Timing!HO93","v":0},{"$f":"Timing!HP93","v":0},{"$f":"Timing!HQ93","v":0},{"$f":"Timing!HR93","v":0},{"$f":"Timing!HS93","v":0},{"$f":"Timing!HT93","v":0},{"$f":"Timing!HU93","v":0},{"$f":"Timing!HV93","v":0},{"$f":"Timing!HW93","v":0},{"$f":"Timing!HX93","v":0},{"$f":"Timing!HY93","v":0},{"$f":"Timing!HZ93","v":0},{"$f":"Timing!IA93","v":0},{"$f":"Timing!IB93","v":0},{"$f":"Timing!IC93","v":0},{"$f":"Timing!ID93","v":0},{"$f":"Timing!IE93","v":0},{"$f":"Timing!IF93","v":0},{"$f":"Timing!IG93","v":0},{"$f":"Timing!IH93","v":0},{"$f":"Timing!II93","v":0},{"$f":"Timing!IJ93","v":0},{"$f":"Timing!IK93","v":0},{"$f":"Timing!IL93","v":0},{"$f":"Timing!IM93","v":0},{"$f":"Timing!IN93","v":0},{"$f":"Timing!IO93","v":0},{"$f":"Timing!IP93","v":0},{"$f":"Timing!IQ93","v":0},{"$f":"Timing!IR93","v":0},{"$f":"Timing!IS93","v":0},{"$f":"Timing!IT93","v":0},{"$f":"Timing!IU93","v":0}]
[null,null,"NHFIC Principal and Interest Flag","[1,0]",{"$f":"SUM(J84:IU84)","v":200},null,null,null,null,{"$f":"Timing!J94","v":0},{"$f":"Timing!K94","v":0},{"$f":"Timing!L94","v":0},{"$f":"Timing!M94","v":0},{"$f":"Timing!N94","v":0},{"$f":"Timing!O94","v":0},{"$f":"Timing!P94","v":0},{"$f":"Timing!Q94","v":0},{"$f":"Timing!R94","v":0},{"$f":"Timing!S94","v":0},{"$f":"Timing!T94","v":0},{"$f":"Timing!U94","v":0},{"$f":"Timing!V94","v":0},{"$f":"Timing!W94","v":0},{"$f":"Timing!X94","v":1},{"$f":"Timing!Y94","v":1},{"$f":"Timing!Z94","v":1},{"$f":"Timing!AA94","v":1},{"$f":"Timing!AB94","v":1},{"$f":"Timing!AC94","v":1},{"$f":"Timing!AD94","v":1},{"$f":"Timing!AE94","v":1},{"$f":"Timing!AF94","v":1},{"$f":"Timing!AG94","v":1},{"$f":"Timing!AH94","v":1},{"$f":"Timing!AI94","v":1},{"$f":"Timing!AJ94","v":1},{"$f":"Timing!AK94","v":1},{"$f":"Timing!AL94","v":1},{"$f":"Timing!AM94","v":1},{"$f":"Timing!AN94","v":1},{"$f":"Timing!AO94","v":1},{"$f":"Timing!AP94","v":1},{"$f":"Timing!AQ94","v":1},{"$f":"Timing!AR94","v":1},{"$f":"Timing!AS94","v":1},{"$f":"Timing!AT94","v":1},{"$f":"Timing!AU94","v":1},{"$f":"Timing!AV94","v":1},{"$f":"Timing!AW94","v":1},{"$f":"Timing!AX94","v":1},{"$f":"Timing!AY94","v":1},{"$f":"Timing!AZ94","v":1},{"$f":"Timing!BA94","v":1},{"$f":"Timing!BB94","v":1},{"$f":"Timing!BC94","v":1},{"$f":"Timing!BD94","v":1},{"$f":"Timing!BE94","v":1},{"$f":"Timing!BF94","v":1},{"$f":"Timing!BG94","v":1},{"$f":"Timing!BH94","v":1},{"$f":"Timing!BI94","v":1},{"$f":"Timing!BJ94","v":1},{"$f":"Timing!BK94","v":1},{"$f":"Timing!BL94","v":1},{"$f":"Timing!BM94","v":1},{"$f":"Timing!BN94","v":1},{"$f":"Timing!BO94","v":1},{"$f":"Timing!BP94","v":1},{"$f":"Timing!BQ94","v":1},{"$f":"Timing!BR94","v":1},{"$f":"Timing!BS94","v":1},{"$f":"Timing!BT94","v":1},{"$f":"Timing!BU94","v":1},{"$f":"Timing!BV94","v":1},{"$f":"Timing!BW94","v":1},{"$f":"Timing!BX94","v":1},{"$f":"Timing!BY94","v":1},{"$f":"Timing!BZ94","v":1},{"$f":"Timing!CA94","v":1},{"$f":"Timing!CB94","v":1},{"$f":"Timing!CC94","v":1},{"$f":"Timing!CD94","v":1},{"$f":"Timing!CE94","v":1},{"$f":"Timing!CF94","v":1},{"$f":"Timing!CG94","v":1},{"$f":"Timing!CH94","v":1},{"$f":"Timing!CI94","v":1},{"$f":"Timing!CJ94","v":1},{"$f":"Timing!CK94","v":1},{"$f":"Timing!CL94","v":1},{"$f":"Timing!CM94","v":1},{"$f":"Timing!CN94","v":1},{"$f":"Timing!CO94","v":1},{"$f":"Timing!CP94","v":1},{"$f":"Timing!CQ94","v":1},{"$f":"Timing!CR94","v":1},{"$f":"Timing!CS94","v":1},{"$f":"Timing!CT94","v":1},{"$f":"Timing!CU94","v":1},{"$f":"Timing!CV94","v":1},{"$f":"Timing!CW94","v":1},{"$f":"Timing!CX94","v":1},{"$f":"Timing!CY94","v":1},{"$f":"Timing!CZ94","v":1},{"$f":"Timing!DA94","v":1},{"$f":"Timing!DB94","v":1},{"$f":"Timing!DC94","v":1},{"$f":"Timing!DD94","v":1},{"$f":"Timing!DE94","v":1},{"$f":"Timing!DF94","v":1},{"$f":"Timing!DG94","v":1},{"$f":"Timing!DH94","v":1},{"$f":"Timing!DI94","v":1},{"$f":"Timing!DJ94","v":1},{"$f":"Timing!DK94","v":1},{"$f":"Timing!DL94","v":1},{"$f":"Timing!DM94","v":1},{"$f":"Timing!DN94","v":1},{"$f":"Timing!DO94","v":1},{"$f":"Timing!DP94","v":1},{"$f":"Timing!DQ94","v":1},{"$f":"Timing!DR94","v":1},{"$f":"Timing!DS94","v":1},{"$f":"Timing!DT94","v":1},{"$f":"Timing!DU94","v":1},{"$f":"Timing!DV94","v":1},{"$f":"Timing!DW94","v":1},{"$f":"Timing!DX94","v":1},{"$f":"Timing!DY94","v":1},{"$f":"Timing!DZ94","v":1},{"$f":"Timing!EA94","v":1},{"$f":"Timing!EB94","v":1},{"$f":"Timing!EC94","v":1},{"$f":"Timing!ED94","v":1},{"$f":"Timing!EE94","v":1},{"$f":"Timing!EF94","v":1},{"$f":"Timing!EG94","v":1},{"$f":"Timing!EH94","v":1},{"$f":"Timing!EI94","v":1},{"$f":"Timing!EJ94","v":1},{"$f":"Timing!EK94","v":1},{"$f":"Timing!EL94","v":1},{"$f":"Timing!EM94","v":1},{"$f":"Timing!EN94","v":1},{"$f":"Timing!EO94","v":1},{"$f":"Timing!EP94","v":1},{"$f":"Timing!EQ94","v":1},{"$f":"Timing!ER94","v":1},{"$f":"Timing!ES94","v":1},{"$f":"Timing!ET94","v":1},{"$f":"Timing!EU94","v":1},{"$f":"Timing!EV94","v":1},{"$f":"Timing!EW94","v":1},{"$f":"Timing!EX94","v":1},{"$f":"Timing!EY94","v":1},{"$f":"Timing!EZ94","v":1},{"$f":"Timing!FA94","v":1},{"$f":"Timing!FB94","v":1},{"$f":"Timing!FC94","v":1},{"$f":"Timing!FD94","v":1},{"$f":"Timing!FE94","v":1},{"$f":"Timing!FF94","v":1},{"$f":"Timing!FG94","v":1},{"$f":"Timing!FH94","v":1},{"$f":"Timing!FI94","v":1},{"$f":"Timing!FJ94","v":1},{"$f":"Timing!FK94","v":1},{"$f":"Timing!FL94","v":1},{"$f":"Timing!FM94","v":1},{"$f":"Timing!FN94","v":1},{"$f":"Timing!FO94","v":1},{"$f":"Timing!FP94","v":1},{"$f":"Timing!FQ94","v":1},{"$f":"Timing!FR94","v":1},{"$f":"Timing!FS94","v":1},{"$f":"Timing!FT94","v":1},{"$f":"Timing!FU94","v":1},{"$f":"Timing!FV94","v":1},{"$f":"Timing!FW94","v":1},{"$f":"Timing!FX94","v":1},{"$f":"Timing!FY94","v":1},{"$f":"Timing!FZ94","v":1},{"$f":"Timing!GA94","v":1},{"$f":"Timing!GB94","v":1},{"$f":"Timing!GC94","v":1},{"$f":"Timing!GD94","v":1},{"$f":"Timing!GE94","v":1},{"$f":"Timing!GF94","v":1},{"$f":"Timing!GG94","v":1},{"$f":"Timing!GH94","v":1},{"$f":"Timing!GI94","v":1},{"$f":"Timing!GJ94","v":1},{"$f":"Timing!GK94","v":1},{"$f":"Timing!GL94","v":1},{"$f":"Timing!GM94","v":1},{"$f":"Timing!GN94","v":1},{"$f":"Timing!GO94","v":1},{"$f":"Timing!GP94","v":1},{"$f":"Timing!GQ94","v":1},{"$f":"Timing!GR94","v":1},{"$f":"Timing!GS94","v":1},{"$f":"Timing!GT94","v":1},{"$f":"Timing!GU94","v":1},{"$f":"Timing!GV94","v":1},{"$f":"Timing!GW94","v":1},{"$f":"Timing!GX94","v":1},{"$f":"Timing!GY94","v":1},{"$f":"Timing!GZ94","v":1},{"$f":"Timing!HA94","v":1},{"$f":"Timing!HB94","v":1},{"$f":"Timing!HC94","v":1},{"$f":"Timing!HD94","v":1},{"$f":"Timing!HE94","v":1},{"$f":"Timing!HF94","v":1},{"$f":"Timing!HG94","v":1},{"$f":"Timing!HH94","v":1},{"$f":"Timing!HI94","v":1},{"$f":"Timing!HJ94","v":1},{"$f":"Timing!HK94","v":1},{"$f":"Timing!HL94","v":1},{"$f":"Timing!HM94","v":1},{"$f":"Timing!HN94","v":1},{"$f":"Timing!HO94","v":1},{"$f":"Timing!HP94","v":0},{"$f":"Timing!HQ94","v":0},{"$f":"Timing!HR94","v":0},{"$f":"Timing!HS94","v":0},{"$f":"Timing!HT94","v":0},{"$f":"Timing!HU94","v":0},{"$f":"Timing!HV94","v":0},{"$f":"Timing!HW94","v":0},{"$f":"Timing!HX94","v":0},{"$f":"Timing!HY94","v":0},{"$f":"Timing!HZ94","v":0},{"$f":"Timing!IA94","v":0},{"$f":"Timing!IB94","v":0},{"$f":"Timing!IC94","v":0},{"$f":"Timing!ID94","v":0},{"$f":"Timing!IE94","v":0},{"$f":"Timing!IF94","v":0},{"$f":"Timing!IG94","v":0},{"$f":"Timing!IH94","v":0},{"$f":"Timing!II94","v":0},{"$f":"Timing!IJ94","v":0},{"$f":"Timing!IK94","v":0},{"$f":"Timing!IL94","v":0},{"$f":"Timing!IM94","v":0},{"$f":"Timing!IN94","v":0},{"$f":"Timing!IO94","v":0},{"$f":"Timing!IP94","v":0},{"$f":"Timing!IQ94","v":0},{"$f":"Timing!IR94","v":0},{"$f":"Timing!IS94","v":0},{"$f":"Timing!IT94","v":0},{"$f":"Timing!IU94","v":0}]
[null,null,"Debt tenor flag","[1,0]",200,null,null,null,null,{"$f":"Timing!J95","v":0},{"$f":"Timing!K95","v":0},{"$f":"Timing!L95","v":0},{"$f":"Timing!M95","v":0},{"$f":"Timing!N95","v":0},{"$f":"Timing!O95","v":0},{"$f":"Timing!P95","v":0},{"$f":"Timing!Q95","v":0},{"$f":"Timing!R95","v":0},{"$f":"Timing!S95","v":0},{"$f":"Timing!T95","v":0},{"$f":"Timing!U95","v":0},{"$f":"Timing!V95","v":0},{"$f":"Timing!W95","v":0},{"$f":"Timing!X95","v":1},{"$f":"Timing!Y95","v":1},{"$f":"Timing!Z95","v":1},{"$f":"Timing!AA95","v":1},{"$f":"Timing!AB95","v":1},{"$f":"Timing!AC95","v":1},{"$f":"Timing!AD95","v":1},{"$f":"Timing!AE95","v":1},{"$f":"Timing!AF95","v":1},{"$f":"Timing!AG95","v":1},{"$f":"Timing!AH95","v":1},{"$f":"Timing!AI95","v":1},{"$f":"Timing!AJ95","v":1},{"$f":"Timing!AK95","v":1},{"$f":"Timing!AL95","v":1},{"$f":"Timing!AM95","v":1},{"$f":"Timing!AN95","v":1},{"$f":"Timing!AO95","v":1},{"$f":"Timing!AP95","v":1},{"$f":"Timing!AQ95","v":1},{"$f":"Timing!AR95","v":1},{"$f":"Timing!AS95","v":1},{"$f":"Timing!AT95","v":1},{"$f":"Timing!AU95","v":1},{"$f":"Timing!AV95","v":1},{"$f":"Timing!AW95","v":1},{"$f":"Timing!AX95","v":1},{"$f":"Timing!AY95","v":1},{"$f":"Timing!AZ95","v":1},{"$f":"Timing!BA95","v":1},{"$f":"Timing!BB95","v":1},{"$f":"Timing!BC95","v":1},{"$f":"Timing!BD95","v":1},{"$f":"Timing!BE95","v":1},{"$f":"Timing!BF95","v":1},{"$f":"Timing!BG95","v":1},{"$f":"Timing!BH95","v":1},{"$f":"Timing!BI95","v":1},{"$f":"Timing!BJ95","v":1},{"$f":"Timing!BK95","v":1},{"$f":"Timing!BL95","v":1},{"$f":"Timing!BM95","v":1},{"$f":"Timing!BN95","v":1},{"$f":"Timing!BO95","v":1},{"$f":"Timing!BP95","v":1},{"$f":"Timing!BQ95","v":1},{"$f":"Timing!BR95","v":1},{"$f":"Timing!BS95","v":1},{"$f":"Timing!BT95","v":1},{"$f":"Timing!BU95","v":1},{"$f":"Timing!BV95","v":1},{"$f":"Timing!BW95","v":1},{"$f":"Timing!BX95","v":1},{"$f":"Timing!BY95","v":1},{"$f":"Timing!BZ95","v":1},{"$f":"Timing!CA95","v":1},{"$f":"Timing!CB95","v":1},{"$f":"Timing!CC95","v":1},{"$f":"Timing!CD95","v":1},{"$f":"Timing!CE95","v":1},{"$f":"Timing!CF95","v":1},{"$f":"Timing!CG95","v":1},{"$f":"Timing!CH95","v":1},{"$f":"Timing!CI95","v":1},{"$f":"Timing!CJ95","v":1},{"$f":"Timing!CK95","v":1},{"$f":"Timing!CL95","v":1},{"$f":"Timing!CM95","v":1},{"$f":"Timing!CN95","v":1},{"$f":"Timing!CO95","v":1},{"$f":"Timing!CP95","v":1},{"$f":"Timing!CQ95","v":1},{"$f":"Timing!CR95","v":1},{"$f":"Timing!CS95","v":1},{"$f":"Timing!CT95","v":1},{"$f":"Timing!CU95","v":1},{"$f":"Timing!CV95","v":1},{"$f":"Timing!CW95","v":1},{"$f":"Timing!CX95","v":1},{"$f":"Timing!CY95","v":1},{"$f":"Timing!CZ95","v":1},{"$f":"Timing!DA95","v":1},{"$f":"Timing!DB95","v":1},{"$f":"Timing!DC95","v":1},{"$f":"Timing!DD95","v":1},{"$f":"Timing!DE95","v":1},{"$f":"Timing!DF95","v":1},{"$f":"Timing!DG95","v":1},{"$f":"Timing!DH95","v":1},{"$f":"Timing!DI95","v":1},{"$f":"Timing!DJ95","v":1},{"$f":"Timing!DK95","v":1},{"$f":"Timing!DL95","v":1},{"$f":"Timing!DM95","v":1},{"$f":"Timing!DN95","v":1},{"$f":"Timing!DO95","v":1},{"$f":"Timing!DP95","v":1},{"$f":"Timing!DQ95","v":1},{"$f":"Timing!DR95","v":1},{"$f":"Timing!DS95","v":1},{"$f":"Timing!DT95","v":1},{"$f":"Timing!DU95","v":1},{"$f":"Timing!DV95","v":1},{"$f":"Timing!DW95","v":1},{"$f":"Timing!DX95","v":1},{"$f":"Timing!DY95","v":1},{"$f":"Timing!DZ95","v":1},{"$f":"Timing!EA95","v":1},{"$f":"Timing!EB95","v":1},{"$f":"Timing!EC95","v":1},{"$f":"Timing!ED95","v":1},{"$f":"Timing!EE95","v":1},{"$f":"Timing!EF95","v":1},{"$f":"Timing!EG95","v":1},{"$f":"Timing!EH95","v":1},{"$f":"Timing!EI95","v":1},{"$f":"Timing!EJ95","v":1},{"$f":"Timing!EK95","v":1},{"$f":"Timing!EL95","v":1},{"$f":"Timing!EM95","v":1},{"$f":"Timing!EN95","v":1},{"$f":"Timing!EO95","v":1},{"$f":"Timing!EP95","v":1},{"$f":"Timing!EQ95","v":1},{"$f":"Timing!ER95","v":1},{"$f":"Timing!ES95","v":1},{"$f":"Timing!ET95","v":1},{"$f":"Timing!EU95","v":1},{"$f":"Timing!EV95","v":1},{"$f":"Timing!EW95","v":1},{"$f":"Timing!EX95","v":1},{"$f":"Timing!EY95","v":1},{"$f":"Timing!EZ95","v":1},{"$f":"Timing!FA95","v":1},{"$f":"Timing!FB95","v":1},{"$f":"Timing!FC95","v":1},{"$f":"Timing!FD95","v":1},{"$f":"Timing!FE95","v":1},{"$f":"Timing!FF95","v":1},{"$f":"Timing!FG95","v":1},{"$f":"Timing!FH95","v":1},{"$f":"Timing!FI95","v":1},{"$f":"Timing!FJ95","v":1},{"$f":"Timing!FK95","v":1},{"$f":"Timing!FL95","v":1},{"$f":"Timing!FM95","v":1},{"$f":"Timing!FN95","v":1},{"$f":"Timing!FO95","v":1},{"$f":"Timing!FP95","v":1},{"$f":"Timing!FQ95","v":1},{"$f":"Timing!FR95","v":1},{"$f":"Timing!FS95","v":1},{"$f":"Timing!FT95","v":1},{"$f":"Timing!FU95","v":1},{"$f":"Timing!FV95","v":1},{"$f":"Timing!FW95","v":1},{"$f":"Timing!FX95","v":1},{"$f":"Timing!FY95","v":1},{"$f":"Timing!FZ95","v":1},{"$f":"Timing!GA95","v":1},{"$f":"Timing!GB95","v":1},{"$f":"Timing!GC95","v":1},{"$f":"Timing!GD95","v":1},{"$f":"Timing!GE95","v":1},{"$f":"Timing!GF95","v":1},{"$f":"Timing!GG95","v":1},{"$f":"Timing!GH95","v":1},{"$f":"Timing!GI95","v":1},{"$f":"Timing!GJ95","v":1},{"$f":"Timing!GK95","v":1},{"$f":"Timing!GL95","v":1},{"$f":"Timing!GM95","v":1},{"$f":"Timing!GN95","v":1},{"$f":"Timing!GO95","v":1},{"$f":"Timing!GP95","v":1},{"$f":"Timing!GQ95","v":1},{"$f":"Timing!GR95","v":1},{"$f":"Timing!GS95","v":1},{"$f":"Timing!GT95","v":1},{"$f":"Timing!GU95","v":1},{"$f":"Timing!GV95","v":1},{"$f":"Timing!GW95","v":1},{"$f":"Timing!GX95","v":1},{"$f":"Timing!GY95","v":1},{"$f":"Timing!GZ95","v":1},{"$f":"Timing!HA95","v":1},{"$f":"Timing!HB95","v":1},{"$f":"Timing!HC95","v":1},{"$f":"Timing!HD95","v":1},{"$f":"Timing!HE95","v":1},{"$f":"Timing!HF95","v":1},{"$f":"Timing!HG95","v":1},{"$f":"Timing!HH95","v":1},{"$f":"Timing!HI95","v":1},{"$f":"Timing!HJ95","v":1},{"$f":"Timing!HK95","v":1},{"$f":"Timing!HL95","v":1},{"$f":"Timing!HM95","v":1},{"$f":"Timing!HN95","v":1},{"$f":"Timing!HO95","v":1},{"$f":"Timing!HP95","v":0},{"$f":"Timing!HQ95","v":0},{"$f":"Timing!HR95","v":0},{"$f":"Timing!HS95","v":0},{"$f":"Timing!HT95","v":0},{"$f":"Timing!HU95","v":0},{"$f":"Timing!HV95","v":0},{"$f":"Timing!HW95","v":0},{"$f":"Timing!HX95","v":0},{"$f":"Timing!HY95","v":0},{"$f":"Timing!HZ95","v":0},{"$f":"Timing!IA95","v":0},{"$f":"Timing!IB95","v":0},{"$f":"Timing!IC95","v":0},{"$f":"Timing!ID95","v":0},{"$f":"Timing!IE95","v":0},{"$f":"Timing!IF95","v":0},{"$f":"Timing!IG95","v":0},{"$f":"Timing!IH95","v":0},{"$f":"Timing!II95","v":0},{"$f":"Timing!IJ95","v":0},{"$f":"Timing!IK95","v":0},{"$f":"Timing!IL95","v":0},{"$f":"Timing!IM95","v":0},{"$f":"Timing!IN95","v":0},{"$f":"Timing!IO95","v":0},{"$f":"Timing!IP95","v":0},{"$f":"Timing!IQ95","v":0},{"$f":"Timing!IR95","v":0},{"$f":"Timing!IS95","v":0},{"$f":"Timing!IT95","v":0},{"$f":"Timing!IU95","v":0}]
[]
[null,null,"NHFIC Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J98","v":0},{"$f":"Timing!K98","v":0},{"$f":"Timing!L98","v":0},{"$f":"Timing!M98","v":0},{"$f":"Timing!N98","v":0},{"$f":"Timing!O98","v":0},{"$f":"Timing!P98","v":0},{"$f":"Timing!Q98","v":0},{"$f":"Timing!R98","v":0},{"$f":"Timing!S98","v":0},{"$f":"Timing!T98","v":0},{"$f":"Timing!U98","v":0},{"$f":"Timing!V98","v":0},{"$f":"Timing!W98","v":0},{"$f":"Timing!X98","v":0},{"$f":"Timing!Y98","v":0},{"$f":"Timing!Z98","v":0},{"$f":"Timing!AA98","v":0},{"$f":"Timing!AB98","v":0},{"$f":"Timing!AC98","v":0},{"$f":"Timing!AD98","v":0},{"$f":"Timing!AE98","v":0},{"$f":"Timing!AF98","v":0},{"$f":"Timing!AG98","v":0},{"$f":"Timing!AH98","v":0},{"$f":"Timing!AI98","v":0},{"$f":"Timing!AJ98","v":0},{"$f":"Timing!AK98","v":0},{"$f":"Timing!AL98","v":0},{"$f":"Timing!AM98","v":0},{"$f":"Timing!AN98","v":0},{"$f":"Timing!AO98","v":0},{"$f":"Timing!AP98","v":0},{"$f":"Timing!AQ98","v":0},{"$f":"Timing!AR98","v":0},{"$f":"Timing!AS98","v":0},{"$f":"Timing!AT98","v":0},{"$f":"Timing!AU98","v":0},{"$f":"Timing!AV98","v":0},{"$f":"Timing!AW98","v":0},{"$f":"Timing!AX98","v":0},{"$f":"Timing!AY98","v":0},{"$f":"Timing!AZ98","v":0},{"$f":"Timing!BA98","v":0},{"$f":"Timing!BB98","v":0},{"$f":"Timing!BC98","v":0},{"$f":"Timing!BD98","v":0},{"$f":"Timing!BE98","v":0},{"$f":"Timing!BF98","v":0},{"$f":"Timing!BG98","v":0},{"$f":"Timing!BH98","v":0},{"$f":"Timing!BI98","v":0},{"$f":"Timing!BJ98","v":0},{"$f":"Timing!BK98","v":0},{"$f":"Timing!BL98","v":0},{"$f":"Timing!BM98","v":0},{"$f":"Timing!BN98","v":0},{"$f":"Timing!BO98","v":0},{"$f":"Timing!BP98","v":0},{"$f":"Timing!BQ98","v":0},{"$f":"Timing!BR98","v":0},{"$f":"Timing!BS98","v":0},{"$f":"Timing!BT98","v":0},{"$f":"Timing!BU98","v":0},{"$f":"Timing!BV98","v":0},{"$f":"Timing!BW98","v":0},{"$f":"Timing!BX98","v":0},{"$f":"Timing!BY98","v":0},{"$f":"Timing!BZ98","v":0},{"$f":"Timing!CA98","v":0},{"$f":"Timing!CB98","v":0},{"$f":"Timing!CC98","v":0},{"$f":"Timing!CD98","v":0},{"$f":"Timing!CE98","v":0},{"$f":"Timing!CF98","v":0},{"$f":"Timing!CG98","v":0},{"$f":"Timing!CH98","v":0},{"$f":"Timing!CI98","v":0},{"$f":"Timing!CJ98","v":0},{"$f":"Timing!CK98","v":0},{"$f":"Timing!CL98","v":0},{"$f":"Timing!CM98","v":0},{"$f":"Timing!CN98","v":0},{"$f":"Timing!CO98","v":0},{"$f":"Timing!CP98","v":0},{"$f":"Timing!CQ98","v":0},{"$f":"Timing!CR98","v":0},{"$f":"Timing!CS98","v":0},{"$f":"Timing!CT98","v":0},{"$f":"Timing!CU98","v":0},{"$f":"Timing!CV98","v":0},{"$f":"Timing!CW98","v":0},{"$f":"Timing!CX98","v":0},{"$f":"Timing!CY98","v":0},{"$f":"Timing!CZ98","v":0},{"$f":"Timing!DA98","v":0},{"$f":"Timing!DB98","v":0},{"$f":"Timing!DC98","v":0},{"$f":"Timing!DD98","v":0},{"$f":"Timing!DE98","v":0},{"$f":"Timing!DF98","v":0},{"$f":"Timing!DG98","v":0},{"$f":"Timing!DH98","v":0},{"$f":"Timing!DI98","v":0},{"$f":"Timing!DJ98","v":0},{"$f":"Timing!DK98","v":0},{"$f":"Timing!DL98","v":0},{"$f":"Timing!DM98","v":0},{"$f":"Timing!DN98","v":0},{"$f":"Timing!DO98","v":0},{"$f":"Timing!DP98","v":0},{"$f":"Timing!DQ98","v":0},{"$f":"Timing!DR98","v":0},{"$f":"Timing!DS98","v":0},{"$f":"Timing!DT98","v":0},{"$f":"Timing!DU98","v":0},{"$f":"Timing!DV98","v":0},{"$f":"Timing!DW98","v":0},{"$f":"Timing!DX98","v":0},{"$f":"Timing!DY98","v":0},{"$f":"Timing!DZ98","v":0},{"$f":"Timing!EA98","v":0},{"$f":"Timing!EB98","v":0},{"$f":"Timing!EC98","v":0},{"$f":"Timing!ED98","v":0},{"$f":"Timing!EE98","v":0},{"$f":"Timing!EF98","v":0},{"$f":"Timing!EG98","v":0},{"$f":"Timing!EH98","v":0},{"$f":"Timing!EI98","v":0},{"$f":"Timing!EJ98","v":0},{"$f":"Timing!EK98","v":0},{"$f":"Timing!EL98","v":0},{"$f":"Timing!EM98","v":0},{"$f":"Timing!EN98","v":0},{"$f":"Timing!EO98","v":0},{"$f":"Timing!EP98","v":0},{"$f":"Timing!EQ98","v":0},{"$f":"Timing!ER98","v":0},{"$f":"Timing!ES98","v":0},{"$f":"Timing!ET98","v":0},{"$f":"Timing!EU98","v":0},{"$f":"Timing!EV98","v":0},{"$f":"Timing!EW98","v":0},{"$f":"Timing!EX98","v":0},{"$f":"Timing!EY98","v":0},{"$f":"Timing!EZ98","v":0},{"$f":"Timing!FA98","v":0},{"$f":"Timing!FB98","v":0},{"$f":"Timing!FC98","v":0},{"$f":"Timing!FD98","v":0},{"$f":"Timing!FE98","v":0},{"$f":"Timing!FF98","v":0},{"$f":"Timing!FG98","v":0},{"$f":"Timing!FH98","v":0},{"$f":"Timing!FI98","v":0},{"$f":"Timing!FJ98","v":0},{"$f":"Timing!FK98","v":0},{"$f":"Timing!FL98","v":0},{"$f":"Timing!FM98","v":0},{"$f":"Timing!FN98","v":0},{"$f":"Timing!FO98","v":0},{"$f":"Timing!FP98","v":0},{"$f":"Timing!FQ98","v":0},{"$f":"Timing!FR98","v":0},{"$f":"Timing!FS98","v":0},{"$f":"Timing!FT98","v":0},{"$f":"Timing!FU98","v":0},{"$f":"Timing!FV98","v":0},{"$f":"Timing!FW98","v":0},{"$f":"Timing!FX98","v":0},{"$f":"Timing!FY98","v":0},{"$f":"Timing!FZ98","v":0},{"$f":"Timing!GA98","v":0},{"$f":"Timing!GB98","v":0},{"$f":"Timing!GC98","v":0},{"$f":"Timing!GD98","v":0},{"$f":"Timing!GE98","v":0},{"$f":"Timing!GF98","v":0},{"$f":"Timing!GG98","v":0},{"$f":"Timing!GH98","v":0},{"$f":"Timing!GI98","v":0},{"$f":"Timing!GJ98","v":0},{"$f":"Timing!GK98","v":0},{"$f":"Timing!GL98","v":0},{"$f":"Timing!GM98","v":0},{"$f":"Timing!GN98","v":0},{"$f":"Timing!GO98","v":0},{"$f":"Timing!GP98","v":0},{"$f":"Timing!GQ98","v":0},{"$f":"Timing!GR98","v":0},{"$f":"Timing!GS98","v":0},{"$f":"Timing!GT98","v":0},{"$f":"Timing!GU98","v":0},{"$f":"Timing!GV98","v":0},{"$f":"Timing!GW98","v":0},{"$f":"Timing!GX98","v":0},{"$f":"Timing!GY98","v":0},{"$f":"Timing!GZ98","v":0},{"$f":"Timing!HA98","v":0},{"$f":"Timing!HB98","v":0},{"$f":"Timing!HC98","v":0},{"$f":"Timing!HD98","v":0},{"$f":"Timing!HE98","v":0},{"$f":"Timing!HF98","v":0},{"$f":"Timing!HG98","v":0},{"$f":"Timing!HH98","v":0},{"$f":"Timing!HI98","v":0},{"$f":"Timing!HJ98","v":0},{"$f":"Timing!HK98","v":0},{"$f":"Timing!HL98","v":0},{"$f":"Timing!HM98","v":0},{"$f":"Timing!HN98","v":0},{"$f":"Timing!HO98","v":1},{"$f":"Timing!HP98","v":0},{"$f":"Timing!HQ98","v":0},{"$f":"Timing!HR98","v":0},{"$f":"Timing!HS98","v":0},{"$f":"Timing!HT98","v":0},{"$f":"Timing!HU98","v":0},{"$f":"Timing!HV98","v":0},{"$f":"Timing!HW98","v":0},{"$f":"Timing!HX98","v":0},{"$f":"Timing!HY98","v":0},{"$f":"Timing!HZ98","v":0},{"$f":"Timing!IA98","v":0},{"$f":"Timing!IB98","v":0},{"$f":"Timing!IC98","v":0},{"$f":"Timing!ID98","v":0},{"$f":"Timing!IE98","v":0},{"$f":"Timing!IF98","v":0},{"$f":"Timing!IG98","v":0},{"$f":"Timing!IH98","v":0},{"$f":"Timing!II98","v":0},{"$f":"Timing!IJ98","v":0},{"$f":"Timing!IK98","v":0},{"$f":"Timing!IL98","v":0},{"$f":"Timing!IM98","v":0},{"$f":"Timing!IN98","v":0},{"$f":"Timing!IO98","v":0},{"$f":"Timing!IP98","v":0},{"$f":"Timing!IQ98","v":0},{"$f":"Timing!IR98","v":0},{"$f":"Timing!IS98","v":0},{"$f":"Timing!IT98","v":0},{"$f":"Timing!IU98","v":0}]
[null,null,"Reserve account - end","[1,0]",null,null,null,null,null,{"$f":"IF(OR(J87=1,AND(J83=1,K84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AP87=1,AND(AP83=1,AQ84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BV87=1,AND(BV83=1,BW84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DB87=1,AND(DB83=1,DC84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(EH87=1,AND(EH83=1,EI84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(FN87=1,AND(FN83=1,FO84=1)),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(GJ87=1,AND(GJ83=1,GK84=1)),1,0)","v":0},{"$f":"IF(OR(GK87=1,AND(GK83=1,GL84=1)),1,0)","v":0},{"$f":"IF(OR(GL87=1,AND(GL83=1,GM84=1)),1,0)","v":0},{"$f":"IF(OR(GM87=1,AND(GM83=1,GN84=1)),1,0)","v":0},{"$f":"IF(OR(GN87=1,AND(GN83=1,GO84=1)),1,0)","v":0},{"$f":"IF(OR(GO87=1,AND(GO83=1,GP84=1)),1,0)","v":0},{"$f":"IF(OR(GP87=1,AND(GP83=1,GQ84=1)),1,0)","v":0},{"$f":"IF(OR(GQ87=1,AND(GQ83=1,GR84=1)),1,0)","v":0},{"$f":"IF(OR(GR87=1,AND(GR83=1,GS84=1)),1,0)","v":0},{"$f":"IF(OR(GS87=1,AND(GS83=1,GT84=1)),1,0)","v":0},{"$f":"IF(OR(GT87=1,AND(GT83=1,GU84=1)),1,0)","v":0},{"$f":"IF(OR(GU87=1,AND(GU83=1,GV84=1)),1,0)","v":0},{"$f":"IF(OR(GV87=1,AND(GV83=1,GW84=1)),1,0)","v":0},{"$f":"IF(OR(GW87=1,AND(GW83=1,GX84=1)),1,0)","v":0},{"$f":"IF(OR(GX87=1,AND(GX83=1,GY84=1)),1,0)","v":0},{"$f":"IF(OR(GY87=1,AND(GY83=1,GZ84=1)),1,0)","v":0},{"$f":"IF(OR(GZ87=1,AND(GZ83=1,HA84=1)),1,0)","v":0},{"$f":"IF(OR(HA87=1,AND(HA83=1,HB84=1)),1,0)","v":0},{"$f":"IF(OR(HB87=1,AND(HB83=1,HC84=1)),1,0)","v":0},{"$f":"IF(OR(HC87=1,AND(HC83=1,HD84=1)),1,0)","v":0},{"$f":"IF(OR(HD87=1,AND(HD83=1,HE84=1)),1,0)","v":0},{"$f":"IF(OR(HE87=1,AND(HE83=1,HF84=1)),1,0)","v":0},{"$f":"IF(OR(HF87=1,AND(HF83=1,HG84=1)),1,0)","v":0},{"$f":"IF(OR(HG87=1,AND(HG83=1,HH84=1)),1,0)","v":0},{"$f":"IF(OR(HH87=1,AND(HH83=1,HI84=1)),1,0)","v":0},{"$f":"IF(OR(HI87=1,AND(HI83=1,HJ84=1)),1,0)","v":0},{"$f":"IF(OR(HJ87=1,AND(HJ83=1,HK84=1)),1,0)","v":0},{"$f":"IF(OR(HK87=1,AND(HK83=1,HL84=1)),1,0)","v":0},{"$f":"IF(OR(HL87=1,AND(HL83=1,HM84=1)),1,0)","v":0},{"$f":"IF(OR(HM87=1,AND(HM83=1,HN84=1)),1,0)","v":0},{"$f":"IF(OR(HN87=1,AND(HN83=1,HO84=1)),1,0)","v":0},{"$f":"IF(OR(HO87=1,AND(HO83=1,HP84=1)),1,0)","v":1},{"$f":"IF(OR(HP87=1,AND(HP83=1,HQ84=1)),1,0)","v":0},{"$f":"IF(OR(HQ87=1,AND(HQ83=1,HR84=1)),1,0)","v":0},{"$f":"IF(OR(HR87=1,AND(HR83=1,HS84=1)),1,0)","v":0},{"$f":"IF(OR(HS87=1,AND(HS83=1,HT84=1)),1,0)","v":0},{"$f":"IF(OR(HT87=1,AND(HT83=1,HU84=1)),1,0)","v":0},{"$f":"IF(OR(HU87=1,AND(HU83=1,HV84=1)),1,0)","v":0},{"$f":"IF(OR(HV87=1,AND(HV83=1,HW84=1)),1,0)","v":0},{"$f":"IF(OR(HW87=1,AND(HW83=1,HX84=1)),1,0)","v":0},{"$f":"IF(OR(HX87=1,AND(HX83=1,HY84=1)),1,0)","v":0},{"$f":"IF(OR(HY87=1,AND(HY83=1,HZ84=1)),1,0)","v":0},{"$f":"IF(OR(HZ87=1,AND(HZ83=1,IA84=1)),1,0)","v":0},{"$f":"IF(OR(IA87=1,AND(IA83=1,IB84=1)),1,0)","v":0},{"$f":"IF(OR(IB87=1,AND(IB83=1,IC84=1)),1,0)","v":0},{"$f":"IF(OR(IC87=1,AND(IC83=1,ID84=1)),1,0)","v":0},{"$f":"IF(OR(ID87=1,AND(ID83=1,IE84=1)),1,0)","v":0},{"$f":"IF(OR(IE87=1,AND(IE83=1,IF84=1)),1,0)","v":0},{"$f":"IF(OR(IF87=1,AND(IF83=1,IG84=1)),1,0)","v":0},{"$f":"IF(OR(IG87=1,AND(IG83=1,IH84=1)),1,0)","v":0},{"$f":"IF(OR(IH87=1,AND(IH83=1,II84=1)),1,0)","v":0},{"$f":"IF(OR(II87=1,AND(II83=1,IJ84=1)),1,0)","v":0},{"$f":"IF(OR(IJ87=1,AND(IJ83=1,IK84=1)),1,0)","v":0},{"$f":"IF(OR(IK87=1,AND(IK83=1,IL84=1)),1,0)","v":0},{"$f":"IF(OR(IL87=1,AND(IL83=1,IM84=1)),1,0)","v":0},{"$f":"IF(OR(IM87=1,AND(IM83=1,IN84=1)),1,0)","v":0},{"$f":"IF(OR(IN87=1,AND(IN83=1,IO84=1)),1,0)","v":0},{"$f":"IF(OR(IO87=1,AND(IO83=1,IP84=1)),1,0)","v":0},{"$f":"IF(OR(IP87=1,AND(IP83=1,IQ84=1)),1,0)","v":0},{"$f":"IF(OR(IQ87=1,AND(IQ83=1,IR84=1)),1,0)","v":0},{"$f":"IF(OR(IR87=1,AND(IR83=1,IS84=1)),1,0)","v":0},{"$f":"IF(OR(IS87=1,AND(IS83=1,IT84=1)),1,0)","v":0},{"$f":"IF(OR(IT87=1,AND(IT83=1,IU84=1)),1,0)","v":0},0]
[null,null,"NHFIC Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"Timing!J100","v":0},{"$f":"Timing!K100","v":0},{"$f":"Timing!L100","v":0},{"$f":"Timing!M100","v":0},{"$f":"Timing!N100","v":0},{"$f":"Timing!O100","v":0},{"$f":"Timing!P100","v":0},{"$f":"Timing!Q100","v":0},{"$f":"Timing!R100","v":0},{"$f":"Timing!S100","v":0},{"$f":"Timing!T100","v":0},{"$f":"Timing!U100","v":0},{"$f":"Timing!V100","v":0},{"$f":"Timing!W100","v":0},{"$f":"Timing!X100","v":1},{"$f":"Timing!Y100","v":1},{"$f":"Timing!Z100","v":1},{"$f":"Timing!AA100","v":1},{"$f":"Timing!AB100","v":1},{"$f":"Timing!AC100","v":1},{"$f":"Timing!AD100","v":1},{"$f":"Timing!AE100","v":1},{"$f":"Timing!AF100","v":1},{"$f":"Timing!AG100","v":1},{"$f":"Timing!AH100","v":1},{"$f":"Timing!AI100","v":1},{"$f":"Timing!AJ100","v":1},{"$f":"Timing!AK100","v":1},{"$f":"Timing!AL100","v":1},{"$f":"Timing!AM100","v":1},{"$f":"Timing!AN100","v":1},{"$f":"Timing!AO100","v":1},{"$f":"Timing!AP100","v":1},{"$f":"Timing!AQ100","v":1},{"$f":"Timing!AR100","v":1},{"$f":"Timing!AS100","v":1},{"$f":"Timing!AT100","v":1},{"$f":"Timing!AU100","v":1},{"$f":"Timing!AV100","v":1},{"$f":"Timing!AW100","v":1},{"$f":"Timing!AX100","v":1},{"$f":"Timing!AY100","v":1},{"$f":"Timing!AZ100","v":1},{"$f":"Timing!BA100","v":1},{"$f":"Timing!BB100","v":1},{"$f":"Timing!BC100","v":1},{"$f":"Timing!BD100","v":1},{"$f":"Timing!BE100","v":1},{"$f":"Timing!BF100","v":1},{"$f":"Timing!BG100","v":1},{"$f":"Timing!BH100","v":1},{"$f":"Timing!BI100","v":1},{"$f":"Timing!BJ100","v":1},{"$f":"Timing!BK100","v":1},{"$f":"Timing!BL100","v":1},{"$f":"Timing!BM100","v":1},{"$f":"Timing!BN100","v":1},{"$f":"Timing!BO100","v":1},{"$f":"Timing!BP100","v":1},{"$f":"Timing!BQ100","v":1},{"$f":"Timing!BR100","v":1},{"$f":"Timing!BS100","v":1},{"$f":"Timing!BT100","v":1},{"$f":"Timing!BU100","v":1},{"$f":"Timing!BV100","v":1},{"$f":"Timing!BW100","v":1},{"$f":"Timing!BX100","v":1},{"$f":"Timing!BY100","v":1},{"$f":"Timing!BZ100","v":1},{"$f":"Timing!CA100","v":1},{"$f":"Timing!CB100","v":1},{"$f":"Timing!CC100","v":1},{"$f":"Timing!CD100","v":1},{"$f":"Timing!CE100","v":1},{"$f":"Timing!CF100","v":1},{"$f":"Timing!CG100","v":1},{"$f":"Timing!CH100","v":1},{"$f":"Timing!CI100","v":1},{"$f":"Timing!CJ100","v":1},{"$f":"Timing!CK100","v":1},{"$f":"Timing!CL100","v":1},{"$f":"Timing!CM100","v":1},{"$f":"Timing!CN100","v":1},{"$f":"Timing!CO100","v":1},{"$f":"Timing!CP100","v":1},{"$f":"Timing!CQ100","v":1},{"$f":"Timing!CR100","v":1},{"$f":"Timing!CS100","v":1},{"$f":"Timing!CT100","v":1},{"$f":"Timing!CU100","v":1},{"$f":"Timing!CV100","v":1},{"$f":"Timing!CW100","v":1},{"$f":"Timing!CX100","v":1},{"$f":"Timing!CY100","v":1},{"$f":"Timing!CZ100","v":1},{"$f":"Timing!DA100","v":1},{"$f":"Timing!DB100","v":1},{"$f":"Timing!DC100","v":1},{"$f":"Timing!DD100","v":1},{"$f":"Timing!DE100","v":1},{"$f":"Timing!DF100","v":1},{"$f":"Timing!DG100","v":1},{"$f":"Timing!DH100","v":1},{"$f":"Timing!DI100","v":1},{"$f":"Timing!DJ100","v":1},{"$f":"Timing!DK100","v":1},{"$f":"Timing!DL100","v":1},{"$f":"Timing!DM100","v":1},{"$f":"Timing!DN100","v":1},{"$f":"Timing!DO100","v":1},{"$f":"Timing!DP100","v":1},{"$f":"Timing!DQ100","v":1},{"$f":"Timing!DR100","v":1},{"$f":"Timing!DS100","v":1},{"$f":"Timing!DT100","v":1},{"$f":"Timing!DU100","v":1},{"$f":"Timing!DV100","v":1},{"$f":"Timing!DW100","v":1},{"$f":"Timing!DX100","v":1},{"$f":"Timing!DY100","v":1},{"$f":"Timing!DZ100","v":1},{"$f":"Timing!EA100","v":1},{"$f":"Timing!EB100","v":1},{"$f":"Timing!EC100","v":1},{"$f":"Timing!ED100","v":1},{"$f":"Timing!EE100","v":1},{"$f":"Timing!EF100","v":1},{"$f":"Timing!EG100","v":1},{"$f":"Timing!EH100","v":1},{"$f":"Timing!EI100","v":1},{"$f":"Timing!EJ100","v":1},{"$f":"Timing!EK100","v":1},{"$f":"Timing!EL100","v":1},{"$f":"Timing!EM100","v":1},{"$f":"Timing!EN100","v":1},{"$f":"Timing!EO100","v":1},{"$f":"Timing!EP100","v":1},{"$f":"Timing!EQ100","v":1},{"$f":"Timing!ER100","v":1},{"$f":"Timing!ES100","v":1},{"$f":"Timing!ET100","v":1},{"$f":"Timing!EU100","v":1},{"$f":"Timing!EV100","v":1},{"$f":"Timing!EW100","v":1},{"$f":"Timing!EX100","v":1},{"$f":"Timing!EY100","v":1},{"$f":"Timing!EZ100","v":1},{"$f":"Timing!FA100","v":1},{"$f":"Timing!FB100","v":1},{"$f":"Timing!FC100","v":1},{"$f":"Timing!FD100","v":1},{"$f":"Timing!FE100","v":1},{"$f":"Timing!FF100","v":1},{"$f":"Timing!FG100","v":1},{"$f":"Timing!FH100","v":1},{"$f":"Timing!FI100","v":1},{"$f":"Timing!FJ100","v":1},{"$f":"Timing!FK100","v":1},{"$f":"Timing!FL100","v":1},{"$f":"Timing!FM100","v":1},{"$f":"Timing!FN100","v":1},{"$f":"Timing!FO100","v":1},{"$f":"Timing!FP100","v":1},{"$f":"Timing!FQ100","v":1},{"$f":"Timing!FR100","v":1},{"$f":"Timing!FS100","v":1},{"$f":"Timing!FT100","v":1},{"$f":"Timing!FU100","v":1},{"$f":"Timing!FV100","v":1},{"$f":"Timing!FW100","v":1},{"$f":"Timing!FX100","v":1},{"$f":"Timing!FY100","v":1},{"$f":"Timing!FZ100","v":1},{"$f":"Timing!GA100","v":1},{"$f":"Timing!GB100","v":1},{"$f":"Timing!GC100","v":1},{"$f":"Timing!GD100","v":1},{"$f":"Timing!GE100","v":1},{"$f":"Timing!GF100","v":1},{"$f":"Timing!GG100","v":1},{"$f":"Timing!GH100","v":1},{"$f":"Timing!GI100","v":1},{"$f":"Timing!GJ100","v":1},{"$f":"Timing!GK100","v":1},{"$f":"Timing!GL100","v":1},{"$f":"Timing!GM100","v":1},{"$f":"Timing!GN100","v":1},{"$f":"Timing!GO100","v":1},{"$f":"Timing!GP100","v":1},{"$f":"Timing!GQ100","v":1},{"$f":"Timing!GR100","v":1},{"$f":"Timing!GS100","v":1},{"$f":"Timing!GT100","v":1},{"$f":"Timing!GU100","v":1},{"$f":"Timing!GV100","v":1},{"$f":"Timing!GW100","v":1},{"$f":"Timing!GX100","v":1},{"$f":"Timing!GY100","v":1},{"$f":"Timing!GZ100","v":1},{"$f":"Timing!HA100","v":1},{"$f":"Timing!HB100","v":1},{"$f":"Timing!HC100","v":1},{"$f":"Timing!HD100","v":1},{"$f":"Timing!HE100","v":1},{"$f":"Timing!HF100","v":1},{"$f":"Timing!HG100","v":1},{"$f":"Timing!HH100","v":1},{"$f":"Timing!HI100","v":1},{"$f":"Timing!HJ100","v":1},{"$f":"Timing!HK100","v":1},{"$f":"Timing!HL100","v":1},{"$f":"Timing!HM100","v":1},{"$f":"Timing!HN100","v":1},{"$f":"Timing!HO100","v":0},{"$f":"Timing!HP100","v":0},{"$f":"Timing!HQ100","v":0},{"$f":"Timing!HR100","v":0},{"$f":"Timing!HS100","v":0},{"$f":"Timing!HT100","v":0},{"$f":"Timing!HU100","v":0},{"$f":"Timing!HV100","v":0},{"$f":"Timing!HW100","v":0},{"$f":"Timing!HX100","v":0},{"$f":"Timing!HY100","v":0},{"$f":"Timing!HZ100","v":0},{"$f":"Timing!IA100","v":0},{"$f":"Timing!IB100","v":0},{"$f":"Timing!IC100","v":0},{"$f":"Timing!ID100","v":0},{"$f":"Timing!IE100","v":0},{"$f":"Timing!IF100","v":0},{"$f":"Timing!IG100","v":0},{"$f":"Timing!IH100","v":0},{"$f":"Timing!II100","v":0},{"$f":"Timing!IJ100","v":0},{"$f":"Timing!IK100","v":0},{"$f":"Timing!IL100","v":0},{"$f":"Timing!IM100","v":0},{"$f":"Timing!IN100","v":0},{"$f":"Timing!IO100","v":0},{"$f":"Timing!IP100","v":0},{"$f":"Timing!IQ100","v":0},{"$f":"Timing!IR100","v":0},{"$f":"Timing!IS100","v":0},{"$f":"Timing!IT100","v":0},{"$f":"Timing!IU100","v":0}]
[]
[null,null,"Senior Debt Flags"]
[null,null,"Tenor","[1,0]",null,null,null,null,null,{"$f":"Timing!J103","v":0},{"$f":"Timing!K103","v":0},{"$f":"Timing!L103","v":0},{"$f":"Timing!M103","v":0},{"$f":"Timing!N103","v":0},{"$f":"Timing!O103","v":0},{"$f":"Timing!P103","v":0},{"$f":"Timing!Q103","v":0},{"$f":"Timing!R103","v":0},{"$f":"Timing!S103","v":0},{"$f":"Timing!T103","v":0},{"$f":"Timing!U103","v":0},{"$f":"Timing!V103","v":0},{"$f":"Timing!W103","v":0},{"$f":"Timing!X103","v":1},{"$f":"Timing!Y103","v":1},{"$f":"Timing!Z103","v":1},{"$f":"Timing!AA103","v":1},{"$f":"Timing!AB103","v":1},{"$f":"Timing!AC103","v":1},{"$f":"Timing!AD103","v":1},{"$f":"Timing!AE103","v":1},{"$f":"Timing!AF103","v":1},{"$f":"Timing!AG103","v":1},{"$f":"Timing!AH103","v":1},{"$f":"Timing!AI103","v":1},{"$f":"Timing!AJ103","v":1},{"$f":"Timing!AK103","v":1},{"$f":"Timing!AL103","v":1},{"$f":"Timing!AM103","v":1},{"$f":"Timing!AN103","v":1},{"$f":"Timing!AO103","v":1},{"$f":"Timing!AP103","v":1},{"$f":"Timing!AQ103","v":1},{"$f":"Timing!AR103","v":1},{"$f":"Timing!AS103","v":1},{"$f":"Timing!AT103","v":1},{"$f":"Timing!AU103","v":1},{"$f":"Timing!AV103","v":1},{"$f":"Timing!AW103","v":1},{"$f":"Timing!AX103","v":1},{"$f":"Timing!AY103","v":1},{"$f":"Timing!AZ103","v":1},{"$f":"Timing!BA103","v":1},{"$f":"Timing!BB103","v":1},{"$f":"Timing!BC103","v":1},{"$f":"Timing!BD103","v":1},{"$f":"Timing!BE103","v":1},{"$f":"Timing!BF103","v":1},{"$f":"Timing!BG103","v":1},{"$f":"Timing!BH103","v":1},{"$f":"Timing!BI103","v":1},{"$f":"Timing!BJ103","v":1},{"$f":"Timing!BK103","v":1},{"$f":"Timing!BL103","v":1},{"$f":"Timing!BM103","v":1},{"$f":"Timing!BN103","v":1},{"$f":"Timing!BO103","v":1},{"$f":"Timing!BP103","v":1},{"$f":"Timing!BQ103","v":1},{"$f":"Timing!BR103","v":1},{"$f":"Timing!BS103","v":1},{"$f":"Timing!BT103","v":1},{"$f":"Timing!BU103","v":1},{"$f":"Timing!BV103","v":1},{"$f":"Timing!BW103","v":1},{"$f":"Timing!BX103","v":1},{"$f":"Timing!BY103","v":1},{"$f":"Timing!BZ103","v":1},{"$f":"Timing!CA103","v":1},{"$f":"Timing!CB103","v":1},{"$f":"Timing!CC103","v":1},{"$f":"Timing!CD103","v":1},{"$f":"Timing!CE103","v":1},{"$f":"Timing!CF103","v":1},{"$f":"Timing!CG103","v":1},{"$f":"Timing!CH103","v":1},{"$f":"Timing!CI103","v":1},{"$f":"Timing!CJ103","v":1},{"$f":"Timing!CK103","v":1},{"$f":"Timing!CL103","v":1},{"$f":"Timing!CM103","v":1},{"$f":"Timing!CN103","v":1},{"$f":"Timing!CO103","v":1},{"$f":"Timing!CP103","v":1},{"$f":"Timing!CQ103","v":1},{"$f":"Timing!CR103","v":1},{"$f":"Timing!CS103","v":1},{"$f":"Timing!CT103","v":1},{"$f":"Timing!CU103","v":1},{"$f":"Timing!CV103","v":1},{"$f":"Timing!CW103","v":1},{"$f":"Timing!CX103","v":1},{"$f":"Timing!CY103","v":1},{"$f":"Timing!CZ103","v":1},{"$f":"Timing!DA103","v":1},{"$f":"Timing!DB103","v":1},{"$f":"Timing!DC103","v":1},{"$f":"Timing!DD103","v":1},{"$f":"Timing!DE103","v":1},{"$f":"Timing!DF103","v":1},{"$f":"Timing!DG103","v":1},{"$f":"Timing!DH103","v":1},{"$f":"Timing!DI103","v":1},{"$f":"Timing!DJ103","v":1},{"$f":"Timing!DK103","v":1},{"$f":"Timing!DL103","v":1},{"$f":"Timing!DM103","v":1},{"$f":"Timing!DN103","v":1},{"$f":"Timing!DO103","v":1},{"$f":"Timing!DP103","v":1},{"$f":"Timing!DQ103","v":1},{"$f":"Timing!DR103","v":1},{"$f":"Timing!DS103","v":1},{"$f":"Timing!DT103","v":1},{"$f":"Timing!DU103","v":1},{"$f":"Timing!DV103","v":1},{"$f":"Timing!DW103","v":1},{"$f":"Timing!DX103","v":1},{"$f":"Timing!DY103","v":1},{"$f":"Timing!DZ103","v":1},{"$f":"Timing!EA103","v":1},{"$f":"Timing!EB103","v":1},{"$f":"Timing!EC103","v":1},{"$f":"Timing!ED103","v":1},{"$f":"Timing!EE103","v":1},{"$f":"Timing!EF103","v":1},{"$f":"Timing!EG103","v":1},{"$f":"Timing!EH103","v":1},{"$f":"Timing!EI103","v":1},{"$f":"Timing!EJ103","v":1},{"$f":"Timing!EK103","v":1},{"$f":"Timing!EL103","v":1},{"$f":"Timing!EM103","v":1},{"$f":"Timing!EN103","v":1},{"$f":"Timing!EO103","v":1},{"$f":"Timing!EP103","v":1},{"$f":"Timing!EQ103","v":1},{"$f":"Timing!ER103","v":1},{"$f":"Timing!ES103","v":1},{"$f":"Timing!ET103","v":1},{"$f":"Timing!EU103","v":1},{"$f":"Timing!EV103","v":1},{"$f":"Timing!EW103","v":1},{"$f":"Timing!EX103","v":1},{"$f":"Timing!EY103","v":1},{"$f":"Timing!EZ103","v":1},{"$f":"Timing!FA103","v":1},{"$f":"Timing!FB103","v":1},{"$f":"Timing!FC103","v":1},{"$f":"Timing!FD103","v":1},{"$f":"Timing!FE103","v":1},{"$f":"Timing!FF103","v":1},{"$f":"Timing!FG103","v":1},{"$f":"Timing!FH103","v":1},{"$f":"Timing!FI103","v":1},{"$f":"Timing!FJ103","v":1},{"$f":"Timing!FK103","v":1},{"$f":"Timing!FL103","v":1},{"$f":"Timing!FM103","v":1},{"$f":"Timing!FN103","v":1},{"$f":"Timing!FO103","v":1},{"$f":"Timing!FP103","v":1},{"$f":"Timing!FQ103","v":1},{"$f":"Timing!FR103","v":1},{"$f":"Timing!FS103","v":1},{"$f":"Timing!FT103","v":1},{"$f":"Timing!FU103","v":1},{"$f":"Timing!FV103","v":1},{"$f":"Timing!FW103","v":1},{"$f":"Timing!FX103","v":1},{"$f":"Timing!FY103","v":1},{"$f":"Timing!FZ103","v":1},{"$f":"Timing!GA103","v":1},{"$f":"Timing!GB103","v":1},{"$f":"Timing!GC103","v":1},{"$f":"Timing!GD103","v":1},{"$f":"Timing!GE103","v":1},{"$f":"Timing!GF103","v":1},{"$f":"Timing!GG103","v":1},{"$f":"Timing!GH103","v":1},{"$f":"Timing!GI103","v":1},{"$f":"Timing!GJ103","v":1},{"$f":"Timing!GK103","v":1},{"$f":"Timing!GL103","v":1},{"$f":"Timing!GM103","v":1},{"$f":"Timing!GN103","v":1},{"$f":"Timing!GO103","v":1},{"$f":"Timing!GP103","v":1},{"$f":"Timing!GQ103","v":1},{"$f":"Timing!GR103","v":1},{"$f":"Timing!GS103","v":1},{"$f":"Timing!GT103","v":1},{"$f":"Timing!GU103","v":1},{"$f":"Timing!GV103","v":1},{"$f":"Timing!GW103","v":1},{"$f":"Timing!GX103","v":1},{"$f":"Timing!GY103","v":1},{"$f":"Timing!GZ103","v":1},{"$f":"Timing!HA103","v":1},{"$f":"Timing!HB103","v":1},{"$f":"Timing!HC103","v":1},{"$f":"Timing!HD103","v":1},{"$f":"Timing!HE103","v":1},{"$f":"Timing!HF103","v":1},{"$f":"Timing!HG103","v":1},{"$f":"Timing!HH103","v":1},{"$f":"Timing!HI103","v":1},{"$f":"Timing!HJ103","v":1},{"$f":"Timing!HK103","v":1},{"$f":"Timing!HL103","v":1},{"$f":"Timing!HM103","v":1},{"$f":"Timing!HN103","v":1},{"$f":"Timing!HO103","v":1},{"$f":"Timing!HP103","v":0},{"$f":"Timing!HQ103","v":0},{"$f":"Timing!HR103","v":0},{"$f":"Timing!HS103","v":0},{"$f":"Timing!HT103","v":0},{"$f":"Timing!HU103","v":0},{"$f":"Timing!HV103","v":0},{"$f":"Timing!HW103","v":0},{"$f":"Timing!HX103","v":0},{"$f":"Timing!HY103","v":0},{"$f":"Timing!HZ103","v":0},{"$f":"Timing!IA103","v":0},{"$f":"Timing!IB103","v":0},{"$f":"Timing!IC103","v":0},{"$f":"Timing!ID103","v":0},{"$f":"Timing!IE103","v":0},{"$f":"Timing!IF103","v":0},{"$f":"Timing!IG103","v":0},{"$f":"Timing!IH103","v":0},{"$f":"Timing!II103","v":0},{"$f":"Timing!IJ103","v":0},{"$f":"Timing!IK103","v":0},{"$f":"Timing!IL103","v":0},{"$f":"Timing!IM103","v":0},{"$f":"Timing!IN103","v":0},{"$f":"Timing!IO103","v":0},{"$f":"Timing!IP103","v":0},{"$f":"Timing!IQ103","v":0},{"$f":"Timing!IR103","v":0},{"$f":"Timing!IS103","v":0},{"$f":"Timing!IT103","v":0},{"$f":"Timing!IU103","v":0}]
[null,null,"Senior Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J105","v":0},{"$f":"Timing!K105","v":0},{"$f":"Timing!L105","v":0},{"$f":"Timing!M105","v":0},{"$f":"Timing!N105","v":0},{"$f":"Timing!O105","v":0},{"$f":"Timing!P105","v":0},{"$f":"Timing!Q105","v":0},{"$f":"Timing!R105","v":0},{"$f":"Timing!S105","v":0},{"$f":"Timing!T105","v":0},{"$f":"Timing!U105","v":0},{"$f":"Timing!V105","v":0},{"$f":"Timing!W105","v":0},{"$f":"Timing!X105","v":0},{"$f":"Timing!Y105","v":0},{"$f":"Timing!Z105","v":0},{"$f":"Timing!AA105","v":0},{"$f":"Timing!AB105","v":0},{"$f":"Timing!AC105","v":0},{"$f":"Timing!AD105","v":0},{"$f":"Timing!AE105","v":0},{"$f":"Timing!AF105","v":0},{"$f":"Timing!AG105","v":0},{"$f":"Timing!AH105","v":0},{"$f":"Timing!AI105","v":0},{"$f":"Timing!AJ105","v":0},{"$f":"Timing!AK105","v":0},{"$f":"Timing!AL105","v":0},{"$f":"Timing!AM105","v":0},{"$f":"Timing!AN105","v":0},{"$f":"Timing!AO105","v":0},{"$f":"Timing!AP105","v":0},{"$f":"Timing!AQ105","v":0},{"$f":"Timing!AR105","v":0},{"$f":"Timing!AS105","v":0},{"$f":"Timing!AT105","v":0},{"$f":"Timing!AU105","v":0},{"$f":"Timing!AV105","v":0},{"$f":"Timing!AW105","v":0},{"$f":"Timing!AX105","v":0},{"$f":"Timing!AY105","v":0},{"$f":"Timing!AZ105","v":0},{"$f":"Timing!BA105","v":0},{"$f":"Timing!BB105","v":0},{"$f":"Timing!BC105","v":0},{"$f":"Timing!BD105","v":0},{"$f":"Timing!BE105","v":0},{"$f":"Timing!BF105","v":0},{"$f":"Timing!BG105","v":0},{"$f":"Timing!BH105","v":0},{"$f":"Timing!BI105","v":0},{"$f":"Timing!BJ105","v":0},{"$f":"Timing!BK105","v":0},{"$f":"Timing!BL105","v":0},{"$f":"Timing!BM105","v":0},{"$f":"Timing!BN105","v":0},{"$f":"Timing!BO105","v":0},{"$f":"Timing!BP105","v":0},{"$f":"Timing!BQ105","v":0},{"$f":"Timing!BR105","v":0},{"$f":"Timing!BS105","v":0},{"$f":"Timing!BT105","v":0},{"$f":"Timing!BU105","v":0},{"$f":"Timing!BV105","v":0},{"$f":"Timing!BW105","v":0},{"$f":"Timing!BX105","v":0},{"$f":"Timing!BY105","v":0},{"$f":"Timing!BZ105","v":0},{"$f":"Timing!CA105","v":0},{"$f":"Timing!CB105","v":0},{"$f":"Timing!CC105","v":0},{"$f":"Timing!CD105","v":0},{"$f":"Timing!CE105","v":0},{"$f":"Timing!CF105","v":0},{"$f":"Timing!CG105","v":0},{"$f":"Timing!CH105","v":0},{"$f":"Timing!CI105","v":0},{"$f":"Timing!CJ105","v":0},{"$f":"Timing!CK105","v":0},{"$f":"Timing!CL105","v":0},{"$f":"Timing!CM105","v":0},{"$f":"Timing!CN105","v":0},{"$f":"Timing!CO105","v":0},{"$f":"Timing!CP105","v":0},{"$f":"Timing!CQ105","v":0},{"$f":"Timing!CR105","v":0},{"$f":"Timing!CS105","v":0},{"$f":"Timing!CT105","v":0},{"$f":"Timing!CU105","v":0},{"$f":"Timing!CV105","v":0},{"$f":"Timing!CW105","v":0},{"$f":"Timing!CX105","v":0},{"$f":"Timing!CY105","v":0},{"$f":"Timing!CZ105","v":0},{"$f":"Timing!DA105","v":0},{"$f":"Timing!DB105","v":0},{"$f":"Timing!DC105","v":0},{"$f":"Timing!DD105","v":0},{"$f":"Timing!DE105","v":0},{"$f":"Timing!DF105","v":0},{"$f":"Timing!DG105","v":0},{"$f":"Timing!DH105","v":0},{"$f":"Timing!DI105","v":0},{"$f":"Timing!DJ105","v":0},{"$f":"Timing!DK105","v":0},{"$f":"Timing!DL105","v":0},{"$f":"Timing!DM105","v":0},{"$f":"Timing!DN105","v":0},{"$f":"Timing!DO105","v":0},{"$f":"Timing!DP105","v":0},{"$f":"Timing!DQ105","v":0},{"$f":"Timing!DR105","v":0},{"$f":"Timing!DS105","v":0},{"$f":"Timing!DT105","v":0},{"$f":"Timing!DU105","v":0},{"$f":"Timing!DV105","v":0},{"$f":"Timing!DW105","v":0},{"$f":"Timing!DX105","v":0},{"$f":"Timing!DY105","v":0},{"$f":"Timing!DZ105","v":0},{"$f":"Timing!EA105","v":0},{"$f":"Timing!EB105","v":0},{"$f":"Timing!EC105","v":0},{"$f":"Timing!ED105","v":0},{"$f":"Timing!EE105","v":0},{"$f":"Timing!EF105","v":0},{"$f":"Timing!EG105","v":0},{"$f":"Timing!EH105","v":0},{"$f":"Timing!EI105","v":0},{"$f":"Timing!EJ105","v":0},{"$f":"Timing!EK105","v":0},{"$f":"Timing!EL105","v":0},{"$f":"Timing!EM105","v":0},{"$f":"Timing!EN105","v":0},{"$f":"Timing!EO105","v":0},{"$f":"Timing!EP105","v":0},{"$f":"Timing!EQ105","v":0},{"$f":"Timing!ER105","v":0},{"$f":"Timing!ES105","v":0},{"$f":"Timing!ET105","v":0},{"$f":"Timing!EU105","v":0},{"$f":"Timing!EV105","v":0},{"$f":"Timing!EW105","v":0},{"$f":"Timing!EX105","v":0},{"$f":"Timing!EY105","v":0},{"$f":"Timing!EZ105","v":0},{"$f":"Timing!FA105","v":0},{"$f":"Timing!FB105","v":0},{"$f":"Timing!FC105","v":0},{"$f":"Timing!FD105","v":0},{"$f":"Timing!FE105","v":0},{"$f":"Timing!FF105","v":0},{"$f":"Timing!FG105","v":0},{"$f":"Timing!FH105","v":0},{"$f":"Timing!FI105","v":0},{"$f":"Timing!FJ105","v":0},{"$f":"Timing!FK105","v":0},{"$f":"Timing!FL105","v":0},{"$f":"Timing!FM105","v":0},{"$f":"Timing!FN105","v":0},{"$f":"Timing!FO105","v":0},{"$f":"Timing!FP105","v":0},{"$f":"Timing!FQ105","v":0},{"$f":"Timing!FR105","v":0},{"$f":"Timing!FS105","v":0},{"$f":"Timing!FT105","v":0},{"$f":"Timing!FU105","v":0},{"$f":"Timing!FV105","v":0},{"$f":"Timing!FW105","v":0},{"$f":"Timing!FX105","v":0},{"$f":"Timing!FY105","v":0},{"$f":"Timing!FZ105","v":0},{"$f":"Timing!GA105","v":0},{"$f":"Timing!GB105","v":0},{"$f":"Timing!GC105","v":0},{"$f":"Timing!GD105","v":0},{"$f":"Timing!GE105","v":0},{"$f":"Timing!GF105","v":0},{"$f":"Timing!GG105","v":0},{"$f":"Timing!GH105","v":0},{"$f":"Timing!GI105","v":0},{"$f":"Timing!GJ105","v":0},{"$f":"Timing!GK105","v":0},{"$f":"Timing!GL105","v":0},{"$f":"Timing!GM105","v":0},{"$f":"Timing!GN105","v":0},{"$f":"Timing!GO105","v":0},{"$f":"Timing!GP105","v":0},{"$f":"Timing!GQ105","v":0},{"$f":"Timing!GR105","v":0},{"$f":"Timing!GS105","v":0},{"$f":"Timing!GT105","v":0},{"$f":"Timing!GU105","v":0},{"$f":"Timing!GV105","v":0},{"$f":"Timing!GW105","v":0},{"$f":"Timing!GX105","v":0},{"$f":"Timing!GY105","v":0},{"$f":"Timing!GZ105","v":0},{"$f":"Timing!HA105","v":0},{"$f":"Timing!HB105","v":0},{"$f":"Timing!HC105","v":0},{"$f":"Timing!HD105","v":0},{"$f":"Timing!HE105","v":0},{"$f":"Timing!HF105","v":0},{"$f":"Timing!HG105","v":0},{"$f":"Timing!HH105","v":0},{"$f":"Timing!HI105","v":0},{"$f":"Timing!HJ105","v":0},{"$f":"Timing!HK105","v":0},{"$f":"Timing!HL105","v":0},{"$f":"Timing!HM105","v":0},{"$f":"Timing!HN105","v":0},{"$f":"Timing!HO105","v":1},{"$f":"Timing!HP105","v":0},{"$f":"Timing!HQ105","v":0},{"$f":"Timing!HR105","v":0},{"$f":"Timing!HS105","v":0},{"$f":"Timing!HT105","v":0},{"$f":"Timing!HU105","v":0},{"$f":"Timing!HV105","v":0},{"$f":"Timing!HW105","v":0},{"$f":"Timing!HX105","v":0},{"$f":"Timing!HY105","v":0},{"$f":"Timing!HZ105","v":0},{"$f":"Timing!IA105","v":0},{"$f":"Timing!IB105","v":0},{"$f":"Timing!IC105","v":0},{"$f":"Timing!ID105","v":0},{"$f":"Timing!IE105","v":0},{"$f":"Timing!IF105","v":0},{"$f":"Timing!IG105","v":0},{"$f":"Timing!IH105","v":0},{"$f":"Timing!II105","v":0},{"$f":"Timing!IJ105","v":0},{"$f":"Timing!IK105","v":0},{"$f":"Timing!IL105","v":0},{"$f":"Timing!IM105","v":0},{"$f":"Timing!IN105","v":0},{"$f":"Timing!IO105","v":0},{"$f":"Timing!IP105","v":0},{"$f":"Timing!IQ105","v":0},{"$f":"Timing!IR105","v":0},{"$f":"Timing!IS105","v":0},{"$f":"Timing!IT105","v":0},{"$f":"Timing!IU105","v":0}]
[null,null,"Senior Debt Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"Timing!J107","v":0},{"$f":"Timing!K107","v":0},{"$f":"Timing!L107","v":0},{"$f":"Timing!M107","v":0},{"$f":"Timing!N107","v":0},{"$f":"Timing!O107","v":0},{"$f":"Timing!P107","v":0},{"$f":"Timing!Q107","v":0},{"$f":"Timing!R107","v":0},{"$f":"Timing!S107","v":0},{"$f":"Timing!T107","v":0},{"$f":"Timing!U107","v":0},{"$f":"Timing!V107","v":0},{"$f":"Timing!W107","v":0},{"$f":"Timing!X107","v":1},{"$f":"Timing!Y107","v":1},{"$f":"Timing!Z107","v":1},{"$f":"Timing!AA107","v":1},{"$f":"Timing!AB107","v":1},{"$f":"Timing!AC107","v":1},{"$f":"Timing!AD107","v":1},{"$f":"Timing!AE107","v":1},{"$f":"Timing!AF107","v":1},{"$f":"Timing!AG107","v":1},{"$f":"Timing!AH107","v":1},{"$f":"Timing!AI107","v":1},{"$f":"Timing!AJ107","v":1},{"$f":"Timing!AK107","v":1},{"$f":"Timing!AL107","v":1},{"$f":"Timing!AM107","v":1},{"$f":"Timing!AN107","v":1},{"$f":"Timing!AO107","v":1},{"$f":"Timing!AP107","v":1},{"$f":"Timing!AQ107","v":1},{"$f":"Timing!AR107","v":1},{"$f":"Timing!AS107","v":1},{"$f":"Timing!AT107","v":1},{"$f":"Timing!AU107","v":1},{"$f":"Timing!AV107","v":1},{"$f":"Timing!AW107","v":1},{"$f":"Timing!AX107","v":1},{"$f":"Timing!AY107","v":1},{"$f":"Timing!AZ107","v":1},{"$f":"Timing!BA107","v":1},{"$f":"Timing!BB107","v":1},{"$f":"Timing!BC107","v":1},{"$f":"Timing!BD107","v":1},{"$f":"Timing!BE107","v":1},{"$f":"Timing!BF107","v":1},{"$f":"Timing!BG107","v":1},{"$f":"Timing!BH107","v":1},{"$f":"Timing!BI107","v":1},{"$f":"Timing!BJ107","v":1},{"$f":"Timing!BK107","v":1},{"$f":"Timing!BL107","v":1},{"$f":"Timing!BM107","v":1},{"$f":"Timing!BN107","v":1},{"$f":"Timing!BO107","v":1},{"$f":"Timing!BP107","v":1},{"$f":"Timing!BQ107","v":1},{"$f":"Timing!BR107","v":1},{"$f":"Timing!BS107","v":1},{"$f":"Timing!BT107","v":1},{"$f":"Timing!BU107","v":1},{"$f":"Timing!BV107","v":1},{"$f":"Timing!BW107","v":1},{"$f":"Timing!BX107","v":1},{"$f":"Timing!BY107","v":1},{"$f":"Timing!BZ107","v":1},{"$f":"Timing!CA107","v":1},{"$f":"Timing!CB107","v":1},{"$f":"Timing!CC107","v":1},{"$f":"Timing!CD107","v":1},{"$f":"Timing!CE107","v":1},{"$f":"Timing!CF107","v":1},{"$f":"Timing!CG107","v":1},{"$f":"Timing!CH107","v":1},{"$f":"Timing!CI107","v":1},{"$f":"Timing!CJ107","v":1},{"$f":"Timing!CK107","v":1},{"$f":"Timing!CL107","v":1},{"$f":"Timing!CM107","v":1},{"$f":"Timing!CN107","v":1},{"$f":"Timing!CO107","v":1},{"$f":"Timing!CP107","v":1},{"$f":"Timing!CQ107","v":1},{"$f":"Timing!CR107","v":1},{"$f":"Timing!CS107","v":1},{"$f":"Timing!CT107","v":1},{"$f":"Timing!CU107","v":1},{"$f":"Timing!CV107","v":1},{"$f":"Timing!CW107","v":1},{"$f":"Timing!CX107","v":1},{"$f":"Timing!CY107","v":1},{"$f":"Timing!CZ107","v":1},{"$f":"Timing!DA107","v":1},{"$f":"Timing!DB107","v":1},{"$f":"Timing!DC107","v":1},{"$f":"Timing!DD107","v":1},{"$f":"Timing!DE107","v":1},{"$f":"Timing!DF107","v":1},{"$f":"Timing!DG107","v":1},{"$f":"Timing!DH107","v":1},{"$f":"Timing!DI107","v":1},{"$f":"Timing!DJ107","v":1},{"$f":"Timing!DK107","v":1},{"$f":"Timing!DL107","v":1},{"$f":"Timing!DM107","v":1},{"$f":"Timing!DN107","v":1},{"$f":"Timing!DO107","v":1},{"$f":"Timing!DP107","v":1},{"$f":"Timing!DQ107","v":1},{"$f":"Timing!DR107","v":1},{"$f":"Timing!DS107","v":1},{"$f":"Timing!DT107","v":1},{"$f":"Timing!DU107","v":1},{"$f":"Timing!DV107","v":1},{"$f":"Timing!DW107","v":1},{"$f":"Timing!DX107","v":1},{"$f":"Timing!DY107","v":1},{"$f":"Timing!DZ107","v":1},{"$f":"Timing!EA107","v":1},{"$f":"Timing!EB107","v":1},{"$f":"Timing!EC107","v":1},{"$f":"Timing!ED107","v":1},{"$f":"Timing!EE107","v":1},{"$f":"Timing!EF107","v":1},{"$f":"Timing!EG107","v":1},{"$f":"Timing!EH107","v":1},{"$f":"Timing!EI107","v":1},{"$f":"Timing!EJ107","v":1},{"$f":"Timing!EK107","v":1},{"$f":"Timing!EL107","v":1},{"$f":"Timing!EM107","v":1},{"$f":"Timing!EN107","v":1},{"$f":"Timing!EO107","v":1},{"$f":"Timing!EP107","v":1},{"$f":"Timing!EQ107","v":1},{"$f":"Timing!ER107","v":1},{"$f":"Timing!ES107","v":1},{"$f":"Timing!ET107","v":1},{"$f":"Timing!EU107","v":1},{"$f":"Timing!EV107","v":1},{"$f":"Timing!EW107","v":1},{"$f":"Timing!EX107","v":1},{"$f":"Timing!EY107","v":1},{"$f":"Timing!EZ107","v":1},{"$f":"Timing!FA107","v":1},{"$f":"Timing!FB107","v":1},{"$f":"Timing!FC107","v":1},{"$f":"Timing!FD107","v":1},{"$f":"Timing!FE107","v":1},{"$f":"Timing!FF107","v":1},{"$f":"Timing!FG107","v":1},{"$f":"Timing!FH107","v":1},{"$f":"Timing!FI107","v":1},{"$f":"Timing!FJ107","v":1},{"$f":"Timing!FK107","v":1},{"$f":"Timing!FL107","v":1},{"$f":"Timing!FM107","v":1},{"$f":"Timing!FN107","v":1},{"$f":"Timing!FO107","v":1},{"$f":"Timing!FP107","v":1},{"$f":"Timing!FQ107","v":1},{"$f":"Timing!FR107","v":1},{"$f":"Timing!FS107","v":1},{"$f":"Timing!FT107","v":1},{"$f":"Timing!FU107","v":1},{"$f":"Timing!FV107","v":1},{"$f":"Timing!FW107","v":1},{"$f":"Timing!FX107","v":1},{"$f":"Timing!FY107","v":1},{"$f":"Timing!FZ107","v":1},{"$f":"Timing!GA107","v":1},{"$f":"Timing!GB107","v":1},{"$f":"Timing!GC107","v":1},{"$f":"Timing!GD107","v":1},{"$f":"Timing!GE107","v":1},{"$f":"Timing!GF107","v":1},{"$f":"Timing!GG107","v":1},{"$f":"Timing!GH107","v":1},{"$f":"Timing!GI107","v":1},{"$f":"Timing!GJ107","v":1},{"$f":"Timing!GK107","v":1},{"$f":"Timing!GL107","v":1},{"$f":"Timing!GM107","v":1},{"$f":"Timing!GN107","v":1},{"$f":"Timing!GO107","v":1},{"$f":"Timing!GP107","v":1},{"$f":"Timing!GQ107","v":1},{"$f":"Timing!GR107","v":1},{"$f":"Timing!GS107","v":1},{"$f":"Timing!GT107","v":1},{"$f":"Timing!GU107","v":1},{"$f":"Timing!GV107","v":1},{"$f":"Timing!GW107","v":1},{"$f":"Timing!GX107","v":1},{"$f":"Timing!GY107","v":1},{"$f":"Timing!GZ107","v":1},{"$f":"Timing!HA107","v":1},{"$f":"Timing!HB107","v":1},{"$f":"Timing!HC107","v":1},{"$f":"Timing!HD107","v":1},{"$f":"Timing!HE107","v":1},{"$f":"Timing!HF107","v":1},{"$f":"Timing!HG107","v":1},{"$f":"Timing!HH107","v":1},{"$f":"Timing!HI107","v":1},{"$f":"Timing!HJ107","v":1},{"$f":"Timing!HK107","v":1},{"$f":"Timing!HL107","v":1},{"$f":"Timing!HM107","v":1},{"$f":"Timing!HN107","v":1},{"$f":"Timing!HO107","v":0},{"$f":"Timing!HP107","v":0},{"$f":"Timing!HQ107","v":0},{"$f":"Timing!HR107","v":0},{"$f":"Timing!HS107","v":0},{"$f":"Timing!HT107","v":0},{"$f":"Timing!HU107","v":0},{"$f":"Timing!HV107","v":0},{"$f":"Timing!HW107","v":0},{"$f":"Timing!HX107","v":0},{"$f":"Timing!HY107","v":0},{"$f":"Timing!HZ107","v":0},{"$f":"Timing!IA107","v":0},{"$f":"Timing!IB107","v":0},{"$f":"Timing!IC107","v":0},{"$f":"Timing!ID107","v":0},{"$f":"Timing!IE107","v":0},{"$f":"Timing!IF107","v":0},{"$f":"Timing!IG107","v":0},{"$f":"Timing!IH107","v":0},{"$f":"Timing!II107","v":0},{"$f":"Timing!IJ107","v":0},{"$f":"Timing!IK107","v":0},{"$f":"Timing!IL107","v":0},{"$f":"Timing!IM107","v":0},{"$f":"Timing!IN107","v":0},{"$f":"Timing!IO107","v":0},{"$f":"Timing!IP107","v":0},{"$f":"Timing!IQ107","v":0},{"$f":"Timing!IR107","v":0},{"$f":"Timing!IS107","v":0},{"$f":"Timing!IT107","v":0},{"$f":"Timing!IU107","v":0}]
[]
[null,null,"Subordinated Debt Flags"]
[null,null,"Tenor","[1,0]",null,null,null,null,null,{"$f":"Timing!J110","v":0},{"$f":"Timing!K110","v":0},{"$f":"Timing!L110","v":0},{"$f":"Timing!M110","v":0},{"$f":"Timing!N110","v":0},{"$f":"Timing!O110","v":0},{"$f":"Timing!P110","v":0},{"$f":"Timing!Q110","v":0},{"$f":"Timing!R110","v":0},{"$f":"Timing!S110","v":0},{"$f":"Timing!T110","v":0},{"$f":"Timing!U110","v":0},{"$f":"Timing!V110","v":0},{"$f":"Timing!W110","v":0},{"$f":"Timing!X110","v":0},{"$f":"Timing!Y110","v":0},{"$f":"Timing!Z110","v":0},{"$f":"Timing!AA110","v":0},{"$f":"Timing!AB110","v":0},{"$f":"Timing!AC110","v":0},{"$f":"Timing!AD110","v":0},{"$f":"Timing!AE110","v":0},{"$f":"Timing!AF110","v":0},{"$f":"Timing!AG110","v":0},{"$f":"Timing!AH110","v":0},{"$f":"Timing!AI110","v":0},{"$f":"Timing!AJ110","v":0},{"$f":"Timing!AK110","v":0},{"$f":"Timing!AL110","v":0},{"$f":"Timing!AM110","v":0},{"$f":"Timing!AN110","v":0},{"$f":"Timing!AO110","v":0},{"$f":"Timing!AP110","v":0},{"$f":"Timing!AQ110","v":0},{"$f":"Timing!AR110","v":0},{"$f":"Timing!AS110","v":0},{"$f":"Timing!AT110","v":0},{"$f":"Timing!AU110","v":0},{"$f":"Timing!AV110","v":0},{"$f":"Timing!AW110","v":0},{"$f":"Timing!AX110","v":0},{"$f":"Timing!AY110","v":0},{"$f":"Timing!AZ110","v":0},{"$f":"Timing!BA110","v":0},{"$f":"Timing!BB110","v":0},{"$f":"Timing!BC110","v":0},{"$f":"Timing!BD110","v":0},{"$f":"Timing!BE110","v":0},{"$f":"Timing!BF110","v":0},{"$f":"Timing!BG110","v":0},{"$f":"Timing!BH110","v":0},{"$f":"Timing!BI110","v":0},{"$f":"Timing!BJ110","v":0},{"$f":"Timing!BK110","v":0},{"$f":"Timing!BL110","v":0},{"$f":"Timing!BM110","v":0},{"$f":"Timing!BN110","v":0},{"$f":"Timing!BO110","v":0},{"$f":"Timing!BP110","v":0},{"$f":"Timing!BQ110","v":0},{"$f":"Timing!BR110","v":0},{"$f":"Timing!BS110","v":0},{"$f":"Timing!BT110","v":0},{"$f":"Timing!BU110","v":0},{"$f":"Timing!BV110","v":0},{"$f":"Timing!BW110","v":0},{"$f":"Timing!BX110","v":0},{"$f":"Timing!BY110","v":0},{"$f":"Timing!BZ110","v":0},{"$f":"Timing!CA110","v":0},{"$f":"Timing!CB110","v":0},{"$f":"Timing!CC110","v":0},{"$f":"Timing!CD110","v":0},{"$f":"Timing!CE110","v":0},{"$f":"Timing!CF110","v":0},{"$f":"Timing!CG110","v":0},{"$f":"Timing!CH110","v":0},{"$f":"Timing!CI110","v":0},{"$f":"Timing!CJ110","v":0},{"$f":"Timing!CK110","v":0},{"$f":"Timing!CL110","v":0},{"$f":"Timing!CM110","v":0},{"$f":"Timing!CN110","v":0},{"$f":"Timing!CO110","v":0},{"$f":"Timing!CP110","v":0},{"$f":"Timing!CQ110","v":0},{"$f":"Timing!CR110","v":0},{"$f":"Timing!CS110","v":0},{"$f":"Timing!CT110","v":0},{"$f":"Timing!CU110","v":0},{"$f":"Timing!CV110","v":0},{"$f":"Timing!CW110","v":0},{"$f":"Timing!CX110","v":0},{"$f":"Timing!CY110","v":0},{"$f":"Timing!CZ110","v":0},{"$f":"Timing!DA110","v":0},{"$f":"Timing!DB110","v":0},{"$f":"Timing!DC110","v":0},{"$f":"Timing!DD110","v":0},{"$f":"Timing!DE110","v":0},{"$f":"Timing!DF110","v":0},{"$f":"Timing!DG110","v":0},{"$f":"Timing!DH110","v":0},{"$f":"Timing!DI110","v":0},{"$f":"Timing!DJ110","v":0},{"$f":"Timing!DK110","v":0},{"$f":"Timing!DL110","v":0},{"$f":"Timing!DM110","v":0},{"$f":"Timing!DN110","v":0},{"$f":"Timing!DO110","v":0},{"$f":"Timing!DP110","v":0},{"$f":"Timing!DQ110","v":0},{"$f":"Timing!DR110","v":0},{"$f":"Timing!DS110","v":0},{"$f":"Timing!DT110","v":0},{"$f":"Timing!DU110","v":0},{"$f":"Timing!DV110","v":0},{"$f":"Timing!DW110","v":0},{"$f":"Timing!DX110","v":0},{"$f":"Timing!DY110","v":0},{"$f":"Timing!DZ110","v":0},{"$f":"Timing!EA110","v":0},{"$f":"Timing!EB110","v":0},{"$f":"Timing!EC110","v":0},{"$f":"Timing!ED110","v":0},{"$f":"Timing!EE110","v":0},{"$f":"Timing!EF110","v":0},{"$f":"Timing!EG110","v":0},{"$f":"Timing!EH110","v":0},{"$f":"Timing!EI110","v":0},{"$f":"Timing!EJ110","v":0},{"$f":"Timing!EK110","v":0},{"$f":"Timing!EL110","v":0},{"$f":"Timing!EM110","v":0},{"$f":"Timing!EN110","v":0},{"$f":"Timing!EO110","v":0},{"$f":"Timing!EP110","v":0},{"$f":"Timing!EQ110","v":0},{"$f":"Timing!ER110","v":0},{"$f":"Timing!ES110","v":0},{"$f":"Timing!ET110","v":0},{"$f":"Timing!EU110","v":0},{"$f":"Timing!EV110","v":0},{"$f":"Timing!EW110","v":0},{"$f":"Timing!EX110","v":0},{"$f":"Timing!EY110","v":0},{"$f":"Timing!EZ110","v":0},{"$f":"Timing!FA110","v":0},{"$f":"Timing!FB110","v":0},{"$f":"Timing!FC110","v":0},{"$f":"Timing!FD110","v":0},{"$f":"Timing!FE110","v":0},{"$f":"Timing!FF110","v":0},{"$f":"Timing!FG110","v":0},{"$f":"Timing!FH110","v":0},{"$f":"Timing!FI110","v":0},{"$f":"Timing!FJ110","v":0},{"$f":"Timing!FK110","v":0},{"$f":"Timing!FL110","v":0},{"$f":"Timing!FM110","v":0},{"$f":"Timing!FN110","v":0},{"$f":"Timing!FO110","v":0},{"$f":"Timing!FP110","v":0},{"$f":"Timing!FQ110","v":0},{"$f":"Timing!FR110","v":0},{"$f":"Timing!FS110","v":0},{"$f":"Timing!FT110","v":0},{"$f":"Timing!FU110","v":0},{"$f":"Timing!FV110","v":0},{"$f":"Timing!FW110","v":0},{"$f":"Timing!FX110","v":0},{"$f":"Timing!FY110","v":0},{"$f":"Timing!FZ110","v":0},{"$f":"Timing!GA110","v":0},{"$f":"Timing!GB110","v":0},{"$f":"Timing!GC110","v":0},{"$f":"Timing!GD110","v":0},{"$f":"Timing!GE110","v":0},{"$f":"Timing!GF110","v":0},{"$f":"Timing!GG110","v":0},{"$f":"Timing!GH110","v":0},{"$f":"Timing!GI110","v":0},{"$f":"Timing!GJ110","v":0},{"$f":"Timing!GK110","v":0},{"$f":"Timing!GL110","v":0},{"$f":"Timing!GM110","v":0},{"$f":"Timing!GN110","v":0},{"$f":"Timing!GO110","v":0},{"$f":"Timing!GP110","v":0},{"$f":"Timing!GQ110","v":0},{"$f":"Timing!GR110","v":0},{"$f":"Timing!GS110","v":0},{"$f":"Timing!GT110","v":0},{"$f":"Timing!GU110","v":0},{"$f":"Timing!GV110","v":0},{"$f":"Timing!GW110","v":0},{"$f":"Timing!GX110","v":0},{"$f":"Timing!GY110","v":0},{"$f":"Timing!GZ110","v":0},{"$f":"Timing!HA110","v":0},{"$f":"Timing!HB110","v":0},{"$f":"Timing!HC110","v":0},{"$f":"Timing!HD110","v":0},{"$f":"Timing!HE110","v":0},{"$f":"Timing!HF110","v":0},{"$f":"Timing!HG110","v":0},{"$f":"Timing!HH110","v":0},{"$f":"Timing!HI110","v":0},{"$f":"Timing!HJ110","v":0},{"$f":"Timing!HK110","v":0},{"$f":"Timing!HL110","v":0},{"$f":"Timing!HM110","v":0},{"$f":"Timing!HN110","v":0},{"$f":"Timing!HO110","v":0},{"$f":"Timing!HP110","v":0},{"$f":"Timing!HQ110","v":0},{"$f":"Timing!HR110","v":0},{"$f":"Timing!HS110","v":0},{"$f":"Timing!HT110","v":0},{"$f":"Timing!HU110","v":0},{"$f":"Timing!HV110","v":0},{"$f":"Timing!HW110","v":0},{"$f":"Timing!HX110","v":0},{"$f":"Timing!HY110","v":0},{"$f":"Timing!HZ110","v":0},{"$f":"Timing!IA110","v":0},{"$f":"Timing!IB110","v":0},{"$f":"Timing!IC110","v":0},{"$f":"Timing!ID110","v":0},{"$f":"Timing!IE110","v":0},{"$f":"Timing!IF110","v":0},{"$f":"Timing!IG110","v":0},{"$f":"Timing!IH110","v":0},{"$f":"Timing!II110","v":0},{"$f":"Timing!IJ110","v":0},{"$f":"Timing!IK110","v":0},{"$f":"Timing!IL110","v":0},{"$f":"Timing!IM110","v":0},{"$f":"Timing!IN110","v":0},{"$f":"Timing!IO110","v":0},{"$f":"Timing!IP110","v":0},{"$f":"Timing!IQ110","v":0},{"$f":"Timing!IR110","v":0},{"$f":"Timing!IS110","v":0},{"$f":"Timing!IT110","v":0},{"$f":"Timing!IU110","v":0}]
[null,null,"Subordinated Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J112","v":0},{"$f":"Timing!K112","v":0},{"$f":"Timing!L112","v":0},{"$f":"Timing!M112","v":0},{"$f":"Timing!N112","v":0},{"$f":"Timing!O112","v":0},{"$f":"Timing!P112","v":0},{"$f":"Timing!Q112","v":0},{"$f":"Timing!R112","v":0},{"$f":"Timing!S112","v":0},{"$f":"Timing!T112","v":0},{"$f":"Timing!U112","v":0},{"$f":"Timing!V112","v":0},{"$f":"Timing!W112","v":0},{"$f":"Timing!X112","v":0},{"$f":"Timing!Y112","v":0},{"$f":"Timing!Z112","v":0},{"$f":"Timing!AA112","v":0},{"$f":"Timing!AB112","v":0},{"$f":"Timing!AC112","v":0},{"$f":"Timing!AD112","v":0},{"$f":"Timing!AE112","v":0},{"$f":"Timing!AF112","v":0},{"$f":"Timing!AG112","v":0},{"$f":"Timing!AH112","v":0},{"$f":"Timing!AI112","v":0},{"$f":"Timing!AJ112","v":0},{"$f":"Timing!AK112","v":0},{"$f":"Timing!AL112","v":0},{"$f":"Timing!AM112","v":0},{"$f":"Timing!AN112","v":0},{"$f":"Timing!AO112","v":0},{"$f":"Timing!AP112","v":0},{"$f":"Timing!AQ112","v":0},{"$f":"Timing!AR112","v":0},{"$f":"Timing!AS112","v":0},{"$f":"Timing!AT112","v":0},{"$f":"Timing!AU112","v":0},{"$f":"Timing!AV112","v":0},{"$f":"Timing!AW112","v":0},{"$f":"Timing!AX112","v":0},{"$f":"Timing!AY112","v":0},{"$f":"Timing!AZ112","v":0},{"$f":"Timing!BA112","v":0},{"$f":"Timing!BB112","v":0},{"$f":"Timing!BC112","v":0},{"$f":"Timing!BD112","v":0},{"$f":"Timing!BE112","v":0},{"$f":"Timing!BF112","v":0},{"$f":"Timing!BG112","v":0},{"$f":"Timing!BH112","v":0},{"$f":"Timing!BI112","v":0},{"$f":"Timing!BJ112","v":0},{"$f":"Timing!BK112","v":0},{"$f":"Timing!BL112","v":0},{"$f":"Timing!BM112","v":0},{"$f":"Timing!BN112","v":0},{"$f":"Timing!BO112","v":0},{"$f":"Timing!BP112","v":0},{"$f":"Timing!BQ112","v":0},{"$f":"Timing!BR112","v":0},{"$f":"Timing!BS112","v":0},{"$f":"Timing!BT112","v":0},{"$f":"Timing!BU112","v":0},{"$f":"Timing!BV112","v":0},{"$f":"Timing!BW112","v":0},{"$f":"Timing!BX112","v":0},{"$f":"Timing!BY112","v":0},{"$f":"Timing!BZ112","v":0},{"$f":"Timing!CA112","v":0},{"$f":"Timing!CB112","v":0},{"$f":"Timing!CC112","v":0},{"$f":"Timing!CD112","v":0},{"$f":"Timing!CE112","v":0},{"$f":"Timing!CF112","v":0},{"$f":"Timing!CG112","v":0},{"$f":"Timing!CH112","v":0},{"$f":"Timing!CI112","v":0},{"$f":"Timing!CJ112","v":0},{"$f":"Timing!CK112","v":0},{"$f":"Timing!CL112","v":0},{"$f":"Timing!CM112","v":0},{"$f":"Timing!CN112","v":0},{"$f":"Timing!CO112","v":0},{"$f":"Timing!CP112","v":0},{"$f":"Timing!CQ112","v":0},{"$f":"Timing!CR112","v":0},{"$f":"Timing!CS112","v":0},{"$f":"Timing!CT112","v":0},{"$f":"Timing!CU112","v":0},{"$f":"Timing!CV112","v":0},{"$f":"Timing!CW112","v":0},{"$f":"Timing!CX112","v":0},{"$f":"Timing!CY112","v":0},{"$f":"Timing!CZ112","v":0},{"$f":"Timing!DA112","v":0},{"$f":"Timing!DB112","v":0},{"$f":"Timing!DC112","v":0},{"$f":"Timing!DD112","v":0},{"$f":"Timing!DE112","v":0},{"$f":"Timing!DF112","v":0},{"$f":"Timing!DG112","v":0},{"$f":"Timing!DH112","v":0},{"$f":"Timing!DI112","v":0},{"$f":"Timing!DJ112","v":0},{"$f":"Timing!DK112","v":0},{"$f":"Timing!DL112","v":0},{"$f":"Timing!DM112","v":0},{"$f":"Timing!DN112","v":0},{"$f":"Timing!DO112","v":0},{"$f":"Timing!DP112","v":0},{"$f":"Timing!DQ112","v":0},{"$f":"Timing!DR112","v":0},{"$f":"Timing!DS112","v":0},{"$f":"Timing!DT112","v":0},{"$f":"Timing!DU112","v":0},{"$f":"Timing!DV112","v":0},{"$f":"Timing!DW112","v":0},{"$f":"Timing!DX112","v":0},{"$f":"Timing!DY112","v":0},{"$f":"Timing!DZ112","v":0},{"$f":"Timing!EA112","v":0},{"$f":"Timing!EB112","v":0},{"$f":"Timing!EC112","v":0},{"$f":"Timing!ED112","v":0},{"$f":"Timing!EE112","v":0},{"$f":"Timing!EF112","v":0},{"$f":"Timing!EG112","v":0},{"$f":"Timing!EH112","v":0},{"$f":"Timing!EI112","v":0},{"$f":"Timing!EJ112","v":0},{"$f":"Timing!EK112","v":0},{"$f":"Timing!EL112","v":0},{"$f":"Timing!EM112","v":0},{"$f":"Timing!EN112","v":0},{"$f":"Timing!EO112","v":0},{"$f":"Timing!EP112","v":0},{"$f":"Timing!EQ112","v":0},{"$f":"Timing!ER112","v":0},{"$f":"Timing!ES112","v":0},{"$f":"Timing!ET112","v":0},{"$f":"Timing!EU112","v":0},{"$f":"Timing!EV112","v":0},{"$f":"Timing!EW112","v":0},{"$f":"Timing!EX112","v":0},{"$f":"Timing!EY112","v":0},{"$f":"Timing!EZ112","v":0},{"$f":"Timing!FA112","v":0},{"$f":"Timing!FB112","v":0},{"$f":"Timing!FC112","v":0},{"$f":"Timing!FD112","v":0},{"$f":"Timing!FE112","v":0},{"$f":"Timing!FF112","v":0},{"$f":"Timing!FG112","v":0},{"$f":"Timing!FH112","v":0},{"$f":"Timing!FI112","v":0},{"$f":"Timing!FJ112","v":0},{"$f":"Timing!FK112","v":0},{"$f":"Timing!FL112","v":0},{"$f":"Timing!FM112","v":0},{"$f":"Timing!FN112","v":0},{"$f":"Timing!FO112","v":0},{"$f":"Timing!FP112","v":0},{"$f":"Timing!FQ112","v":0},{"$f":"Timing!FR112","v":0},{"$f":"Timing!FS112","v":0},{"$f":"Timing!FT112","v":0},{"$f":"Timing!FU112","v":0},{"$f":"Timing!FV112","v":0},{"$f":"Timing!FW112","v":0},{"$f":"Timing!FX112","v":0},{"$f":"Timing!FY112","v":0},{"$f":"Timing!FZ112","v":0},{"$f":"Timing!GA112","v":0},{"$f":"Timing!GB112","v":0},{"$f":"Timing!GC112","v":0},{"$f":"Timing!GD112","v":0},{"$f":"Timing!GE112","v":0},{"$f":"Timing!GF112","v":0},{"$f":"Timing!GG112","v":0},{"$f":"Timing!GH112","v":0},{"$f":"Timing!GI112","v":0},{"$f":"Timing!GJ112","v":0},{"$f":"Timing!GK112","v":0},{"$f":"Timing!GL112","v":0},{"$f":"Timing!GM112","v":0},{"$f":"Timing!GN112","v":0},{"$f":"Timing!GO112","v":0},{"$f":"Timing!GP112","v":0},{"$f":"Timing!GQ112","v":0},{"$f":"Timing!GR112","v":0},{"$f":"Timing!GS112","v":0},{"$f":"Timing!GT112","v":0},{"$f":"Timing!GU112","v":0},{"$f":"Timing!GV112","v":0},{"$f":"Timing!GW112","v":0},{"$f":"Timing!GX112","v":0},{"$f":"Timing!GY112","v":0},{"$f":"Timing!GZ112","v":0},{"$f":"Timing!HA112","v":0},{"$f":"Timing!HB112","v":0},{"$f":"Timing!HC112","v":0},{"$f":"Timing!HD112","v":0},{"$f":"Timing!HE112","v":0},{"$f":"Timing!HF112","v":0},{"$f":"Timing!HG112","v":0},{"$f":"Timing!HH112","v":0},{"$f":"Timing!HI112","v":0},{"$f":"Timing!HJ112","v":0},{"$f":"Timing!HK112","v":0},{"$f":"Timing!HL112","v":0},{"$f":"Timing!HM112","v":0},{"$f":"Timing!HN112","v":0},{"$f":"Timing!HO112","v":0},{"$f":"Timing!HP112","v":0},{"$f":"Timing!HQ112","v":0},{"$f":"Timing!HR112","v":0},{"$f":"Timing!HS112","v":0},{"$f":"Timing!HT112","v":0},{"$f":"Timing!HU112","v":0},{"$f":"Timing!HV112","v":0},{"$f":"Timing!HW112","v":0},{"$f":"Timing!HX112","v":0},{"$f":"Timing!HY112","v":0},{"$f":"Timing!HZ112","v":0},{"$f":"Timing!IA112","v":0},{"$f":"Timing!IB112","v":0},{"$f":"Timing!IC112","v":0},{"$f":"Timing!ID112","v":0},{"$f":"Timing!IE112","v":0},{"$f":"Timing!IF112","v":0},{"$f":"Timing!IG112","v":0},{"$f":"Timing!IH112","v":0},{"$f":"Timing!II112","v":0},{"$f":"Timing!IJ112","v":0},{"$f":"Timing!IK112","v":0},{"$f":"Timing!IL112","v":0},{"$f":"Timing!IM112","v":0},{"$f":"Timing!IN112","v":0},{"$f":"Timing!IO112","v":0},{"$f":"Timing!IP112","v":0},{"$f":"Timing!IQ112","v":0},{"$f":"Timing!IR112","v":0},{"$f":"Timing!IS112","v":0},{"$f":"Timing!IT112","v":0},{"$f":"Timing!IU112","v":0}]
[null,null,"Subordinated Debt Ratio Calculation Flag",null,null,null,null,null,null,{"$f":"Timing!J114","v":0},{"$f":"Timing!K114","v":0},{"$f":"Timing!L114","v":0},{"$f":"Timing!M114","v":0},{"$f":"Timing!N114","v":0},{"$f":"Timing!O114","v":0},{"$f":"Timing!P114","v":0},{"$f":"Timing!Q114","v":0},{"$f":"Timing!R114","v":0},{"$f":"Timing!S114","v":0},{"$f":"Timing!T114","v":0},{"$f":"Timing!U114","v":0},{"$f":"Timing!V114","v":0},{"$f":"Timing!W114","v":0},{"$f":"Timing!X114","v":0},{"$f":"Timing!Y114","v":0},{"$f":"Timing!Z114","v":0},{"$f":"Timing!AA114","v":0},{"$f":"Timing!AB114","v":0},{"$f":"Timing!AC114","v":0},{"$f":"Timing!AD114","v":0},{"$f":"Timing!AE114","v":0},{"$f":"Timing!AF114","v":0},{"$f":"Timing!AG114","v":0},{"$f":"Timing!AH114","v":0},{"$f":"Timing!AI114","v":0},{"$f":"Timing!AJ114","v":0},{"$f":"Timing!AK114","v":0},{"$f":"Timing!AL114","v":0},{"$f":"Timing!AM114","v":0},{"$f":"Timing!AN114","v":0},{"$f":"Timing!AO114","v":0},{"$f":"Timing!AP114","v":0},{"$f":"Timing!AQ114","v":0},{"$f":"Timing!AR114","v":0},{"$f":"Timing!AS114","v":0},{"$f":"Timing!AT114","v":0},{"$f":"Timing!AU114","v":0},{"$f":"Timing!AV114","v":0},{"$f":"Timing!AW114","v":0},{"$f":"Timing!AX114","v":0},{"$f":"Timing!AY114","v":0},{"$f":"Timing!AZ114","v":0},{"$f":"Timing!BA114","v":0},{"$f":"Timing!BB114","v":0},{"$f":"Timing!BC114","v":0},{"$f":"Timing!BD114","v":0},{"$f":"Timing!BE114","v":0},{"$f":"Timing!BF114","v":0},{"$f":"Timing!BG114","v":0},{"$f":"Timing!BH114","v":0},{"$f":"Timing!BI114","v":0},{"$f":"Timing!BJ114","v":0},{"$f":"Timing!BK114","v":0},{"$f":"Timing!BL114","v":0},{"$f":"Timing!BM114","v":0},{"$f":"Timing!BN114","v":0},{"$f":"Timing!BO114","v":0},{"$f":"Timing!BP114","v":0},{"$f":"Timing!BQ114","v":0},{"$f":"Timing!BR114","v":0},{"$f":"Timing!BS114","v":0},{"$f":"Timing!BT114","v":0},{"$f":"Timing!BU114","v":0},{"$f":"Timing!BV114","v":0},{"$f":"Timing!BW114","v":0},{"$f":"Timing!BX114","v":0},{"$f":"Timing!BY114","v":0},{"$f":"Timing!BZ114","v":0},{"$f":"Timing!CA114","v":0},{"$f":"Timing!CB114","v":0},{"$f":"Timing!CC114","v":0},{"$f":"Timing!CD114","v":0},{"$f":"Timing!CE114","v":0},{"$f":"Timing!CF114","v":0},{"$f":"Timing!CG114","v":0},{"$f":"Timing!CH114","v":0},{"$f":"Timing!CI114","v":0},{"$f":"Timing!CJ114","v":0},{"$f":"Timing!CK114","v":0},{"$f":"Timing!CL114","v":0},{"$f":"Timing!CM114","v":0},{"$f":"Timing!CN114","v":0},{"$f":"Timing!CO114","v":0},{"$f":"Timing!CP114","v":0},{"$f":"Timing!CQ114","v":0},{"$f":"Timing!CR114","v":0},{"$f":"Timing!CS114","v":0},{"$f":"Timing!CT114","v":0},{"$f":"Timing!CU114","v":0},{"$f":"Timing!CV114","v":0},{"$f":"Timing!CW114","v":0},{"$f":"Timing!CX114","v":0},{"$f":"Timing!CY114","v":0},{"$f":"Timing!CZ114","v":0},{"$f":"Timing!DA114","v":0},{"$f":"Timing!DB114","v":0},{"$f":"Timing!DC114","v":0},{"$f":"Timing!DD114","v":0},{"$f":"Timing!DE114","v":0},{"$f":"Timing!DF114","v":0},{"$f":"Timing!DG114","v":0},{"$f":"Timing!DH114","v":0},{"$f":"Timing!DI114","v":0},{"$f":"Timing!DJ114","v":0},{"$f":"Timing!DK114","v":0},{"$f":"Timing!DL114","v":0},{"$f":"Timing!DM114","v":0},{"$f":"Timing!DN114","v":0},{"$f":"Timing!DO114","v":0},{"$f":"Timing!DP114","v":0},{"$f":"Timing!DQ114","v":0},{"$f":"Timing!DR114","v":0},{"$f":"Timing!DS114","v":0},{"$f":"Timing!DT114","v":0},{"$f":"Timing!DU114","v":0},{"$f":"Timing!DV114","v":0},{"$f":"Timing!DW114","v":0},{"$f":"Timing!DX114","v":0},{"$f":"Timing!DY114","v":0},{"$f":"Timing!DZ114","v":0},{"$f":"Timing!EA114","v":0},{"$f":"Timing!EB114","v":0},{"$f":"Timing!EC114","v":0},{"$f":"Timing!ED114","v":0},{"$f":"Timing!EE114","v":0},{"$f":"Timing!EF114","v":0},{"$f":"Timing!EG114","v":0},{"$f":"Timing!EH114","v":0},{"$f":"Timing!EI114","v":0},{"$f":"Timing!EJ114","v":0},{"$f":"Timing!EK114","v":0},{"$f":"Timing!EL114","v":0},{"$f":"Timing!EM114","v":0},{"$f":"Timing!EN114","v":0},{"$f":"Timing!EO114","v":0},{"$f":"Timing!EP114","v":0},{"$f":"Timing!EQ114","v":0},{"$f":"Timing!ER114","v":0},{"$f":"Timing!ES114","v":0},{"$f":"Timing!ET114","v":0},{"$f":"Timing!EU114","v":0},{"$f":"Timing!EV114","v":0},{"$f":"Timing!EW114","v":0},{"$f":"Timing!EX114","v":0},{"$f":"Timing!EY114","v":0},{"$f":"Timing!EZ114","v":0},{"$f":"Timing!FA114","v":0},{"$f":"Timing!FB114","v":0},{"$f":"Timing!FC114","v":0},{"$f":"Timing!FD114","v":0},{"$f":"Timing!FE114","v":0},{"$f":"Timing!FF114","v":0},{"$f":"Timing!FG114","v":0},{"$f":"Timing!FH114","v":0},{"$f":"Timing!FI114","v":0},{"$f":"Timing!FJ114","v":0},{"$f":"Timing!FK114","v":0},{"$f":"Timing!FL114","v":0},{"$f":"Timing!FM114","v":0},{"$f":"Timing!FN114","v":0},{"$f":"Timing!FO114","v":0},{"$f":"Timing!FP114","v":0},{"$f":"Timing!FQ114","v":0},{"$f":"Timing!FR114","v":0},{"$f":"Timing!FS114","v":0},{"$f":"Timing!FT114","v":0},{"$f":"Timing!FU114","v":0},{"$f":"Timing!FV114","v":0},{"$f":"Timing!FW114","v":0},{"$f":"Timing!FX114","v":0},{"$f":"Timing!FY114","v":0},{"$f":"Timing!FZ114","v":0},{"$f":"Timing!GA114","v":0},{"$f":"Timing!GB114","v":0},{"$f":"Timing!GC114","v":0},{"$f":"Timing!GD114","v":0},{"$f":"Timing!GE114","v":0},{"$f":"Timing!GF114","v":0},{"$f":"Timing!GG114","v":0},{"$f":"Timing!GH114","v":0},{"$f":"Timing!GI114","v":0},{"$f":"Timing!GJ114","v":0},{"$f":"Timing!GK114","v":0},{"$f":"Timing!GL114","v":0},{"$f":"Timing!GM114","v":0},{"$f":"Timing!GN114","v":0},{"$f":"Timing!GO114","v":0},{"$f":"Timing!GP114","v":0},{"$f":"Timing!GQ114","v":0},{"$f":"Timing!GR114","v":0},{"$f":"Timing!GS114","v":0},{"$f":"Timing!GT114","v":0},{"$f":"Timing!GU114","v":0},{"$f":"Timing!GV114","v":0},{"$f":"Timing!GW114","v":0},{"$f":"Timing!GX114","v":0},{"$f":"Timing!GY114","v":0},{"$f":"Timing!GZ114","v":0},{"$f":"Timing!HA114","v":0},{"$f":"Timing!HB114","v":0},{"$f":"Timing!HC114","v":0},{"$f":"Timing!HD114","v":0},{"$f":"Timing!HE114","v":0},{"$f":"Timing!HF114","v":0},{"$f":"Timing!HG114","v":0},{"$f":"Timing!HH114","v":0},{"$f":"Timing!HI114","v":0},{"$f":"Timing!HJ114","v":0},{"$f":"Timing!HK114","v":0},{"$f":"Timing!HL114","v":0},{"$f":"Timing!HM114","v":0},{"$f":"Timing!HN114","v":0},{"$f":"Timing!HO114","v":0},{"$f":"Timing!HP114","v":0},{"$f":"Timing!HQ114","v":0},{"$f":"Timing!HR114","v":0},{"$f":"Timing!HS114","v":0},{"$f":"Timing!HT114","v":0},{"$f":"Timing!HU114","v":0},{"$f":"Timing!HV114","v":0},{"$f":"Timing!HW114","v":0},{"$f":"Timing!HX114","v":0},{"$f":"Timing!HY114","v":0},{"$f":"Timing!HZ114","v":0},{"$f":"Timing!IA114","v":0},{"$f":"Timing!IB114","v":0},{"$f":"Timing!IC114","v":0},{"$f":"Timing!ID114","v":0},{"$f":"Timing!IE114","v":0},{"$f":"Timing!IF114","v":0},{"$f":"Timing!IG114","v":0},{"$f":"Timing!IH114","v":0},{"$f":"Timing!II114","v":0},{"$f":"Timing!IJ114","v":0},{"$f":"Timing!IK114","v":0},{"$f":"Timing!IL114","v":0},{"$f":"Timing!IM114","v":0},{"$f":"Timing!IN114","v":0},{"$f":"Timing!IO114","v":0},{"$f":"Timing!IP114","v":0},{"$f":"Timing!IQ114","v":0},{"$f":"Timing!IR114","v":0},{"$f":"Timing!IS114","v":0},{"$f":"Timing!IT114","v":0},{"$f":"Timing!IU114","v":0}]
[]
["Sales"]
[null,"Sales Revenue"]
[null,null,"Period 1 Sales Revenue"]
[null,null,"Residential Sales Revenue","AUD M",null,null,null,null,{"$f":"SUM(J104:IU104)","v":0},{"$f":"IF(Cons!J$6=Cons_End,Ops!J652,0)","v":0},{"$f":"IF(Cons!K$6=Cons_End,Ops!K652,0)","v":0},{"$f":"IF(Cons!L$6=Cons_End,Ops!L652,0)","v":0},{"$f":"IF(Cons!M$6=Cons_End,Ops!M652,0)","v":0},{"$f":"IF(Cons!N$6=Cons_End,Ops!N652,0)","v":0},{"$f":"IF(Cons!O$6=Cons_End,Ops!O652,0)","v":0},{"$f":"IF(Cons!P$6=Cons_End,Ops!P652,0)","v":0},{"$f":"IF(Cons!Q$6=Cons_End,Ops!Q652,0)","v":0},{"$f":"IF(Cons!R$6=Cons_End,Ops!R652,0)","v":0},{"$f":"IF(Cons!S$6=Cons_End,Ops!S652,0)","v":0},{"$f":"IF(Cons!T$6=Cons_End,Ops!T652,0)","v":0},{"$f":"IF(Cons!U$6=Cons_End,Ops!U652,0)","v":0},{"$f":"IF(Cons!V$6=Cons_End,Ops!V652,0)","v":0},{"$f":"IF(Cons!W$6=Cons_End,Ops!W652,0)","v":0},{"$f":"IF(Cons!X$6=Cons_End,Ops!X652,0)","v":0},{"$f":"IF(Cons!Y$6=Cons_End,Ops!Y652,0)","v":0},{"$f":"IF(Cons!Z$6=Cons_End,Ops!Z652,0)","v":0},{"$f":"IF(Cons!AA$6=Cons_End,Ops!AA652,0)","v":0},{"$f":"IF(Cons!AB$6=Cons_End,Ops!AB652,0)","v":0},{"$f":"IF(Cons!AC$6=Cons_End,Ops!AC652,0)","v":0},{"$f":"IF(Cons!AD$6=Cons_End,Ops!AD652,0)","v":0},{"$f":"IF(Cons!AE$6=Cons_End,Ops!AE652,0)","v":0},{"$f":"IF(Cons!AF$6=Cons_End,Ops!AF652,0)","v":0},{"$f":"IF(Cons!AG$6=Cons_End,Ops!AG652,0)","v":0},{"$f":"IF(Cons!AH$6=Cons_End,Ops!AH652,0)","v":0},{"$f":"IF(Cons!AI$6=Cons_End,Ops!AI652,0)","v":0},{"$f":"IF(Cons!AJ$6=Cons_End,Ops!AJ652,0)","v":0},{"$f":"IF(Cons!AK$6=Cons_End,Ops!AK652,0)","v":0},{"$f":"IF(Cons!AL$6=Cons_End,Ops!AL652,0)","v":0},{"$f":"IF(Cons!AM$6=Cons_End,Ops!AM652,0)","v":0},{"$f":"IF(Cons!AN$6=Cons_End,Ops!AN652,0)","v":0},{"$f":"IF(Cons!AO$6=Cons_End,Ops!AO652,0)","v":0},{"$f":"IF(Cons!AP$6=Cons_End,Ops!AP652,0)","v":0},{"$f":"IF(Cons!AQ$6=Cons_End,Ops!AQ652,0)","v":0},{"$f":"IF(Cons!AR$6=Cons_End,Ops!AR652,0)","v":0},{"$f":"IF(Cons!AS$6=Cons_End,Ops!AS652,0)","v":0},{"$f":"IF(Cons!AT$6=Cons_End,Ops!AT652,0)","v":0},{"$f":"IF(Cons!AU$6=Cons_End,Ops!AU652,0)","v":0},{"$f":"IF(Cons!AV$6=Cons_End,Ops!AV652,0)","v":0},{"$f":"IF(Cons!AW$6=Cons_End,Ops!AW652,0)","v":0},{"$f":"IF(Cons!AX$6=Cons_End,Ops!AX652,0)","v":0},{"$f":"IF(Cons!AY$6=Cons_End,Ops!AY652,0)","v":0},{"$f":"IF(Cons!AZ$6=Cons_End,Ops!AZ652,0)","v":0},{"$f":"IF(Cons!BA$6=Cons_End,Ops!BA652,0)","v":0},{"$f":"IF(Cons!BB$6=Cons_End,Ops!BB652,0)","v":0},{"$f":"IF(Cons!BC$6=Cons_End,Ops!BC652,0)","v":0},{"$f":"IF(Cons!BD$6=Cons_End,Ops!BD652,0)","v":0},{"$f":"IF(Cons!BE$6=Cons_End,Ops!BE652,0)","v":0},{"$f":"IF(Cons!BF$6=Cons_End,Ops!BF652,0)","v":0},{"$f":"IF(Cons!BG$6=Cons_End,Ops!BG652,0)","v":0},{"$f":"IF(Cons!BH$6=Cons_End,Ops!BH652,0)","v":0},{"$f":"IF(Cons!BI$6=Cons_End,Ops!BI652,0)","v":0},{"$f":"IF(Cons!BJ$6=Cons_End,Ops!BJ652,0)","v":0},{"$f":"IF(Cons!BK$6=Cons_End,Ops!BK652,0)","v":0},{"$f":"IF(Cons!BL$6=Cons_End,Ops!BL652,0)","v":0},{"$f":"IF(Cons!BM$6=Cons_End,Ops!BM652,0)","v":0},{"$f":"IF(Cons!BN$6=Cons_End,Ops!BN652,0)","v":0},{"$f":"IF(Cons!BO$6=Cons_End,Ops!BO652,0)","v":0},{"$f":"IF(Cons!BP$6=Cons_End,Ops!BP652,0)","v":0},{"$f":"IF(Cons!BQ$6=Cons_End,Ops!BQ652,0)","v":0},{"$f":"IF(Cons!BR$6=Cons_End,Ops!BR652,0)","v":0},{"$f":"IF(Cons!BS$6=Cons_End,Ops!BS652,0)","v":0},{"$f":"IF(Cons!BT$6=Cons_End,Ops!BT652,0)","v":0},{"$f":"IF(Cons!BU$6=Cons_End,Ops!BU652,0)","v":0},{"$f":"IF(Cons!BV$6=Cons_End,Ops!BV652,0)","v":0},{"$f":"IF(Cons!BW$6=Cons_End,Ops!BW652,0)","v":0},{"$f":"IF(Cons!BX$6=Cons_End,Ops!BX652,0)","v":0},{"$f":"IF(Cons!BY$6=Cons_End,Ops!BY652,0)","v":0},{"$f":"IF(Cons!BZ$6=Cons_End,Ops!BZ652,0)","v":0},{"$f":"IF(Cons!CA$6=Cons_End,Ops!CA652,0)","v":0},{"$f":"IF(Cons!CB$6=Cons_End,Ops!CB652,0)","v":0},{"$f":"IF(Cons!CC$6=Cons_End,Ops!CC652,0)","v":0},{"$f":"IF(Cons!CD$6=Cons_End,Ops!CD652,0)","v":0},{"$f":"IF(Cons!CE$6=Cons_End,Ops!CE652,0)","v":0},{"$f":"IF(Cons!CF$6=Cons_End,Ops!CF652,0)","v":0},{"$f":"IF(Cons!CG$6=Cons_End,Ops!CG652,0)","v":0},{"$f":"IF(Cons!CH$6=Cons_End,Ops!CH652,0)","v":0},{"$f":"IF(Cons!CI$6=Cons_End,Ops!CI652,0)","v":0},{"$f":"IF(Cons!CJ$6=Cons_End,Ops!CJ652,0)","v":0},{"$f":"IF(Cons!CK$6=Cons_End,Ops!CK652,0)","v":0},{"$f":"IF(Cons!CL$6=Cons_End,Ops!CL652,0)","v":0},{"$f":"IF(Cons!CM$6=Cons_End,Ops!CM652,0)","v":0},{"$f":"IF(Cons!CN$6=Cons_End,Ops!CN652,0)","v":0},{"$f":"IF(Cons!CO$6=Cons_End,Ops!CO652,0)","v":0},{"$f":"IF(Cons!CP$6=Cons_End,Ops!CP652,0)","v":0},{"$f":"IF(Cons!CQ$6=Cons_End,Ops!CQ652,0)","v":0},{"$f":"IF(Cons!CR$6=Cons_End,Ops!CR652,0)","v":0},{"$f":"IF(Cons!CS$6=Cons_End,Ops!CS652,0)","v":0},{"$f":"IF(Cons!CT$6=Cons_End,Ops!CT652,0)","v":0},{"$f":"IF(Cons!CU$6=Cons_End,Ops!CU652,0)","v":0},{"$f":"IF(Cons!CV$6=Cons_End,Ops!CV652,0)","v":0},{"$f":"IF(Cons!CW$6=Cons_End,Ops!CW652,0)","v":0},{"$f":"IF(Cons!CX$6=Cons_End,Ops!CX652,0)","v":0},{"$f":"IF(Cons!CY$6=Cons_End,Ops!CY652,0)","v":0},{"$f":"IF(Cons!CZ$6=Cons_End,Ops!CZ652,0)","v":0},{"$f":"IF(Cons!DA$6=Cons_End,Ops!DA652,0)","v":0},{"$f":"IF(Cons!DB$6=Cons_End,Ops!DB652,0)","v":0},{"$f":"IF(Cons!DC$6=Cons_End,Ops!DC652,0)","v":0},{"$f":"IF(Cons!DD$6=Cons_End,Ops!DD652,0)","v":0},{"$f":"IF(Cons!DE$6=Cons_End,Ops!DE652,0)","v":0},{"$f":"IF(Cons!DF$6=Cons_End,Ops!DF652,0)","v":0},{"$f":"IF(Cons!DG$6=Cons_End,Ops!DG652,0)","v":0},{"$f":"IF(Cons!DH$6=Cons_End,Ops!DH652,0)","v":0},{"$f":"IF(Cons!DI$6=Cons_End,Ops!DI652,0)","v":0},{"$f":"IF(Cons!DJ$6=Cons_End,Ops!DJ652,0)","v":0},{"$f":"IF(Cons!DK$6=Cons_End,Ops!DK652,0)","v":0},{"$f":"IF(Cons!DL$6=Cons_End,Ops!DL652,0)","v":0},{"$f":"IF(Cons!DM$6=Cons_End,Ops!DM652,0)","v":0},{"$f":"IF(Cons!DN$6=Cons_End,Ops!DN652,0)","v":0},{"$f":"IF(Cons!DO$6=Cons_End,Ops!DO652,0)","v":0},{"$f":"IF(Cons!DP$6=Cons_End,Ops!DP652,0)","v":0},{"$f":"IF(Cons!DQ$6=Cons_End,Ops!DQ652,0)","v":0},{"$f":"IF(Cons!DR$6=Cons_End,Ops!DR652,0)","v":0},{"$f":"IF(Cons!DS$6=Cons_End,Ops!DS652,0)","v":0},{"$f":"IF(Cons!DT$6=Cons_End,Ops!DT652,0)","v":0},{"$f":"IF(Cons!DU$6=Cons_End,Ops!DU652,0)","v":0},{"$f":"IF(Cons!DV$6=Cons_End,Ops!DV652,0)","v":0},{"$f":"IF(Cons!DW$6=Cons_End,Ops!DW652,0)","v":0},{"$f":"IF(Cons!DX$6=Cons_End,Ops!DX652,0)","v":0},{"$f":"IF(Cons!DY$6=Cons_End,Ops!DY652,0)","v":0},{"$f":"IF(Cons!DZ$6=Cons_End,Ops!DZ652,0)","v":0},{"$f":"IF(Cons!EA$6=Cons_End,Ops!EA652,0)","v":0},{"$f":"IF(Cons!EB$6=Cons_End,Ops!EB652,0)","v":0},{"$f":"IF(Cons!EC$6=Cons_End,Ops!EC652,0)","v":0},{"$f":"IF(Cons!ED$6=Cons_End,Ops!ED652,0)","v":0},{"$f":"IF(Cons!EE$6=Cons_End,Ops!EE652,0)","v":0},{"$f":"IF(Cons!EF$6=Cons_End,Ops!EF652,0)","v":0},{"$f":"IF(Cons!EG$6=Cons_End,Ops!EG652,0)","v":0},{"$f":"IF(Cons!EH$6=Cons_End,Ops!EH652,0)","v":0},{"$f":"IF(Cons!EI$6=Cons_End,Ops!EI652,0)","v":0},{"$f":"IF(Cons!EJ$6=Cons_End,Ops!EJ652,0)","v":0},{"$f":"IF(Cons!EK$6=Cons_End,Ops!EK652,0)","v":0},{"$f":"IF(Cons!EL$6=Cons_End,Ops!EL652,0)","v":0},{"$f":"IF(Cons!EM$6=Cons_End,Ops!EM652,0)","v":0},{"$f":"IF(Cons!EN$6=Cons_End,Ops!EN652,0)","v":0},{"$f":"IF(Cons!EO$6=Cons_End,Ops!EO652,0)","v":0},{"$f":"IF(Cons!EP$6=Cons_End,Ops!EP652,0)","v":0},{"$f":"IF(Cons!EQ$6=Cons_End,Ops!EQ652,0)","v":0},{"$f":"IF(Cons!ER$6=Cons_End,Ops!ER652,0)","v":0},{"$f":"IF(Cons!ES$6=Cons_End,Ops!ES652,0)","v":0},{"$f":"IF(Cons!ET$6=Cons_End,Ops!ET652,0)","v":0},{"$f":"IF(Cons!EU$6=Cons_End,Ops!EU652,0)","v":0},{"$f":"IF(Cons!EV$6=Cons_End,Ops!EV652,0)","v":0},{"$f":"IF(Cons!EW$6=Cons_End,Ops!EW652,0)","v":0},{"$f":"IF(Cons!EX$6=Cons_End,Ops!EX652,0)","v":0},{"$f":"IF(Cons!EY$6=Cons_End,Ops!EY652,0)","v":0},{"$f":"IF(Cons!EZ$6=Cons_End,Ops!EZ652,0)","v":0},{"$f":"IF(Cons!FA$6=Cons_End,Ops!FA652,0)","v":0},{"$f":"IF(Cons!FB$6=Cons_End,Ops!FB652,0)","v":0},{"$f":"IF(Cons!FC$6=Cons_End,Ops!FC652,0)","v":0},{"$f":"IF(Cons!FD$6=Cons_End,Ops!FD652,0)","v":0},{"$f":"IF(Cons!FE$6=Cons_End,Ops!FE652,0)","v":0},{"$f":"IF(Cons!FF$6=Cons_End,Ops!FF652,0)","v":0},{"$f":"IF(Cons!FG$6=Cons_End,Ops!FG652,0)","v":0},{"$f":"IF(Cons!FH$6=Cons_End,Ops!FH652,0)","v":0},{"$f":"IF(Cons!FI$6=Cons_End,Ops!FI652,0)","v":0},{"$f":"IF(Cons!FJ$6=Cons_End,Ops!FJ652,0)","v":0},{"$f":"IF(Cons!FK$6=Cons_End,Ops!FK652,0)","v":0},{"$f":"IF(Cons!FL$6=Cons_End,Ops!FL652,0)","v":0},{"$f":"IF(Cons!FM$6=Cons_End,Ops!FM652,0)","v":0},{"$f":"IF(Cons!FN$6=Cons_End,Ops!FN652,0)","v":0},{"$f":"IF(Cons!FO$6=Cons_End,Ops!FO652,0)","v":0},{"$f":"IF(Cons!FP$6=Cons_End,Ops!FP652,0)","v":0},{"$f":"IF(Cons!FQ$6=Cons_End,Ops!FQ652,0)","v":0},{"$f":"IF(Cons!FR$6=Cons_End,Ops!FR652,0)","v":0},{"$f":"IF(Cons!FS$6=Cons_End,Ops!FS652,0)","v":0},{"$f":"IF(Cons!FT$6=Cons_End,Ops!FT652,0)","v":0},{"$f":"IF(Cons!FU$6=Cons_End,Ops!FU652,0)","v":0},{"$f":"IF(Cons!FV$6=Cons_End,Ops!FV652,0)","v":0},{"$f":"IF(Cons!FW$6=Cons_End,Ops!FW652,0)","v":0},{"$f":"IF(Cons!FX$6=Cons_End,Ops!FX652,0)","v":0},{"$f":"IF(Cons!FY$6=Cons_End,Ops!FY652,0)","v":0},{"$f":"IF(Cons!FZ$6=Cons_End,Ops!FZ652,0)","v":0},{"$f":"IF(Cons!GA$6=Cons_End,Ops!GA652,0)","v":0},{"$f":"IF(Cons!GB$6=Cons_End,Ops!GB652,0)","v":0},{"$f":"IF(Cons!GC$6=Cons_End,Ops!GC652,0)","v":0},{"$f":"IF(Cons!GD$6=Cons_End,Ops!GD652,0)","v":0},{"$f":"IF(Cons!GE$6=Cons_End,Ops!GE652,0)","v":0},{"$f":"IF(Cons!GF$6=Cons_End,Ops!GF652,0)","v":0},{"$f":"IF(Cons!GG$6=Cons_End,Ops!GG652,0)","v":0},{"$f":"IF(Cons!GH$6=Cons_End,Ops!GH652,0)","v":0},{"$f":"IF(Cons!GI$6=Cons_End,Ops!GI652,0)","v":0},{"$f":"IF(Cons!GJ$6=Cons_End,Ops!GJ652,0)","v":0},{"$f":"IF(Cons!GK$6=Cons_End,Ops!GK652,0)","v":0},{"$f":"IF(Cons!GL$6=Cons_End,Ops!GL652,0)","v":0},{"$f":"IF(Cons!GM$6=Cons_End,Ops!GM652,0)","v":0},{"$f":"IF(Cons!GN$6=Cons_End,Ops!GN652,0)","v":0},{"$f":"IF(Cons!GO$6=Cons_End,Ops!GO652,0)","v":0},{"$f":"IF(Cons!GP$6=Cons_End,Ops!GP652,0)","v":0},{"$f":"IF(Cons!GQ$6=Cons_End,Ops!GQ652,0)","v":0},{"$f":"IF(Cons!GR$6=Cons_End,Ops!GR652,0)","v":0},{"$f":"IF(Cons!GS$6=Cons_End,Ops!GS652,0)","v":0},{"$f":"IF(Cons!GT$6=Cons_End,Ops!GT652,0)","v":0},{"$f":"IF(Cons!GU$6=Cons_End,Ops!GU652,0)","v":0},{"$f":"IF(Cons!GV$6=Cons_End,Ops!GV652,0)","v":0},{"$f":"IF(Cons!GW$6=Cons_End,Ops!GW652,0)","v":0},{"$f":"IF(Cons!GX$6=Cons_End,Ops!GX652,0)","v":0},{"$f":"IF(Cons!GY$6=Cons_End,Ops!GY652,0)","v":0},{"$f":"IF(Cons!GZ$6=Cons_End,Ops!GZ652,0)","v":0},{"$f":"IF(Cons!HA$6=Cons_End,Ops!HA652,0)","v":0},{"$f":"IF(Cons!HB$6=Cons_End,Ops!HB652,0)","v":0},{"$f":"IF(Cons!HC$6=Cons_End,Ops!HC652,0)","v":0},{"$f":"IF(Cons!HD$6=Cons_End,Ops!HD652,0)","v":0},{"$f":"IF(Cons!HE$6=Cons_End,Ops!HE652,0)","v":0},{"$f":"IF(Cons!HF$6=Cons_End,Ops!HF652,0)","v":0},{"$f":"IF(Cons!HG$6=Cons_End,Ops!HG652,0)","v":0},{"$f":"IF(Cons!HH$6=Cons_End,Ops!HH652,0)","v":0},{"$f":"IF(Cons!HI$6=Cons_End,Ops!HI652,0)","v":0},{"$f":"IF(Cons!HJ$6=Cons_End,Ops!HJ652,0)","v":0},{"$f":"IF(Cons!HK$6=Cons_End,Ops!HK652,0)","v":0},{"$f":"IF(Cons!HL$6=Cons_End,Ops!HL652,0)","v":0},{"$f":"IF(Cons!HM$6=Cons_End,Ops!HM652,0)","v":0},{"$f":"IF(Cons!HN$6=Cons_End,Ops!HN652,0)","v":0},{"$f":"IF(Cons!HO$6=Cons_End,Ops!HO652,0)","v":0},{"$f":"IF(Cons!HP$6=Cons_End,Ops!HP652,0)","v":0},{"$f":"IF(Cons!HQ$6=Cons_End,Ops!HQ652,0)","v":0},{"$f":"IF(Cons!HR$6=Cons_End,Ops!HR652,0)","v":0},{"$f":"IF(Cons!HS$6=Cons_End,Ops!HS652,0)","v":0},{"$f":"IF(Cons!HT$6=Cons_End,Ops!HT652,0)","v":0},{"$f":"IF(Cons!HU$6=Cons_End,Ops!HU652,0)","v":0},{"$f":"IF(Cons!HV$6=Cons_End,Ops!HV652,0)","v":0},{"$f":"IF(Cons!HW$6=Cons_End,Ops!HW652,0)","v":0},{"$f":"IF(Cons!HX$6=Cons_End,Ops!HX652,0)","v":0},{"$f":"IF(Cons!HY$6=Cons_End,Ops!HY652,0)","v":0},{"$f":"IF(Cons!HZ$6=Cons_End,Ops!HZ652,0)","v":0},{"$f":"IF(Cons!IA$6=Cons_End,Ops!IA652,0)","v":0},{"$f":"IF(Cons!IB$6=Cons_End,Ops!IB652,0)","v":0},{"$f":"IF(Cons!IC$6=Cons_End,Ops!IC652,0)","v":0},{"$f":"IF(Cons!ID$6=Cons_End,Ops!ID652,0)","v":0},{"$f":"IF(Cons!IE$6=Cons_End,Ops!IE652,0)","v":0},{"$f":"IF(Cons!IF$6=Cons_End,Ops!IF652,0)","v":0},{"$f":"IF(Cons!IG$6=Cons_End,Ops!IG652,0)","v":0},{"$f":"IF(Cons!IH$6=Cons_End,Ops!IH652,0)","v":0},{"$f":"IF(Cons!II$6=Cons_End,Ops!II652,0)","v":0},{"$f":"IF(Cons!IJ$6=Cons_End,Ops!IJ652,0)","v":0},{"$f":"IF(Cons!IK$6=Cons_End,Ops!IK652,0)","v":0},{"$f":"IF(Cons!IL$6=Cons_End,Ops!IL652,0)","v":0},{"$f":"IF(Cons!IM$6=Cons_End,Ops!IM652,0)","v":0},{"$f":"IF(Cons!IN$6=Cons_End,Ops!IN652,0)","v":0},{"$f":"IF(Cons!IO$6=Cons_End,Ops!IO652,0)","v":0},{"$f":"IF(Cons!IP$6=Cons_End,Ops!IP652,0)","v":0},{"$f":"IF(Cons!IQ$6=Cons_End,Ops!IQ652,0)","v":0},{"$f":"IF(Cons!IR$6=Cons_End,Ops!IR652,0)","v":0},{"$f":"IF(Cons!IS$6=Cons_End,Ops!IS652,0)","v":0},{"$f":"IF(Cons!IT$6=Cons_End,Ops!IT652,0)","v":0},{"$f":"IF(Cons!IU$6=Cons_End,Ops!IU652,0)","v":0}]
[null,null,"Commercial and Retail Sales Revenue","AUD M",null,null,null,null,{"$f":"SUM(J105:IU105)","v":0},{"$f":"IF(Cons!J$6=Cons_End,Ops!J663,0)","v":0},{"$f":"IF(Cons!K$6=Cons_End,Ops!K663,0)","v":0},{"$f":"IF(Cons!L$6=Cons_End,Ops!L663,0)","v":0},{"$f":"IF(Cons!M$6=Cons_End,Ops!M663,0)","v":0},{"$f":"IF(Cons!N$6=Cons_End,Ops!N663,0)","v":0},{"$f":"IF(Cons!O$6=Cons_End,Ops!O663,0)","v":0},{"$f":"IF(Cons!P$6=Cons_End,Ops!P663,0)","v":0},{"$f":"IF(Cons!Q$6=Cons_End,Ops!Q663,0)","v":0},{"$f":"IF(Cons!R$6=Cons_End,Ops!R663,0)","v":0},{"$f":"IF(Cons!S$6=Cons_End,Ops!S663,0)","v":0},{"$f":"IF(Cons!T$6=Cons_End,Ops!T663,0)","v":0},{"$f":"IF(Cons!U$6=Cons_End,Ops!U663,0)","v":0},{"$f":"IF(Cons!V$6=Cons_End,Ops!V663,0)","v":0},{"$f":"IF(Cons!W$6=Cons_End,Ops!W663,0)","v":0},{"$f":"IF(Cons!X$6=Cons_End,Ops!X663,0)","v":0},{"$f":"IF(Cons!Y$6=Cons_End,Ops!Y663,0)","v":0},{"$f":"IF(Cons!Z$6=Cons_End,Ops!Z663,0)","v":0},{"$f":"IF(Cons!AA$6=Cons_End,Ops!AA663,0)","v":0},{"$f":"IF(Cons!AB$6=Cons_End,Ops!AB663,0)","v":0},{"$f":"IF(Cons!AC$6=Cons_End,Ops!AC663,0)","v":0},{"$f":"IF(Cons!AD$6=Cons_End,Ops!AD663,0)","v":0},{"$f":"IF(Cons!AE$6=Cons_End,Ops!AE663,0)","v":0},{"$f":"IF(Cons!AF$6=Cons_End,Ops!AF663,0)","v":0},{"$f":"IF(Cons!AG$6=Cons_End,Ops!AG663,0)","v":0},{"$f":"IF(Cons!AH$6=Cons_End,Ops!AH663,0)","v":0},{"$f":"IF(Cons!AI$6=Cons_End,Ops!AI663,0)","v":0},{"$f":"IF(Cons!AJ$6=Cons_End,Ops!AJ663,0)","v":0},{"$f":"IF(Cons!AK$6=Cons_End,Ops!AK663,0)","v":0},{"$f":"IF(Cons!AL$6=Cons_End,Ops!AL663,0)","v":0},{"$f":"IF(Cons!AM$6=Cons_End,Ops!AM663,0)","v":0},{"$f":"IF(Cons!AN$6=Cons_End,Ops!AN663,0)","v":0},{"$f":"IF(Cons!AO$6=Cons_End,Ops!AO663,0)","v":0},{"$f":"IF(Cons!AP$6=Cons_End,Ops!AP663,0)","v":0},{"$f":"IF(Cons!AQ$6=Cons_End,Ops!AQ663,0)","v":0},{"$f":"IF(Cons!AR$6=Cons_End,Ops!AR663,0)","v":0},{"$f":"IF(Cons!AS$6=Cons_End,Ops!AS663,0)","v":0},{"$f":"IF(Cons!AT$6=Cons_End,Ops!AT663,0)","v":0},{"$f":"IF(Cons!AU$6=Cons_End,Ops!AU663,0)","v":0},{"$f":"IF(Cons!AV$6=Cons_End,Ops!AV663,0)","v":0},{"$f":"IF(Cons!AW$6=Cons_End,Ops!AW663,0)","v":0},{"$f":"IF(Cons!AX$6=Cons_End,Ops!AX663,0)","v":0},{"$f":"IF(Cons!AY$6=Cons_End,Ops!AY663,0)","v":0},{"$f":"IF(Cons!AZ$6=Cons_End,Ops!AZ663,0)","v":0},{"$f":"IF(Cons!BA$6=Cons_End,Ops!BA663,0)","v":0},{"$f":"IF(Cons!BB$6=Cons_End,Ops!BB663,0)","v":0},{"$f":"IF(Cons!BC$6=Cons_End,Ops!BC663,0)","v":0},{"$f":"IF(Cons!BD$6=Cons_End,Ops!BD663,0)","v":0},{"$f":"IF(Cons!BE$6=Cons_End,Ops!BE663,0)","v":0},{"$f":"IF(Cons!BF$6=Cons_End,Ops!BF663,0)","v":0},{"$f":"IF(Cons!BG$6=Cons_End,Ops!BG663,0)","v":0},{"$f":"IF(Cons!BH$6=Cons_End,Ops!BH663,0)","v":0},{"$f":"IF(Cons!BI$6=Cons_End,Ops!BI663,0)","v":0},{"$f":"IF(Cons!BJ$6=Cons_End,Ops!BJ663,0)","v":0},{"$f":"IF(Cons!BK$6=Cons_End,Ops!BK663,0)","v":0},{"$f":"IF(Cons!BL$6=Cons_End,Ops!BL663,0)","v":0},{"$f":"IF(Cons!BM$6=Cons_End,Ops!BM663,0)","v":0},{"$f":"IF(Cons!BN$6=Cons_End,Ops!BN663,0)","v":0},{"$f":"IF(Cons!BO$6=Cons_End,Ops!BO663,0)","v":0},{"$f":"IF(Cons!BP$6=Cons_End,Ops!BP663,0)","v":0},{"$f":"IF(Cons!BQ$6=Cons_End,Ops!BQ663,0)","v":0},{"$f":"IF(Cons!BR$6=Cons_End,Ops!BR663,0)","v":0},{"$f":"IF(Cons!BS$6=Cons_End,Ops!BS663,0)","v":0},{"$f":"IF(Cons!BT$6=Cons_End,Ops!BT663,0)","v":0},{"$f":"IF(Cons!BU$6=Cons_End,Ops!BU663,0)","v":0},{"$f":"IF(Cons!BV$6=Cons_End,Ops!BV663,0)","v":0},{"$f":"IF(Cons!BW$6=Cons_End,Ops!BW663,0)","v":0},{"$f":"IF(Cons!BX$6=Cons_End,Ops!BX663,0)","v":0},{"$f":"IF(Cons!BY$6=Cons_End,Ops!BY663,0)","v":0},{"$f":"IF(Cons!BZ$6=Cons_End,Ops!BZ663,0)","v":0},{"$f":"IF(Cons!CA$6=Cons_End,Ops!CA663,0)","v":0},{"$f":"IF(Cons!CB$6=Cons_End,Ops!CB663,0)","v":0},{"$f":"IF(Cons!CC$6=Cons_End,Ops!CC663,0)","v":0},{"$f":"IF(Cons!CD$6=Cons_End,Ops!CD663,0)","v":0},{"$f":"IF(Cons!CE$6=Cons_End,Ops!CE663,0)","v":0},{"$f":"IF(Cons!CF$6=Cons_End,Ops!CF663,0)","v":0},{"$f":"IF(Cons!CG$6=Cons_End,Ops!CG663,0)","v":0},{"$f":"IF(Cons!CH$6=Cons_End,Ops!CH663,0)","v":0},{"$f":"IF(Cons!CI$6=Cons_End,Ops!CI663,0)","v":0},{"$f":"IF(Cons!CJ$6=Cons_End,Ops!CJ663,0)","v":0},{"$f":"IF(Cons!CK$6=Cons_End,Ops!CK663,0)","v":0},{"$f":"IF(Cons!CL$6=Cons_End,Ops!CL663,0)","v":0},{"$f":"IF(Cons!CM$6=Cons_End,Ops!CM663,0)","v":0},{"$f":"IF(Cons!CN$6=Cons_End,Ops!CN663,0)","v":0},{"$f":"IF(Cons!CO$6=Cons_End,Ops!CO663,0)","v":0},{"$f":"IF(Cons!CP$6=Cons_End,Ops!CP663,0)","v":0},{"$f":"IF(Cons!CQ$6=Cons_End,Ops!CQ663,0)","v":0},{"$f":"IF(Cons!CR$6=Cons_End,Ops!CR663,0)","v":0},{"$f":"IF(Cons!CS$6=Cons_End,Ops!CS663,0)","v":0},{"$f":"IF(Cons!CT$6=Cons_End,Ops!CT663,0)","v":0},{"$f":"IF(Cons!CU$6=Cons_End,Ops!CU663,0)","v":0},{"$f":"IF(Cons!CV$6=Cons_End,Ops!CV663,0)","v":0},{"$f":"IF(Cons!CW$6=Cons_End,Ops!CW663,0)","v":0},{"$f":"IF(Cons!CX$6=Cons_End,Ops!CX663,0)","v":0},{"$f":"IF(Cons!CY$6=Cons_End,Ops!CY663,0)","v":0},{"$f":"IF(Cons!CZ$6=Cons_End,Ops!CZ663,0)","v":0},{"$f":"IF(Cons!DA$6=Cons_End,Ops!DA663,0)","v":0},{"$f":"IF(Cons!DB$6=Cons_End,Ops!DB663,0)","v":0},{"$f":"IF(Cons!DC$6=Cons_End,Ops!DC663,0)","v":0},{"$f":"IF(Cons!DD$6=Cons_End,Ops!DD663,0)","v":0},{"$f":"IF(Cons!DE$6=Cons_End,Ops!DE663,0)","v":0},{"$f":"IF(Cons!DF$6=Cons_End,Ops!DF663,0)","v":0},{"$f":"IF(Cons!DG$6=Cons_End,Ops!DG663,0)","v":0},{"$f":"IF(Cons!DH$6=Cons_End,Ops!DH663,0)","v":0},{"$f":"IF(Cons!DI$6=Cons_End,Ops!DI663,0)","v":0},{"$f":"IF(Cons!DJ$6=Cons_End,Ops!DJ663,0)","v":0},{"$f":"IF(Cons!DK$6=Cons_End,Ops!DK663,0)","v":0},{"$f":"IF(Cons!DL$6=Cons_End,Ops!DL663,0)","v":0},{"$f":"IF(Cons!DM$6=Cons_End,Ops!DM663,0)","v":0},{"$f":"IF(Cons!DN$6=Cons_End,Ops!DN663,0)","v":0},{"$f":"IF(Cons!DO$6=Cons_End,Ops!DO663,0)","v":0},{"$f":"IF(Cons!DP$6=Cons_End,Ops!DP663,0)","v":0},{"$f":"IF(Cons!DQ$6=Cons_End,Ops!DQ663,0)","v":0},{"$f":"IF(Cons!DR$6=Cons_End,Ops!DR663,0)","v":0},{"$f":"IF(Cons!DS$6=Cons_End,Ops!DS663,0)","v":0},{"$f":"IF(Cons!DT$6=Cons_End,Ops!DT663,0)","v":0},{"$f":"IF(Cons!DU$6=Cons_End,Ops!DU663,0)","v":0},{"$f":"IF(Cons!DV$6=Cons_End,Ops!DV663,0)","v":0},{"$f":"IF(Cons!DW$6=Cons_End,Ops!DW663,0)","v":0},{"$f":"IF(Cons!DX$6=Cons_End,Ops!DX663,0)","v":0},{"$f":"IF(Cons!DY$6=Cons_End,Ops!DY663,0)","v":0},{"$f":"IF(Cons!DZ$6=Cons_End,Ops!DZ663,0)","v":0},{"$f":"IF(Cons!EA$6=Cons_End,Ops!EA663,0)","v":0},{"$f":"IF(Cons!EB$6=Cons_End,Ops!EB663,0)","v":0},{"$f":"IF(Cons!EC$6=Cons_End,Ops!EC663,0)","v":0},{"$f":"IF(Cons!ED$6=Cons_End,Ops!ED663,0)","v":0},{"$f":"IF(Cons!EE$6=Cons_End,Ops!EE663,0)","v":0},{"$f":"IF(Cons!EF$6=Cons_End,Ops!EF663,0)","v":0},{"$f":"IF(Cons!EG$6=Cons_End,Ops!EG663,0)","v":0},{"$f":"IF(Cons!EH$6=Cons_End,Ops!EH663,0)","v":0},{"$f":"IF(Cons!EI$6=Cons_End,Ops!EI663,0)","v":0},{"$f":"IF(Cons!EJ$6=Cons_End,Ops!EJ663,0)","v":0},{"$f":"IF(Cons!EK$6=Cons_End,Ops!EK663,0)","v":0},{"$f":"IF(Cons!EL$6=Cons_End,Ops!EL663,0)","v":0},{"$f":"IF(Cons!EM$6=Cons_End,Ops!EM663,0)","v":0},{"$f":"IF(Cons!EN$6=Cons_End,Ops!EN663,0)","v":0},{"$f":"IF(Cons!EO$6=Cons_End,Ops!EO663,0)","v":0},{"$f":"IF(Cons!EP$6=Cons_End,Ops!EP663,0)","v":0},{"$f":"IF(Cons!EQ$6=Cons_End,Ops!EQ663,0)","v":0},{"$f":"IF(Cons!ER$6=Cons_End,Ops!ER663,0)","v":0},{"$f":"IF(Cons!ES$6=Cons_End,Ops!ES663,0)","v":0},{"$f":"IF(Cons!ET$6=Cons_End,Ops!ET663,0)","v":0},{"$f":"IF(Cons!EU$6=Cons_End,Ops!EU663,0)","v":0},{"$f":"IF(Cons!EV$6=Cons_End,Ops!EV663,0)","v":0},{"$f":"IF(Cons!EW$6=Cons_End,Ops!EW663,0)","v":0},{"$f":"IF(Cons!EX$6=Cons_End,Ops!EX663,0)","v":0},{"$f":"IF(Cons!EY$6=Cons_End,Ops!EY663,0)","v":0},{"$f":"IF(Cons!EZ$6=Cons_End,Ops!EZ663,0)","v":0},{"$f":"IF(Cons!FA$6=Cons_End,Ops!FA663,0)","v":0},{"$f":"IF(Cons!FB$6=Cons_End,Ops!FB663,0)","v":0},{"$f":"IF(Cons!FC$6=Cons_End,Ops!FC663,0)","v":0},{"$f":"IF(Cons!FD$6=Cons_End,Ops!FD663,0)","v":0},{"$f":"IF(Cons!FE$6=Cons_End,Ops!FE663,0)","v":0},{"$f":"IF(Cons!FF$6=Cons_End,Ops!FF663,0)","v":0},{"$f":"IF(Cons!FG$6=Cons_End,Ops!FG663,0)","v":0},{"$f":"IF(Cons!FH$6=Cons_End,Ops!FH663,0)","v":0},{"$f":"IF(Cons!FI$6=Cons_End,Ops!FI663,0)","v":0},{"$f":"IF(Cons!FJ$6=Cons_End,Ops!FJ663,0)","v":0},{"$f":"IF(Cons!FK$6=Cons_End,Ops!FK663,0)","v":0},{"$f":"IF(Cons!FL$6=Cons_End,Ops!FL663,0)","v":0},{"$f":"IF(Cons!FM$6=Cons_End,Ops!FM663,0)","v":0},{"$f":"IF(Cons!FN$6=Cons_End,Ops!FN663,0)","v":0},{"$f":"IF(Cons!FO$6=Cons_End,Ops!FO663,0)","v":0},{"$f":"IF(Cons!FP$6=Cons_End,Ops!FP663,0)","v":0},{"$f":"IF(Cons!FQ$6=Cons_End,Ops!FQ663,0)","v":0},{"$f":"IF(Cons!FR$6=Cons_End,Ops!FR663,0)","v":0},{"$f":"IF(Cons!FS$6=Cons_End,Ops!FS663,0)","v":0},{"$f":"IF(Cons!FT$6=Cons_End,Ops!FT663,0)","v":0},{"$f":"IF(Cons!FU$6=Cons_End,Ops!FU663,0)","v":0},{"$f":"IF(Cons!FV$6=Cons_End,Ops!FV663,0)","v":0},{"$f":"IF(Cons!FW$6=Cons_End,Ops!FW663,0)","v":0},{"$f":"IF(Cons!FX$6=Cons_End,Ops!FX663,0)","v":0},{"$f":"IF(Cons!FY$6=Cons_End,Ops!FY663,0)","v":0},{"$f":"IF(Cons!FZ$6=Cons_End,Ops!FZ663,0)","v":0},{"$f":"IF(Cons!GA$6=Cons_End,Ops!GA663,0)","v":0},{"$f":"IF(Cons!GB$6=Cons_End,Ops!GB663,0)","v":0},{"$f":"IF(Cons!GC$6=Cons_End,Ops!GC663,0)","v":0},{"$f":"IF(Cons!GD$6=Cons_End,Ops!GD663,0)","v":0},{"$f":"IF(Cons!GE$6=Cons_End,Ops!GE663,0)","v":0},{"$f":"IF(Cons!GF$6=Cons_End,Ops!GF663,0)","v":0},{"$f":"IF(Cons!GG$6=Cons_End,Ops!GG663,0)","v":0},{"$f":"IF(Cons!GH$6=Cons_End,Ops!GH663,0)","v":0},{"$f":"IF(Cons!GI$6=Cons_End,Ops!GI663,0)","v":0},{"$f":"IF(Cons!GJ$6=Cons_End,Ops!GJ663,0)","v":0},{"$f":"IF(Cons!GK$6=Cons_End,Ops!GK663,0)","v":0},{"$f":"IF(Cons!GL$6=Cons_End,Ops!GL663,0)","v":0},{"$f":"IF(Cons!GM$6=Cons_End,Ops!GM663,0)","v":0},{"$f":"IF(Cons!GN$6=Cons_End,Ops!GN663,0)","v":0},{"$f":"IF(Cons!GO$6=Cons_End,Ops!GO663,0)","v":0},{"$f":"IF(Cons!GP$6=Cons_End,Ops!GP663,0)","v":0},{"$f":"IF(Cons!GQ$6=Cons_End,Ops!GQ663,0)","v":0},{"$f":"IF(Cons!GR$6=Cons_End,Ops!GR663,0)","v":0},{"$f":"IF(Cons!GS$6=Cons_End,Ops!GS663,0)","v":0},{"$f":"IF(Cons!GT$6=Cons_End,Ops!GT663,0)","v":0},{"$f":"IF(Cons!GU$6=Cons_End,Ops!GU663,0)","v":0},{"$f":"IF(Cons!GV$6=Cons_End,Ops!GV663,0)","v":0},{"$f":"IF(Cons!GW$6=Cons_End,Ops!GW663,0)","v":0},{"$f":"IF(Cons!GX$6=Cons_End,Ops!GX663,0)","v":0},{"$f":"IF(Cons!GY$6=Cons_End,Ops!GY663,0)","v":0},{"$f":"IF(Cons!GZ$6=Cons_End,Ops!GZ663,0)","v":0},{"$f":"IF(Cons!HA$6=Cons_End,Ops!HA663,0)","v":0},{"$f":"IF(Cons!HB$6=Cons_End,Ops!HB663,0)","v":0},{"$f":"IF(Cons!HC$6=Cons_End,Ops!HC663,0)","v":0},{"$f":"IF(Cons!HD$6=Cons_End,Ops!HD663,0)","v":0},{"$f":"IF(Cons!HE$6=Cons_End,Ops!HE663,0)","v":0},{"$f":"IF(Cons!HF$6=Cons_End,Ops!HF663,0)","v":0},{"$f":"IF(Cons!HG$6=Cons_End,Ops!HG663,0)","v":0},{"$f":"IF(Cons!HH$6=Cons_End,Ops!HH663,0)","v":0},{"$f":"IF(Cons!HI$6=Cons_End,Ops!HI663,0)","v":0},{"$f":"IF(Cons!HJ$6=Cons_End,Ops!HJ663,0)","v":0},{"$f":"IF(Cons!HK$6=Cons_End,Ops!HK663,0)","v":0},{"$f":"IF(Cons!HL$6=Cons_End,Ops!HL663,0)","v":0},{"$f":"IF(Cons!HM$6=Cons_End,Ops!HM663,0)","v":0},{"$f":"IF(Cons!HN$6=Cons_End,Ops!HN663,0)","v":0},{"$f":"IF(Cons!HO$6=Cons_End,Ops!HO663,0)","v":0},{"$f":"IF(Cons!HP$6=Cons_End,Ops!HP663,0)","v":0},{"$f":"IF(Cons!HQ$6=Cons_End,Ops!HQ663,0)","v":0},{"$f":"IF(Cons!HR$6=Cons_End,Ops!HR663,0)","v":0},{"$f":"IF(Cons!HS$6=Cons_End,Ops!HS663,0)","v":0},{"$f":"IF(Cons!HT$6=Cons_End,Ops!HT663,0)","v":0},{"$f":"IF(Cons!HU$6=Cons_End,Ops!HU663,0)","v":0},{"$f":"IF(Cons!HV$6=Cons_End,Ops!HV663,0)","v":0},{"$f":"IF(Cons!HW$6=Cons_End,Ops!HW663,0)","v":0},{"$f":"IF(Cons!HX$6=Cons_End,Ops!HX663,0)","v":0},{"$f":"IF(Cons!HY$6=Cons_End,Ops!HY663,0)","v":0},{"$f":"IF(Cons!HZ$6=Cons_End,Ops!HZ663,0)","v":0},{"$f":"IF(Cons!IA$6=Cons_End,Ops!IA663,0)","v":0},{"$f":"IF(Cons!IB$6=Cons_End,Ops!IB663,0)","v":0},{"$f":"IF(Cons!IC$6=Cons_End,Ops!IC663,0)","v":0},{"$f":"IF(Cons!ID$6=Cons_End,Ops!ID663,0)","v":0},{"$f":"IF(Cons!IE$6=Cons_End,Ops!IE663,0)","v":0},{"$f":"IF(Cons!IF$6=Cons_End,Ops!IF663,0)","v":0},{"$f":"IF(Cons!IG$6=Cons_End,Ops!IG663,0)","v":0},{"$f":"IF(Cons!IH$6=Cons_End,Ops!IH663,0)","v":0},{"$f":"IF(Cons!II$6=Cons_End,Ops!II663,0)","v":0},{"$f":"IF(Cons!IJ$6=Cons_End,Ops!IJ663,0)","v":0},{"$f":"IF(Cons!IK$6=Cons_End,Ops!IK663,0)","v":0},{"$f":"IF(Cons!IL$6=Cons_End,Ops!IL663,0)","v":0},{"$f":"IF(Cons!IM$6=Cons_End,Ops!IM663,0)","v":0},{"$f":"IF(Cons!IN$6=Cons_End,Ops!IN663,0)","v":0},{"$f":"IF(Cons!IO$6=Cons_End,Ops!IO663,0)","v":0},{"$f":"IF(Cons!IP$6=Cons_End,Ops!IP663,0)","v":0},{"$f":"IF(Cons!IQ$6=Cons_End,Ops!IQ663,0)","v":0},{"$f":"IF(Cons!IR$6=Cons_End,Ops!IR663,0)","v":0},{"$f":"IF(Cons!IS$6=Cons_End,Ops!IS663,0)","v":0},{"$f":"IF(Cons!IT$6=Cons_End,Ops!IT663,0)","v":0},{"$f":"IF(Cons!IU$6=Cons_End,Ops!IU663,0)","v":0}]
[null,null,"Total Period 1 Sales Revenue","AUD M",null,null,null,null,0,{"$f":"SUM(J104:J105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP104:AP105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV104:BV105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB104:DB105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH104:EH105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN104:FN105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ104:GJ105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI104:HI105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL104:IL105)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU104:IU105)","v":0}]
[]
[null,null,"Other Sales Revenue"]
[null,null,"Residential Sales Revenue","AUD M",null,null,null,null,{"$f":"SUM(J109:IU109)","v":0},{"$f":"MAX(0,Ops!J652-J104)","v":0},{"$f":"MAX(0,Ops!K652-K104)","v":0},{"$f":"MAX(0,Ops!L652-L104)","v":0},{"$f":"MAX(0,Ops!M652-M104)","v":0},{"$f":"MAX(0,Ops!N652-N104)","v":0},{"$f":"MAX(0,Ops!O652-O104)","v":0},{"$f":"MAX(0,Ops!P652-P104)","v":0},{"$f":"MAX(0,Ops!Q652-Q104)","v":0},{"$f":"MAX(0,Ops!R652-R104)","v":0},{"$f":"MAX(0,Ops!S652-S104)","v":0},{"$f":"MAX(0,Ops!T652-T104)","v":0},{"$f":"MAX(0,Ops!U652-U104)","v":0},{"$f":"MAX(0,Ops!V652-V104)","v":0},{"$f":"MAX(0,Ops!W652-W104)","v":0},{"$f":"MAX(0,Ops!X652-X104)","v":0},{"$f":"MAX(0,Ops!Y652-Y104)","v":0},{"$f":"MAX(0,Ops!Z652-Z104)","v":0},{"$f":"MAX(0,Ops!AA652-AA104)","v":0},{"$f":"MAX(0,Ops!AB652-AB104)","v":0},{"$f":"MAX(0,Ops!AC652-AC104)","v":0},{"$f":"MAX(0,Ops!AD652-AD104)","v":0},{"$f":"MAX(0,Ops!AE652-AE104)","v":0},{"$f":"MAX(0,Ops!AF652-AF104)","v":0},{"$f":"MAX(0,Ops!AG652-AG104)","v":0},{"$f":"MAX(0,Ops!AH652-AH104)","v":0},{"$f":"MAX(0,Ops!AI652-AI104)","v":0},{"$f":"MAX(0,Ops!AJ652-AJ104)","v":0},{"$f":"MAX(0,Ops!AK652-AK104)","v":0},{"$f":"MAX(0,Ops!AL652-AL104)","v":0},{"$f":"MAX(0,Ops!AM652-AM104)","v":0},{"$f":"MAX(0,Ops!AN652-AN104)","v":0},{"$f":"MAX(0,Ops!AO652-AO104)","v":0},{"$f":"MAX(0,Ops!AP652-AP104)","v":0},{"$f":"MAX(0,Ops!AQ652-AQ104)","v":0},{"$f":"MAX(0,Ops!AR652-AR104)","v":0},{"$f":"MAX(0,Ops!AS652-AS104)","v":0},{"$f":"MAX(0,Ops!AT652-AT104)","v":0},{"$f":"MAX(0,Ops!AU652-AU104)","v":0},{"$f":"MAX(0,Ops!AV652-AV104)","v":0},{"$f":"MAX(0,Ops!AW652-AW104)","v":0},{"$f":"MAX(0,Ops!AX652-AX104)","v":0},{"$f":"MAX(0,Ops!AY652-AY104)","v":0},{"$f":"MAX(0,Ops!AZ652-AZ104)","v":0},{"$f":"MAX(0,Ops!BA652-BA104)","v":0},{"$f":"MAX(0,Ops!BB652-BB104)","v":0},{"$f":"MAX(0,Ops!BC652-BC104)","v":0},{"$f":"MAX(0,Ops!BD652-BD104)","v":0},{"$f":"MAX(0,Ops!BE652-BE104)","v":0},{"$f":"MAX(0,Ops!BF652-BF104)","v":0},{"$f":"MAX(0,Ops!BG652-BG104)","v":0},{"$f":"MAX(0,Ops!BH652-BH104)","v":0},{"$f":"MAX(0,Ops!BI652-BI104)","v":0},{"$f":"MAX(0,Ops!BJ652-BJ104)","v":0},{"$f":"MAX(0,Ops!BK652-BK104)","v":0},{"$f":"MAX(0,Ops!BL652-BL104)","v":0},{"$f":"MAX(0,Ops!BM652-BM104)","v":0},{"$f":"MAX(0,Ops!BN652-BN104)","v":0},{"$f":"MAX(0,Ops!BO652-BO104)","v":0},{"$f":"MAX(0,Ops!BP652-BP104)","v":0},{"$f":"MAX(0,Ops!BQ652-BQ104)","v":0},{"$f":"MAX(0,Ops!BR652-BR104)","v":0},{"$f":"MAX(0,Ops!BS652-BS104)","v":0},{"$f":"MAX(0,Ops!BT652-BT104)","v":0},{"$f":"MAX(0,Ops!BU652-BU104)","v":0},{"$f":"MAX(0,Ops!BV652-BV104)","v":0},{"$f":"MAX(0,Ops!BW652-BW104)","v":0},{"$f":"MAX(0,Ops!BX652-BX104)","v":0},{"$f":"MAX(0,Ops!BY652-BY104)","v":0},{"$f":"MAX(0,Ops!BZ652-BZ104)","v":0},{"$f":"MAX(0,Ops!CA652-CA104)","v":0},{"$f":"MAX(0,Ops!CB652-CB104)","v":0},{"$f":"MAX(0,Ops!CC652-CC104)","v":0},{"$f":"MAX(0,Ops!CD652-CD104)","v":0},{"$f":"MAX(0,Ops!CE652-CE104)","v":0},{"$f":"MAX(0,Ops!CF652-CF104)","v":0},{"$f":"MAX(0,Ops!CG652-CG104)","v":0},{"$f":"MAX(0,Ops!CH652-CH104)","v":0},{"$f":"MAX(0,Ops!CI652-CI104)","v":0},{"$f":"MAX(0,Ops!CJ652-CJ104)","v":0},{"$f":"MAX(0,Ops!CK652-CK104)","v":0},{"$f":"MAX(0,Ops!CL652-CL104)","v":0},{"$f":"MAX(0,Ops!CM652-CM104)","v":0},{"$f":"MAX(0,Ops!CN652-CN104)","v":0},{"$f":"MAX(0,Ops!CO652-CO104)","v":0},{"$f":"MAX(0,Ops!CP652-CP104)","v":0},{"$f":"MAX(0,Ops!CQ652-CQ104)","v":0},{"$f":"MAX(0,Ops!CR652-CR104)","v":0},{"$f":"MAX(0,Ops!CS652-CS104)","v":0},{"$f":"MAX(0,Ops!CT652-CT104)","v":0},{"$f":"MAX(0,Ops!CU652-CU104)","v":0},{"$f":"MAX(0,Ops!CV652-CV104)","v":0},{"$f":"MAX(0,Ops!CW652-CW104)","v":0},{"$f":"MAX(0,Ops!CX652-CX104)","v":0},{"$f":"MAX(0,Ops!CY652-CY104)","v":0},{"$f":"MAX(0,Ops!CZ652-CZ104)","v":0},{"$f":"MAX(0,Ops!DA652-DA104)","v":0},{"$f":"MAX(0,Ops!DB652-DB104)","v":0},{"$f":"MAX(0,Ops!DC652-DC104)","v":0},{"$f":"MAX(0,Ops!DD652-DD104)","v":0},{"$f":"MAX(0,Ops!DE652-DE104)","v":0},{"$f":"MAX(0,Ops!DF652-DF104)","v":0},{"$f":"MAX(0,Ops!DG652-DG104)","v":0},{"$f":"MAX(0,Ops!DH652-DH104)","v":0},{"$f":"MAX(0,Ops!DI652-DI104)","v":0},{"$f":"MAX(0,Ops!DJ652-DJ104)","v":0},{"$f":"MAX(0,Ops!DK652-DK104)","v":0},{"$f":"MAX(0,Ops!DL652-DL104)","v":0},{"$f":"MAX(0,Ops!DM652-DM104)","v":0},{"$f":"MAX(0,Ops!DN652-DN104)","v":0},{"$f":"MAX(0,Ops!DO652-DO104)","v":0},{"$f":"MAX(0,Ops!DP652-DP104)","v":0},{"$f":"MAX(0,Ops!DQ652-DQ104)","v":0},{"$f":"MAX(0,Ops!DR652-DR104)","v":0},{"$f":"MAX(0,Ops!DS652-DS104)","v":0},{"$f":"MAX(0,Ops!DT652-DT104)","v":0},{"$f":"MAX(0,Ops!DU652-DU104)","v":0},{"$f":"MAX(0,Ops!DV652-DV104)","v":0},{"$f":"MAX(0,Ops!DW652-DW104)","v":0},{"$f":"MAX(0,Ops!DX652-DX104)","v":0},{"$f":"MAX(0,Ops!DY652-DY104)","v":0},{"$f":"MAX(0,Ops!DZ652-DZ104)","v":0},{"$f":"MAX(0,Ops!EA652-EA104)","v":0},{"$f":"MAX(0,Ops!EB652-EB104)","v":0},{"$f":"MAX(0,Ops!EC652-EC104)","v":0},{"$f":"MAX(0,Ops!ED652-ED104)","v":0},{"$f":"MAX(0,Ops!EE652-EE104)","v":0},{"$f":"MAX(0,Ops!EF652-EF104)","v":0},{"$f":"MAX(0,Ops!EG652-EG104)","v":0},{"$f":"MAX(0,Ops!EH652-EH104)","v":0},{"$f":"MAX(0,Ops!EI652-EI104)","v":0},{"$f":"MAX(0,Ops!EJ652-EJ104)","v":0},{"$f":"MAX(0,Ops!EK652-EK104)","v":0},{"$f":"MAX(0,Ops!EL652-EL104)","v":0},{"$f":"MAX(0,Ops!EM652-EM104)","v":0},{"$f":"MAX(0,Ops!EN652-EN104)","v":0},{"$f":"MAX(0,Ops!EO652-EO104)","v":0},{"$f":"MAX(0,Ops!EP652-EP104)","v":0},{"$f":"MAX(0,Ops!EQ652-EQ104)","v":0},{"$f":"MAX(0,Ops!ER652-ER104)","v":0},{"$f":"MAX(0,Ops!ES652-ES104)","v":0},{"$f":"MAX(0,Ops!ET652-ET104)","v":0},{"$f":"MAX(0,Ops!EU652-EU104)","v":0},{"$f":"MAX(0,Ops!EV652-EV104)","v":0},{"$f":"MAX(0,Ops!EW652-EW104)","v":0},{"$f":"MAX(0,Ops!EX652-EX104)","v":0},{"$f":"MAX(0,Ops!EY652-EY104)","v":0},{"$f":"MAX(0,Ops!EZ652-EZ104)","v":0},{"$f":"MAX(0,Ops!FA652-FA104)","v":0},{"$f":"MAX(0,Ops!FB652-FB104)","v":0},{"$f":"MAX(0,Ops!FC652-FC104)","v":0},{"$f":"MAX(0,Ops!FD652-FD104)","v":0},{"$f":"MAX(0,Ops!FE652-FE104)","v":0},{"$f":"MAX(0,Ops!FF652-FF104)","v":0},{"$f":"MAX(0,Ops!FG652-FG104)","v":0},{"$f":"MAX(0,Ops!FH652-FH104)","v":0},{"$f":"MAX(0,Ops!FI652-FI104)","v":0},{"$f":"MAX(0,Ops!FJ652-FJ104)","v":0},{"$f":"MAX(0,Ops!FK652-FK104)","v":0},{"$f":"MAX(0,Ops!FL652-FL104)","v":0},{"$f":"MAX(0,Ops!FM652-FM104)","v":0},{"$f":"MAX(0,Ops!FN652-FN104)","v":0},{"$f":"MAX(0,Ops!FO652-FO104)","v":0},{"$f":"MAX(0,Ops!FP652-FP104)","v":0},{"$f":"MAX(0,Ops!FQ652-FQ104)","v":0},{"$f":"MAX(0,Ops!FR652-FR104)","v":0},{"$f":"MAX(0,Ops!FS652-FS104)","v":0},{"$f":"MAX(0,Ops!FT652-FT104)","v":0},{"$f":"MAX(0,Ops!FU652-FU104)","v":0},{"$f":"MAX(0,Ops!FV652-FV104)","v":0},{"$f":"MAX(0,Ops!FW652-FW104)","v":0},{"$f":"MAX(0,Ops!FX652-FX104)","v":0},{"$f":"MAX(0,Ops!FY652-FY104)","v":0},{"$f":"MAX(0,Ops!FZ652-FZ104)","v":0},{"$f":"MAX(0,Ops!GA652-GA104)","v":0},{"$f":"MAX(0,Ops!GB652-GB104)","v":0},{"$f":"MAX(0,Ops!GC652-GC104)","v":0},{"$f":"MAX(0,Ops!GD652-GD104)","v":0},{"$f":"MAX(0,Ops!GE652-GE104)","v":0},{"$f":"MAX(0,Ops!GF652-GF104)","v":0},{"$f":"MAX(0,Ops!GG652-GG104)","v":0},{"$f":"MAX(0,Ops!GH652-GH104)","v":0},{"$f":"MAX(0,Ops!GI652-GI104)","v":0},{"$f":"MAX(0,Ops!GJ652-GJ104)","v":0},{"$f":"MAX(0,Ops!GK652-GK104)","v":0},{"$f":"MAX(0,Ops!GL652-GL104)","v":0},{"$f":"MAX(0,Ops!GM652-GM104)","v":0},{"$f":"MAX(0,Ops!GN652-GN104)","v":0},{"$f":"MAX(0,Ops!GO652-GO104)","v":0},{"$f":"MAX(0,Ops!GP652-GP104)","v":0},{"$f":"MAX(0,Ops!GQ652-GQ104)","v":0},{"$f":"MAX(0,Ops!GR652-GR104)","v":0},{"$f":"MAX(0,Ops!GS652-GS104)","v":0},{"$f":"MAX(0,Ops!GT652-GT104)","v":0},{"$f":"MAX(0,Ops!GU652-GU104)","v":0},{"$f":"MAX(0,Ops!GV652-GV104)","v":0},{"$f":"MAX(0,Ops!GW652-GW104)","v":0},{"$f":"MAX(0,Ops!GX652-GX104)","v":0},{"$f":"MAX(0,Ops!GY652-GY104)","v":0},{"$f":"MAX(0,Ops!GZ652-GZ104)","v":0},{"$f":"MAX(0,Ops!HA652-HA104)","v":0},{"$f":"MAX(0,Ops!HB652-HB104)","v":0},{"$f":"MAX(0,Ops!HC652-HC104)","v":0},{"$f":"MAX(0,Ops!HD652-HD104)","v":0},{"$f":"MAX(0,Ops!HE652-HE104)","v":0},{"$f":"MAX(0,Ops!HF652-HF104)","v":0},{"$f":"MAX(0,Ops!HG652-HG104)","v":0},{"$f":"MAX(0,Ops!HH652-HH104)","v":0},{"$f":"MAX(0,Ops!HI652-HI104)","v":0},{"$f":"MAX(0,Ops!HJ652-HJ104)","v":0},{"$f":"MAX(0,Ops!HK652-HK104)","v":0},{"$f":"MAX(0,Ops!HL652-HL104)","v":0},{"$f":"MAX(0,Ops!HM652-HM104)","v":0},{"$f":"MAX(0,Ops!HN652-HN104)","v":0},{"$f":"MAX(0,Ops!HO652-HO104)","v":0},{"$f":"MAX(0,Ops!HP652-HP104)","v":0},{"$f":"MAX(0,Ops!HQ652-HQ104)","v":0},{"$f":"MAX(0,Ops!HR652-HR104)","v":0},{"$f":"MAX(0,Ops!HS652-HS104)","v":0},{"$f":"MAX(0,Ops!HT652-HT104)","v":0},{"$f":"MAX(0,Ops!HU652-HU104)","v":0},{"$f":"MAX(0,Ops!HV652-HV104)","v":0},{"$f":"MAX(0,Ops!HW652-HW104)","v":0},{"$f":"MAX(0,Ops!HX652-HX104)","v":0},{"$f":"MAX(0,Ops!HY652-HY104)","v":0},{"$f":"MAX(0,Ops!HZ652-HZ104)","v":0},{"$f":"MAX(0,Ops!IA652-IA104)","v":0},{"$f":"MAX(0,Ops!IB652-IB104)","v":0},{"$f":"MAX(0,Ops!IC652-IC104)","v":0},{"$f":"MAX(0,Ops!ID652-ID104)","v":0},{"$f":"MAX(0,Ops!IE652-IE104)","v":0},{"$f":"MAX(0,Ops!IF652-IF104)","v":0},{"$f":"MAX(0,Ops!IG652-IG104)","v":0},{"$f":"MAX(0,Ops!IH652-IH104)","v":0},{"$f":"MAX(0,Ops!II652-II104)","v":0},{"$f":"MAX(0,Ops!IJ652-IJ104)","v":0},{"$f":"MAX(0,Ops!IK652-IK104)","v":0},{"$f":"MAX(0,Ops!IL652-IL104)","v":0},{"$f":"MAX(0,Ops!IM652-IM104)","v":0},{"$f":"MAX(0,Ops!IN652-IN104)","v":0},{"$f":"MAX(0,Ops!IO652-IO104)","v":0},{"$f":"MAX(0,Ops!IP652-IP104)","v":0},{"$f":"MAX(0,Ops!IQ652-IQ104)","v":0},{"$f":"MAX(0,Ops!IR652-IR104)","v":0},{"$f":"MAX(0,Ops!IS652-IS104)","v":0},{"$f":"MAX(0,Ops!IT652-IT104)","v":0},{"$f":"MAX(0,Ops!IU652-IU104)","v":0}]
[null,null,"Commercial and Retail Sales Revenue","AUD M",null,null,null,null,{"$f":"SUM(J110:IU110)","v":0},{"$f":"MAX(0,Ops!J663-J105)","v":0},{"$f":"MAX(0,Ops!K663-K105)","v":0},{"$f":"MAX(0,Ops!L663-L105)","v":0},{"$f":"MAX(0,Ops!M663-M105)","v":0},{"$f":"MAX(0,Ops!N663-N105)","v":0},{"$f":"MAX(0,Ops!O663-O105)","v":0},{"$f":"MAX(0,Ops!P663-P105)","v":0},{"$f":"MAX(0,Ops!Q663-Q105)","v":0},{"$f":"MAX(0,Ops!R663-R105)","v":0},{"$f":"MAX(0,Ops!S663-S105)","v":0},{"$f":"MAX(0,Ops!T663-T105)","v":0},{"$f":"MAX(0,Ops!U663-U105)","v":0},{"$f":"MAX(0,Ops!V663-V105)","v":0},{"$f":"MAX(0,Ops!W663-W105)","v":0},{"$f":"MAX(0,Ops!X663-X105)","v":0},{"$f":"MAX(0,Ops!Y663-Y105)","v":0},{"$f":"MAX(0,Ops!Z663-Z105)","v":0},{"$f":"MAX(0,Ops!AA663-AA105)","v":0},{"$f":"MAX(0,Ops!AB663-AB105)","v":0},{"$f":"MAX(0,Ops!AC663-AC105)","v":0},{"$f":"MAX(0,Ops!AD663-AD105)","v":0},{"$f":"MAX(0,Ops!AE663-AE105)","v":0},{"$f":"MAX(0,Ops!AF663-AF105)","v":0},{"$f":"MAX(0,Ops!AG663-AG105)","v":0},{"$f":"MAX(0,Ops!AH663-AH105)","v":0},{"$f":"MAX(0,Ops!AI663-AI105)","v":0},{"$f":"MAX(0,Ops!AJ663-AJ105)","v":0},{"$f":"MAX(0,Ops!AK663-AK105)","v":0},{"$f":"MAX(0,Ops!AL663-AL105)","v":0},{"$f":"MAX(0,Ops!AM663-AM105)","v":0},{"$f":"MAX(0,Ops!AN663-AN105)","v":0},{"$f":"MAX(0,Ops!AO663-AO105)","v":0},{"$f":"MAX(0,Ops!AP663-AP105)","v":0},{"$f":"MAX(0,Ops!AQ663-AQ105)","v":0},{"$f":"MAX(0,Ops!AR663-AR105)","v":0},{"$f":"MAX(0,Ops!AS663-AS105)","v":0},{"$f":"MAX(0,Ops!AT663-AT105)","v":0},{"$f":"MAX(0,Ops!AU663-AU105)","v":0},{"$f":"MAX(0,Ops!AV663-AV105)","v":0},{"$f":"MAX(0,Ops!AW663-AW105)","v":0},{"$f":"MAX(0,Ops!AX663-AX105)","v":0},{"$f":"MAX(0,Ops!AY663-AY105)","v":0},{"$f":"MAX(0,Ops!AZ663-AZ105)","v":0},{"$f":"MAX(0,Ops!BA663-BA105)","v":0},{"$f":"MAX(0,Ops!BB663-BB105)","v":0},{"$f":"MAX(0,Ops!BC663-BC105)","v":0},{"$f":"MAX(0,Ops!BD663-BD105)","v":0},{"$f":"MAX(0,Ops!BE663-BE105)","v":0},{"$f":"MAX(0,Ops!BF663-BF105)","v":0},{"$f":"MAX(0,Ops!BG663-BG105)","v":0},{"$f":"MAX(0,Ops!BH663-BH105)","v":0},{"$f":"MAX(0,Ops!BI663-BI105)","v":0},{"$f":"MAX(0,Ops!BJ663-BJ105)","v":0},{"$f":"MAX(0,Ops!BK663-BK105)","v":0},{"$f":"MAX(0,Ops!BL663-BL105)","v":0},{"$f":"MAX(0,Ops!BM663-BM105)","v":0},{"$f":"MAX(0,Ops!BN663-BN105)","v":0},{"$f":"MAX(0,Ops!BO663-BO105)","v":0},{"$f":"MAX(0,Ops!BP663-BP105)","v":0},{"$f":"MAX(0,Ops!BQ663-BQ105)","v":0},{"$f":"MAX(0,Ops!BR663-BR105)","v":0},{"$f":"MAX(0,Ops!BS663-BS105)","v":0},{"$f":"MAX(0,Ops!BT663-BT105)","v":0},{"$f":"MAX(0,Ops!BU663-BU105)","v":0},{"$f":"MAX(0,Ops!BV663-BV105)","v":0},{"$f":"MAX(0,Ops!BW663-BW105)","v":0},{"$f":"MAX(0,Ops!BX663-BX105)","v":0},{"$f":"MAX(0,Ops!BY663-BY105)","v":0},{"$f":"MAX(0,Ops!BZ663-BZ105)","v":0},{"$f":"MAX(0,Ops!CA663-CA105)","v":0},{"$f":"MAX(0,Ops!CB663-CB105)","v":0},{"$f":"MAX(0,Ops!CC663-CC105)","v":0},{"$f":"MAX(0,Ops!CD663-CD105)","v":0},{"$f":"MAX(0,Ops!CE663-CE105)","v":0},{"$f":"MAX(0,Ops!CF663-CF105)","v":0},{"$f":"MAX(0,Ops!CG663-CG105)","v":0},{"$f":"MAX(0,Ops!CH663-CH105)","v":0},{"$f":"MAX(0,Ops!CI663-CI105)","v":0},{"$f":"MAX(0,Ops!CJ663-CJ105)","v":0},{"$f":"MAX(0,Ops!CK663-CK105)","v":0},{"$f":"MAX(0,Ops!CL663-CL105)","v":0},{"$f":"MAX(0,Ops!CM663-CM105)","v":0},{"$f":"MAX(0,Ops!CN663-CN105)","v":0},{"$f":"MAX(0,Ops!CO663-CO105)","v":0},{"$f":"MAX(0,Ops!CP663-CP105)","v":0},{"$f":"MAX(0,Ops!CQ663-CQ105)","v":0},{"$f":"MAX(0,Ops!CR663-CR105)","v":0},{"$f":"MAX(0,Ops!CS663-CS105)","v":0},{"$f":"MAX(0,Ops!CT663-CT105)","v":0},{"$f":"MAX(0,Ops!CU663-CU105)","v":0},{"$f":"MAX(0,Ops!CV663-CV105)","v":0},{"$f":"MAX(0,Ops!CW663-CW105)","v":0},{"$f":"MAX(0,Ops!CX663-CX105)","v":0},{"$f":"MAX(0,Ops!CY663-CY105)","v":0},{"$f":"MAX(0,Ops!CZ663-CZ105)","v":0},{"$f":"MAX(0,Ops!DA663-DA105)","v":0},{"$f":"MAX(0,Ops!DB663-DB105)","v":0},{"$f":"MAX(0,Ops!DC663-DC105)","v":0},{"$f":"MAX(0,Ops!DD663-DD105)","v":0},{"$f":"MAX(0,Ops!DE663-DE105)","v":0},{"$f":"MAX(0,Ops!DF663-DF105)","v":0},{"$f":"MAX(0,Ops!DG663-DG105)","v":0},{"$f":"MAX(0,Ops!DH663-DH105)","v":0},{"$f":"MAX(0,Ops!DI663-DI105)","v":0},{"$f":"MAX(0,Ops!DJ663-DJ105)","v":0},{"$f":"MAX(0,Ops!DK663-DK105)","v":0},{"$f":"MAX(0,Ops!DL663-DL105)","v":0},{"$f":"MAX(0,Ops!DM663-DM105)","v":0},{"$f":"MAX(0,Ops!DN663-DN105)","v":0},{"$f":"MAX(0,Ops!DO663-DO105)","v":0},{"$f":"MAX(0,Ops!DP663-DP105)","v":0},{"$f":"MAX(0,Ops!DQ663-DQ105)","v":0},{"$f":"MAX(0,Ops!DR663-DR105)","v":0},{"$f":"MAX(0,Ops!DS663-DS105)","v":0},{"$f":"MAX(0,Ops!DT663-DT105)","v":0},{"$f":"MAX(0,Ops!DU663-DU105)","v":0},{"$f":"MAX(0,Ops!DV663-DV105)","v":0},{"$f":"MAX(0,Ops!DW663-DW105)","v":0},{"$f":"MAX(0,Ops!DX663-DX105)","v":0},{"$f":"MAX(0,Ops!DY663-DY105)","v":0},{"$f":"MAX(0,Ops!DZ663-DZ105)","v":0},{"$f":"MAX(0,Ops!EA663-EA105)","v":0},{"$f":"MAX(0,Ops!EB663-EB105)","v":0},{"$f":"MAX(0,Ops!EC663-EC105)","v":0},{"$f":"MAX(0,Ops!ED663-ED105)","v":0},{"$f":"MAX(0,Ops!EE663-EE105)","v":0},{"$f":"MAX(0,Ops!EF663-EF105)","v":0},{"$f":"MAX(0,Ops!EG663-EG105)","v":0},{"$f":"MAX(0,Ops!EH663-EH105)","v":0},{"$f":"MAX(0,Ops!EI663-EI105)","v":0},{"$f":"MAX(0,Ops!EJ663-EJ105)","v":0},{"$f":"MAX(0,Ops!EK663-EK105)","v":0},{"$f":"MAX(0,Ops!EL663-EL105)","v":0},{"$f":"MAX(0,Ops!EM663-EM105)","v":0},{"$f":"MAX(0,Ops!EN663-EN105)","v":0},{"$f":"MAX(0,Ops!EO663-EO105)","v":0},{"$f":"MAX(0,Ops!EP663-EP105)","v":0},{"$f":"MAX(0,Ops!EQ663-EQ105)","v":0},{"$f":"MAX(0,Ops!ER663-ER105)","v":0},{"$f":"MAX(0,Ops!ES663-ES105)","v":0},{"$f":"MAX(0,Ops!ET663-ET105)","v":0},{"$f":"MAX(0,Ops!EU663-EU105)","v":0},{"$f":"MAX(0,Ops!EV663-EV105)","v":0},{"$f":"MAX(0,Ops!EW663-EW105)","v":0},{"$f":"MAX(0,Ops!EX663-EX105)","v":0},{"$f":"MAX(0,Ops!EY663-EY105)","v":0},{"$f":"MAX(0,Ops!EZ663-EZ105)","v":0},{"$f":"MAX(0,Ops!FA663-FA105)","v":0},{"$f":"MAX(0,Ops!FB663-FB105)","v":0},{"$f":"MAX(0,Ops!FC663-FC105)","v":0},{"$f":"MAX(0,Ops!FD663-FD105)","v":0},{"$f":"MAX(0,Ops!FE663-FE105)","v":0},{"$f":"MAX(0,Ops!FF663-FF105)","v":0},{"$f":"MAX(0,Ops!FG663-FG105)","v":0},{"$f":"MAX(0,Ops!FH663-FH105)","v":0},{"$f":"MAX(0,Ops!FI663-FI105)","v":0},{"$f":"MAX(0,Ops!FJ663-FJ105)","v":0},{"$f":"MAX(0,Ops!FK663-FK105)","v":0},{"$f":"MAX(0,Ops!FL663-FL105)","v":0},{"$f":"MAX(0,Ops!FM663-FM105)","v":0},{"$f":"MAX(0,Ops!FN663-FN105)","v":0},{"$f":"MAX(0,Ops!FO663-FO105)","v":0},{"$f":"MAX(0,Ops!FP663-FP105)","v":0},{"$f":"MAX(0,Ops!FQ663-FQ105)","v":0},{"$f":"MAX(0,Ops!FR663-FR105)","v":0},{"$f":"MAX(0,Ops!FS663-FS105)","v":0},{"$f":"MAX(0,Ops!FT663-FT105)","v":0},{"$f":"MAX(0,Ops!FU663-FU105)","v":0},{"$f":"MAX(0,Ops!FV663-FV105)","v":0},{"$f":"MAX(0,Ops!FW663-FW105)","v":0},{"$f":"MAX(0,Ops!FX663-FX105)","v":0},{"$f":"MAX(0,Ops!FY663-FY105)","v":0},{"$f":"MAX(0,Ops!FZ663-FZ105)","v":0},{"$f":"MAX(0,Ops!GA663-GA105)","v":0},{"$f":"MAX(0,Ops!GB663-GB105)","v":0},{"$f":"MAX(0,Ops!GC663-GC105)","v":0},{"$f":"MAX(0,Ops!GD663-GD105)","v":0},{"$f":"MAX(0,Ops!GE663-GE105)","v":0},{"$f":"MAX(0,Ops!GF663-GF105)","v":0},{"$f":"MAX(0,Ops!GG663-GG105)","v":0},{"$f":"MAX(0,Ops!GH663-GH105)","v":0},{"$f":"MAX(0,Ops!GI663-GI105)","v":0},{"$f":"MAX(0,Ops!GJ663-GJ105)","v":0},{"$f":"MAX(0,Ops!GK663-GK105)","v":0},{"$f":"MAX(0,Ops!GL663-GL105)","v":0},{"$f":"MAX(0,Ops!GM663-GM105)","v":0},{"$f":"MAX(0,Ops!GN663-GN105)","v":0},{"$f":"MAX(0,Ops!GO663-GO105)","v":0},{"$f":"MAX(0,Ops!GP663-GP105)","v":0},{"$f":"MAX(0,Ops!GQ663-GQ105)","v":0},{"$f":"MAX(0,Ops!GR663-GR105)","v":0},{"$f":"MAX(0,Ops!GS663-GS105)","v":0},{"$f":"MAX(0,Ops!GT663-GT105)","v":0},{"$f":"MAX(0,Ops!GU663-GU105)","v":0},{"$f":"MAX(0,Ops!GV663-GV105)","v":0},{"$f":"MAX(0,Ops!GW663-GW105)","v":0},{"$f":"MAX(0,Ops!GX663-GX105)","v":0},{"$f":"MAX(0,Ops!GY663-GY105)","v":0},{"$f":"MAX(0,Ops!GZ663-GZ105)","v":0},{"$f":"MAX(0,Ops!HA663-HA105)","v":0},{"$f":"MAX(0,Ops!HB663-HB105)","v":0},{"$f":"MAX(0,Ops!HC663-HC105)","v":0},{"$f":"MAX(0,Ops!HD663-HD105)","v":0},{"$f":"MAX(0,Ops!HE663-HE105)","v":0},{"$f":"MAX(0,Ops!HF663-HF105)","v":0},{"$f":"MAX(0,Ops!HG663-HG105)","v":0},{"$f":"MAX(0,Ops!HH663-HH105)","v":0},{"$f":"MAX(0,Ops!HI663-HI105)","v":0},{"$f":"MAX(0,Ops!HJ663-HJ105)","v":0},{"$f":"MAX(0,Ops!HK663-HK105)","v":0},{"$f":"MAX(0,Ops!HL663-HL105)","v":0},{"$f":"MAX(0,Ops!HM663-HM105)","v":0},{"$f":"MAX(0,Ops!HN663-HN105)","v":0},{"$f":"MAX(0,Ops!HO663-HO105)","v":0},{"$f":"MAX(0,Ops!HP663-HP105)","v":0},{"$f":"MAX(0,Ops!HQ663-HQ105)","v":0},{"$f":"MAX(0,Ops!HR663-HR105)","v":0},{"$f":"MAX(0,Ops!HS663-HS105)","v":0},{"$f":"MAX(0,Ops!HT663-HT105)","v":0},{"$f":"MAX(0,Ops!HU663-HU105)","v":0},{"$f":"MAX(0,Ops!HV663-HV105)","v":0},{"$f":"MAX(0,Ops!HW663-HW105)","v":0},{"$f":"MAX(0,Ops!HX663-HX105)","v":0},{"$f":"MAX(0,Ops!HY663-HY105)","v":0},{"$f":"MAX(0,Ops!HZ663-HZ105)","v":0},{"$f":"MAX(0,Ops!IA663-IA105)","v":0},{"$f":"MAX(0,Ops!IB663-IB105)","v":0},{"$f":"MAX(0,Ops!IC663-IC105)","v":0},{"$f":"MAX(0,Ops!ID663-ID105)","v":0},{"$f":"MAX(0,Ops!IE663-IE105)","v":0},{"$f":"MAX(0,Ops!IF663-IF105)","v":0},{"$f":"MAX(0,Ops!IG663-IG105)","v":0},{"$f":"MAX(0,Ops!IH663-IH105)","v":0},{"$f":"MAX(0,Ops!II663-II105)","v":0},{"$f":"MAX(0,Ops!IJ663-IJ105)","v":0},{"$f":"MAX(0,Ops!IK663-IK105)","v":0},{"$f":"MAX(0,Ops!IL663-IL105)","v":0},{"$f":"MAX(0,Ops!IM663-IM105)","v":0},{"$f":"MAX(0,Ops!IN663-IN105)","v":0},{"$f":"MAX(0,Ops!IO663-IO105)","v":0},{"$f":"MAX(0,Ops!IP663-IP105)","v":0},{"$f":"MAX(0,Ops!IQ663-IQ105)","v":0},{"$f":"MAX(0,Ops!IR663-IR105)","v":0},{"$f":"MAX(0,Ops!IS663-IS105)","v":0},{"$f":"MAX(0,Ops!IT663-IT105)","v":0},{"$f":"MAX(0,Ops!IU663-IU105)","v":0}]
[null,null,"Total Other Sales Revenue","AUD M",null,null,null,null,0,{"$f":"SUM(J109:J110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP109:AP110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV109:BV110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB109:DB110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH109:EH110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN109:FN110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ109:GJ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI109:HI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL109:IL110)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU109:IU110)","v":0}]
[]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I118","v":0},{"$f":"J118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI118","v":0},{"$f":"GJ118","v":0},{"$f":"GK118","v":0},{"$f":"GL118","v":0},{"$f":"GM118","v":0},{"$f":"GN118","v":0},{"$f":"GO118","v":0},{"$f":"GP118","v":0},{"$f":"GQ118","v":0},{"$f":"GR118","v":0},{"$f":"GS118","v":0},{"$f":"GT118","v":0},{"$f":"GU118","v":0},{"$f":"GV118","v":0},{"$f":"GW118","v":0},{"$f":"GX118","v":0},{"$f":"GY118","v":0},{"$f":"GZ118","v":0},{"$f":"HA118","v":0},{"$f":"HB118","v":0},{"$f":"HC118","v":0},{"$f":"HD118","v":0},{"$f":"HE118","v":0},{"$f":"HF118","v":0},{"$f":"HG118","v":0},{"$f":"HH118","v":0},{"$f":"HI118","v":0},{"$f":"HJ118","v":0},{"$f":"HK118","v":0},{"$f":"HL118","v":0},{"$f":"HM118","v":0},{"$f":"HN118","v":0},{"$f":"HO118","v":0},{"$f":"HP118","v":0},{"$f":"HQ118","v":0},{"$f":"HR118","v":0},{"$f":"HS118","v":0},{"$f":"HT118","v":0},{"$f":"HU118","v":0},{"$f":"HV118","v":0},{"$f":"HW118","v":0},{"$f":"HX118","v":0},{"$f":"HY118","v":0},{"$f":"HZ118","v":0},{"$f":"IA118","v":0},{"$f":"IB118","v":0},{"$f":"IC118","v":0},{"$f":"ID118","v":0},{"$f":"IE118","v":0},{"$f":"IF118","v":0},{"$f":"IG118","v":0},{"$f":"IH118","v":0},{"$f":"II118","v":0},{"$f":"IJ118","v":0},{"$f":"IK118","v":0},{"$f":"IL118","v":0},{"$f":"IM118","v":0},{"$f":"IN118","v":0},{"$f":"IO118","v":0},{"$f":"IP118","v":0},{"$f":"IQ118","v":0},{"$f":"IR118","v":0},{"$f":"IS118","v":0},0]
[null,null,"Additions","AUD M",null,null,null,null,{"$f":"SUM(J115:IU115)","v":0},{"$f":"J106+J111","v":0},{"$f":"K106+K111","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W106+W111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI106+BI111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW106+BW111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI106+EI111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ106+GJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI106+HI111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL106+IL111","v":0},0,0,0,0,0,0,0,0,{"$f":"IU106+IU111","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J116:IU116)","v":0},{"$f":"J123","v":0},{"$f":"K123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL123","v":0},0,0,0,0,0,0,0,0,{"$f":"IU123","v":0}]
[null,null,"Release","AUD M",null,null,null,null,0,{"$f":"IF(OR(SUM(J$76:J$79)=1,J$6=Cons_End),-SUM(J114:J116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(W$76:W$79)=1,W$6=Cons_End),-SUM(W114:W116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(AP$76:AP$79)=1,AP$6=Cons_End),-SUM(AP114:AP116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(BV$76:BV$79)=1,BV$6=Cons_End),-SUM(BV114:BV116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(DB$76:DB$79)=1,DB$6=Cons_End),-SUM(DB114:DB116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(EH$76:EH$79)=1,EH$6=Cons_End),-SUM(EH114:EH116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(FN$76:FN$79)=1,FN$6=Cons_End),-SUM(FN114:FN116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(GJ$76:GJ$79)=1,GJ$6=Cons_End),-SUM(GJ114:GJ116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(HI$76:HI$79)=1,HI$6=Cons_End),-SUM(HI114:HI116),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(IL$76:IL$79)=1,IL$6=Cons_End),-SUM(IL114:IL116),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(SUM(IU$76:IU$79)=1,IU$6=Cons_End),-SUM(IU114:IU116),0)","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J114:J117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W114:W117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP114:AP117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV114:BV117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB114:DB117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH114:EH117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN114:FN117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ114:GJ117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI114:HI117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL114:IL117)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU114:IU117)","v":0}]
[]
[null,null,"Interest on reserve account (%)","% p.a.",null,null,null,null,null,{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2}]
[null,null,"Interest on reserve account","% p.p.",null,null,null,null,null,{"$f":"J120*J12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"AP120*AP12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"BV120*BV12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"DB120*DB12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"EH120*EH12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"FN120*FN12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,{"$f":"GJ120*GJ12/Days_Yr","v":3.6986547945205474E-3},3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,{"$f":"HI120*HI12/Days_Yr","v":3.7397509589041093E-3},3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"IL120*IL12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,{"$f":"IU120*IU12/Days_Yr","v":3.7808471232876712E-3}]
[]
[null,null,"Interest received","AUD M",null,null,null,null,{"$f":"SUM(J123:IU123)","v":0},{"$f":"J121*J114","v":0},{"$f":"K121*K114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W121*W114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW121*BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI121*EI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ121*GJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI121*HI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL121*IL114","v":0},0,0,0,0,0,0,0,0,{"$f":"IU121*IU114","v":0}]
[]
[null,null,"Sales Revenue Check"]
[null,null,"Sales revenue","AUD M",{"$f":"I106+I111","v":0}]
[null,null,"NHFIC debt","AUD M",{"$f":"E141","v":200}]
[null,null,"Check","Check",{"$f":"IF(E126>E127,1,0)","v":0}]
[]
["NHFIC Debt Facilities"]
[null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"}]
[null,null,"Flags / Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Debt flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$55:J$59,$B$55:$B$59,$B133)","v":0},{"$f":"SUMIFS(K$55:K$59,$B$55:$B$59,$B133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$55:BW$59,$B$55:$B$59,$B133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$55:EI$59,$B$55:$B$59,$B133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$55:GU$59,$B$55:$B$59,$B133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Debt counters","Num",{"$f":"Inputs!$G$463+1","v":201},null,null,null,null,{"$f":"$E$134-SUMIFS(J$62:J$66,$B$62:$B$66,$B134)","v":201},{"$f":"$E$134-SUMIFS(K$62:K$66,$B$62:$B$66,$B134)","v":201},201,201,201,201,201,201,201,201,201,201,201,201,200,199,198,197,196,195,194,193,192,191,190,189,188,187,186,185,184,183,182,181,180,179,178,177,176,175,174,173,172,171,170,169,168,167,166,165,164,163,162,161,161,161,161,161,161,161,161,161,161,161,161,{"$f":"$E$134-SUMIFS(BW$62:BW$66,$B$62:$B$66,$B134)","v":161},161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,{"$f":"$E$134-SUMIFS(EI$62:EI$66,$B$62:$B$66,$B134)","v":161},161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,{"$f":"$E$134-SUMIFS(GU$62:GU$66,$B$62:$B$66,$B134)","v":161},161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161,161]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Debt Commencement flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$73,$B$69:$B$73,$B135)","v":0},{"$f":"SUMIFS(K$69:K$73,$B$69:$B$73,$B135)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$69:BW$73,$B$69:$B$73,$B135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$69:EI$73,$B$69:$B$73,$B135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$69:GU$73,$B$69:$B$73,$B135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Debt end flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$76:J$80,$B$76:$B$80,$B136)","v":0},{"$f":"SUMIFS(K$76:K$80,$B$76:$B$80,$B136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$76:BW$80,$B$76:$B$80,$B136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$76:EI$80,$B$76:$B$80,$B136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$76:GU$80,$B$76:$B$80,$B136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Live - Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I145","v":0},{"$f":"J145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,200,199.83265,199.65895,199.48034000000001,199.30237,198.9845,198.66648000000001,198.34249,197.99295000000001,197.65203,197.30440999999999,196.94999000000001,196.56799000000001,196.19748999999999,195.8185,195.43105,195.01544000000001,194.6121,194.19981999999999,193.77851999999999,193.32837000000001,192.88364999999999,192.43690000000001,191.98054999999999,191.49463,191.02237,190.54001,190.04746,189.52461,189.18181000000001,188.82921999999999,188.46677,188.07834,187.70574999999999,187.32264000000001,186.92893000000001,186.50843,186.09523999999999,185.68016,185.25388000000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI145","v":0},{"$f":"GJ145","v":0},{"$f":"GK145","v":0},{"$f":"GL145","v":0},{"$f":"GM145","v":0},{"$f":"GN145","v":0},{"$f":"GO145","v":0},{"$f":"GP145","v":0},{"$f":"GQ145","v":0},{"$f":"GR145","v":0},{"$f":"GS145","v":0},{"$f":"GT145","v":0},{"$f":"GU145","v":0},{"$f":"GV145","v":0},{"$f":"GW145","v":0},{"$f":"GX145","v":0},{"$f":"GY145","v":0},{"$f":"GZ145","v":0},{"$f":"HA145","v":0},{"$f":"HB145","v":0},{"$f":"HC145","v":0},{"$f":"HD145","v":0},{"$f":"HE145","v":0},{"$f":"HF145","v":0},{"$f":"HG145","v":0},{"$f":"HH145","v":0},{"$f":"HI145","v":0},{"$f":"HJ145","v":0},{"$f":"HK145","v":0},{"$f":"HL145","v":0},{"$f":"HM145","v":0},{"$f":"HN145","v":0},{"$f":"HO145","v":0},{"$f":"HP145","v":0},{"$f":"HQ145","v":0},{"$f":"HR145","v":0},{"$f":"HS145","v":0},{"$f":"HT145","v":0},{"$f":"HU145","v":0},{"$f":"HV145","v":0},{"$f":"HW145","v":0},{"$f":"HX145","v":0},{"$f":"HY145","v":0},{"$f":"HZ145","v":0},{"$f":"IA145","v":0},{"$f":"IB145","v":0},{"$f":"IC145","v":0},{"$f":"ID145","v":0},{"$f":"IE145","v":0},{"$f":"IF145","v":0},{"$f":"IG145","v":0},{"$f":"IH145","v":0},{"$f":"II145","v":0},{"$f":"IJ145","v":0},{"$f":"IK145","v":0},{"$f":"IL145","v":0},{"$f":"IM145","v":0},{"$f":"IN145","v":0},{"$f":"IO145","v":0},{"$f":"IP145","v":0},{"$f":"IQ145","v":0},{"$f":"IR145","v":0},{"$f":"IS145","v":0},0]
[null,null,"Sales reserve account release","AUD M","NHFIC Debt",null,null,null,{"$f":"SUM(J140:IU140)","v":0},{"$f":"J$117*J136","v":0},{"$f":"K$117*K136","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$117*W136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$117*BK136","v":0},{"$f":"BL$117*BL136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DX$117*DX136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ$117*GJ136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI$117*HI136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL$117*IL136","v":0},0,0,0,0,0,0,0,0,{"$f":"IU$117*IU136","v":0}]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Drawdown","AUD M",{"$f":"SUMIFS(Cons!$E$194:$E$222,Cons!$B$194:$B$222,E140)","v":200},null,null,null,{"$f":"SUM(J141:IU141)","v":200},{"$f":"-Cons!J228","v":0},{"$f":"-Cons!K228","v":0},{"$f":"-Cons!L228","v":0},{"$f":"-Cons!M228","v":0},{"$f":"-Cons!N228","v":0},{"$f":"-Cons!O228","v":0},{"$f":"-Cons!P228","v":0},{"$f":"-Cons!Q228","v":0},{"$f":"-Cons!R228","v":0},{"$f":"-Cons!S228","v":0},{"$f":"-Cons!T228","v":0},{"$f":"-Cons!U228","v":0},{"$f":"-Cons!V228","v":0},{"$f":"-Cons!W228","v":200},{"$f":"-Cons!X228","v":0},{"$f":"-Cons!Y228","v":0},{"$f":"-Cons!Z228","v":0},{"$f":"-Cons!AA228","v":0},{"$f":"-Cons!AB228","v":0},{"$f":"-Cons!AC228","v":0},{"$f":"-Cons!AD228","v":0},{"$f":"-Cons!AE228","v":0},{"$f":"-Cons!AF228","v":0},{"$f":"-Cons!AG228","v":0},{"$f":"-Cons!AH228","v":0},{"$f":"-Cons!AI228","v":0},{"$f":"-Cons!AJ228","v":0},{"$f":"-Cons!AK228","v":0},{"$f":"-Cons!AL228","v":0},{"$f":"-Cons!AM228","v":0},{"$f":"-Cons!AN228","v":0},{"$f":"-Cons!AO228","v":0},{"$f":"-Cons!AP228","v":0},{"$f":"-Cons!AQ228","v":0},{"$f":"-Cons!AR228","v":0},{"$f":"-Cons!AS228","v":0},{"$f":"-Cons!AT228","v":0},{"$f":"-Cons!AU228","v":0},{"$f":"-Cons!AV228","v":0},{"$f":"-Cons!AW228","v":0},{"$f":"-Cons!AX228","v":0},{"$f":"-Cons!AY228","v":0},{"$f":"-Cons!AZ228","v":0},{"$f":"-Cons!BA228","v":0},{"$f":"-Cons!BB228","v":0},{"$f":"-Cons!BC228","v":0},{"$f":"-Cons!BD228","v":0},{"$f":"-Cons!BE228","v":0},{"$f":"-Cons!BF228","v":0},{"$f":"-Cons!BG228","v":0},{"$f":"-Cons!BH228","v":0},{"$f":"-Cons!BI228","v":0},{"$f":"-Cons!BJ228","v":0},{"$f":"-Cons!BK228","v":0},{"$f":"-Cons!BL228","v":0},{"$f":"-Cons!BM228","v":0},{"$f":"-Cons!BN228","v":0},{"$f":"-Cons!BO228","v":0},{"$f":"-Cons!BP228","v":0},{"$f":"-Cons!BQ228","v":0},{"$f":"-Cons!BR228","v":0},{"$f":"-Cons!BS228","v":0},{"$f":"-Cons!BT228","v":0},{"$f":"-Cons!BU228","v":0},{"$f":"-Cons!BV228","v":0},{"$f":"-Cons!BW228","v":0},{"$f":"-Cons!BX228","v":0},{"$f":"-Cons!BY228","v":0},{"$f":"-Cons!BZ228","v":0},{"$f":"-Cons!CA228","v":0},{"$f":"-Cons!CB228","v":0},{"$f":"-Cons!CC228","v":0},{"$f":"-Cons!CD228","v":0},{"$f":"-Cons!CE228","v":0},{"$f":"-Cons!CF228","v":0},{"$f":"-Cons!CG228","v":0},{"$f":"-Cons!CH228","v":0},{"$f":"-Cons!CI228","v":0},{"$f":"-Cons!CJ228","v":0},{"$f":"-Cons!CK228","v":0},{"$f":"-Cons!CL228","v":0},{"$f":"-Cons!CM228","v":0},{"$f":"-Cons!CN228","v":0},{"$f":"-Cons!CO228","v":0},{"$f":"-Cons!CP228","v":0},{"$f":"-Cons!CQ228","v":0},{"$f":"-Cons!CR228","v":0},{"$f":"-Cons!CS228","v":0},{"$f":"-Cons!CT228","v":0},{"$f":"-Cons!CU228","v":0},{"$f":"-Cons!CV228","v":0},{"$f":"-Cons!CW228","v":0},{"$f":"-Cons!CX228","v":0},{"$f":"-Cons!CY228","v":0},{"$f":"-Cons!CZ228","v":0},{"$f":"-Cons!DA228","v":0},{"$f":"-Cons!DB228","v":0},{"$f":"-Cons!DC228","v":0},{"$f":"-Cons!DD228","v":0},{"$f":"-Cons!DE228","v":0},{"$f":"-Cons!DF228","v":0},{"$f":"-Cons!DG228","v":0},{"$f":"-Cons!DH228","v":0},{"$f":"-Cons!DI228","v":0},{"$f":"-Cons!DJ228","v":0},{"$f":"-Cons!DK228","v":0},{"$f":"-Cons!DL228","v":0},{"$f":"-Cons!DM228","v":0},{"$f":"-Cons!DN228","v":0},{"$f":"-Cons!DO228","v":0},{"$f":"-Cons!DP228","v":0},{"$f":"-Cons!DQ228","v":0},{"$f":"-Cons!DR228","v":0},{"$f":"-Cons!DS228","v":0},{"$f":"-Cons!DT228","v":0},{"$f":"-Cons!DU228","v":0},{"$f":"-Cons!DV228","v":0},{"$f":"-Cons!DW228","v":0},{"$f":"-Cons!DX228","v":0},{"$f":"-Cons!DY228","v":0},{"$f":"-Cons!DZ228","v":0},{"$f":"-Cons!EA228","v":0},{"$f":"-Cons!EB228","v":0},{"$f":"-Cons!EC228","v":0},{"$f":"-Cons!ED228","v":0},{"$f":"-Cons!EE228","v":0},{"$f":"-Cons!EF228","v":0},{"$f":"-Cons!EG228","v":0},{"$f":"-Cons!EH228","v":0},{"$f":"-Cons!EI228","v":0},{"$f":"-Cons!EJ228","v":0},{"$f":"-Cons!EK228","v":0},{"$f":"-Cons!EL228","v":0},{"$f":"-Cons!EM228","v":0},{"$f":"-Cons!EN228","v":0},{"$f":"-Cons!EO228","v":0},{"$f":"-Cons!EP228","v":0},{"$f":"-Cons!EQ228","v":0},{"$f":"-Cons!ER228","v":0},{"$f":"-Cons!ES228","v":0},{"$f":"-Cons!ET228","v":0},{"$f":"-Cons!EU228","v":0},{"$f":"-Cons!EV228","v":0},{"$f":"-Cons!EW228","v":0},{"$f":"-Cons!EX228","v":0},{"$f":"-Cons!EY228","v":0},{"$f":"-Cons!EZ228","v":0},{"$f":"-Cons!FA228","v":0},{"$f":"-Cons!FB228","v":0},{"$f":"-Cons!FC228","v":0},{"$f":"-Cons!FD228","v":0},{"$f":"-Cons!FE228","v":0},{"$f":"-Cons!FF228","v":0},{"$f":"-Cons!FG228","v":0},{"$f":"-Cons!FH228","v":0},{"$f":"-Cons!FI228","v":0},{"$f":"-Cons!FJ228","v":0},{"$f":"-Cons!FK228","v":0},{"$f":"-Cons!FL228","v":0},{"$f":"-Cons!FM228","v":0},{"$f":"-Cons!FN228","v":0},{"$f":"-Cons!FO228","v":0},{"$f":"-Cons!FP228","v":0},{"$f":"-Cons!FQ228","v":0},{"$f":"-Cons!FR228","v":0},{"$f":"-Cons!FS228","v":0},{"$f":"-Cons!FT228","v":0},{"$f":"-Cons!FU228","v":0},{"$f":"-Cons!FV228","v":0},{"$f":"-Cons!FW228","v":0},{"$f":"-Cons!FX228","v":0},{"$f":"-Cons!FY228","v":0},{"$f":"-Cons!FZ228","v":0},{"$f":"-Cons!GA228","v":0},{"$f":"-Cons!GB228","v":0},{"$f":"-Cons!GC228","v":0},{"$f":"-Cons!GD228","v":0},{"$f":"-Cons!GE228","v":0},{"$f":"-Cons!GF228","v":0},{"$f":"-Cons!GG228","v":0},{"$f":"-Cons!GH228","v":0},{"$f":"-Cons!GI228","v":0},{"$f":"-Cons!GJ228","v":0},{"$f":"-Cons!GK228","v":0},{"$f":"-Cons!GL228","v":0},{"$f":"-Cons!GM228","v":0},{"$f":"-Cons!GN228","v":0},{"$f":"-Cons!GO228","v":0},{"$f":"-Cons!GP228","v":0},{"$f":"-Cons!GQ228","v":0},{"$f":"-Cons!GR228","v":0},{"$f":"-Cons!GS228","v":0},{"$f":"-Cons!GT228","v":0},{"$f":"-Cons!GU228","v":0},{"$f":"-Cons!GV228","v":0},{"$f":"-Cons!GW228","v":0},{"$f":"-Cons!GX228","v":0},{"$f":"-Cons!GY228","v":0},{"$f":"-Cons!GZ228","v":0},{"$f":"-Cons!HA228","v":0},{"$f":"-Cons!HB228","v":0},{"$f":"-Cons!HC228","v":0},{"$f":"-Cons!HD228","v":0},{"$f":"-Cons!HE228","v":0},{"$f":"-Cons!HF228","v":0},{"$f":"-Cons!HG228","v":0},{"$f":"-Cons!HH228","v":0},{"$f":"-Cons!HI228","v":0},{"$f":"-Cons!HJ228","v":0},{"$f":"-Cons!HK228","v":0},{"$f":"-Cons!HL228","v":0},{"$f":"-Cons!HM228","v":0},{"$f":"-Cons!HN228","v":0},{"$f":"-Cons!HO228","v":0},{"$f":"-Cons!HP228","v":0},{"$f":"-Cons!HQ228","v":0},{"$f":"-Cons!HR228","v":0},{"$f":"-Cons!HS228","v":0},{"$f":"-Cons!HT228","v":0},{"$f":"-Cons!HU228","v":0},{"$f":"-Cons!HV228","v":0},{"$f":"-Cons!HW228","v":0},{"$f":"-Cons!HX228","v":0},{"$f":"-Cons!HY228","v":0},{"$f":"-Cons!HZ228","v":0},{"$f":"-Cons!IA228","v":0},{"$f":"-Cons!IB228","v":0},{"$f":"-Cons!IC228","v":0},{"$f":"-Cons!ID228","v":0},{"$f":"-Cons!IE228","v":0},{"$f":"-Cons!IF228","v":0},{"$f":"-Cons!IG228","v":0},{"$f":"-Cons!IH228","v":0},{"$f":"-Cons!II228","v":0},{"$f":"-Cons!IJ228","v":0},{"$f":"-Cons!IK228","v":0},{"$f":"-Cons!IL228","v":0},{"$f":"-Cons!IM228","v":0},{"$f":"-Cons!IN228","v":0},{"$f":"-Cons!IO228","v":0},{"$f":"-Cons!IP228","v":0},{"$f":"-Cons!IQ228","v":0},{"$f":"-Cons!IR228","v":0},{"$f":"-Cons!IS228","v":0},{"$f":"-Cons!IT228","v":0},{"$f":"-Cons!IU228","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,-15.199846501512676,{"$f":"IF(debtsculpt_f1=1,J156,J150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f1=1,X156,X150)","v":-0.16734830597439157},-0.17370217985011793,-0.17861323065929485,-0.17797422544955899,-0.31787084995286019,-0.31801572671054518,-0.32399298644724733,-0.34954081211547877,-0.34091637948728654,-0.34761580833364214,-0.35442405961461043,-0.38200046115522757,-0.37050086497966983,-0.3789937674576872,-0.38745462520720297,-0.41560872011082622,-0.40334157652474856,-0.41227899588225581,-0.42129784086934147,-0.45015093906587478,-0.44472081419963916,-0.44675064545581411,-0.45634764345223722,-0.48591730283797896,-0.4722571664516716,-0.48235730795540943,-0.49255093969871311,-0.52285418180894139,-0.34280380254656273,-0.35259078383874098,-0.36245412631452234,-0.38842705204344047,-0.37258912536525279,-0.38310847167374196,-0.39371405256670877,-0.42050060587804139,-0.41319351019867778,-0.4150810157454653,-0.42627588149388396,-0.45370971613936462,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f1=1,BV156,BV150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f1=1,EH156,EH150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f1=1,GT156,GT150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reserve account repayment","AUD M",null,null,null,null,0,{"$f":"J$545*J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$545*BV136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$545*EH136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$545*GT136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Facility repayment","AUD M",null,null,null,null,-184.80017028386064,{"$f":"-SUM(J139:J143)*J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AP139:AP143)*AP136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-184.80017028386064,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BV139:BV143)*BV136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(DB139:DB143)*DB136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(EH139:EH143)*EH136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(FN139:FN143)*FN136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(GJ139:GJ143)*GJ136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HI139:HI143)*HI136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IL139:IL143)*IL136","v":0},0,0,0,0,0,0,0,0,{"$f":"-SUM(IU139:IU143)*IU136","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"ROUND(SUM(J139:J144),Tolerance)","v":0},{"$f":"ROUND(SUM(K139:K144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,200,199.83265,199.65895,199.48034000000001,199.30237,198.9845,198.66648000000001,198.34249,197.99295000000001,197.65203,197.30440999999999,196.94999000000001,196.56799000000001,196.19748999999999,195.8185,195.43105,195.01544000000001,194.6121,194.19981999999999,{"$f":"ROUND(SUM(AP139:AP144),Tolerance)","v":193.77851999999999},193.32837000000001,192.88364999999999,192.43690000000001,191.98054999999999,191.49463,191.02237,190.54001,190.04746,189.52461,189.18181000000001,188.82921999999999,188.46677,188.07834,187.70574999999999,187.32264000000001,186.92893000000001,186.50843,186.09523999999999,185.68016,185.25388000000001,{"$f":"ROUND(SUM(BK139:BK144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BV139:BV144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DB139:DB144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(EH139:EH144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(FN139:FN144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(GJ139:GJ144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(HI139:HI144),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IL139:IL144),Tolerance)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IU139:IU144),Tolerance)","v":0}]
[]
[null,null,"Annuity - Principal and Interest"]
[null,null,"Balance b/f","AUD M","Amortisation",null,null,null,null,{"$f":"I151*J133","v":0},{"$f":"J151*K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,125,124.6112419548334,124.22293082019952,123.83503752074112,123.44537848847474,123.0517846529463,122.65641860995225,122.26142789320382,121.86463913542609,121.46173564951975,121.05919356681973,120.65698282775462,120.25294118132739,119.84277631354814,119.43292788644808,119.02336531949571,118.611938378855,118.19438097316286,117.77709352964234,117.36004492665556,116.94109787272403,116.51813305908144,116.09326379132206,115.66858477586712,115.24197257499365,114.80921921353193,114.37663817020243,113.94419717784287,113.5097876666953,113.06923373425404,112.62880087747959,112.18845622419639,111.74610707379448,111.29761165002407,110.84918439768195,110.40079181709025,109.95035810433278,109.49582930417473,109.03925392894298,108.58265797020597,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV151*BW133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH151*EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT151*GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi - Drawdown","AUD M",{"$f":"IF(Amort_Select=1,SUMIFS(Cons!$E$194:$E$222,Cons!$B$194:$B$222,E140),SUMIFS(Cons!$E$194:$E$222,Cons!$B$194:$B$222,E140)-Inputs!$G$442/Million)","v":125},null,null,null,{"$f":"SUM(J149:IU149)","v":125},{"$f":"IF(AND(Amort_Select=1,J135=1),-Cons!J228,IF(AND(Amort_Select=0,J135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,K135=1),-Cons!K228,IF(AND(Amort_Select=0,K135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,L135=1),-Cons!L228,IF(AND(Amort_Select=0,L135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,M135=1),-Cons!M228,IF(AND(Amort_Select=0,M135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,N135=1),-Cons!N228,IF(AND(Amort_Select=0,N135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,O135=1),-Cons!O228,IF(AND(Amort_Select=0,O135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,P135=1),-Cons!P228,IF(AND(Amort_Select=0,P135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,Q135=1),-Cons!Q228,IF(AND(Amort_Select=0,Q135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,R135=1),-Cons!R228,IF(AND(Amort_Select=0,R135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,S135=1),-Cons!S228,IF(AND(Amort_Select=0,S135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,T135=1),-Cons!T228,IF(AND(Amort_Select=0,T135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,U135=1),-Cons!U228,IF(AND(Amort_Select=0,U135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,V135=1),-Cons!V228,IF(AND(Amort_Select=0,V135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,W135=1),-Cons!W228,IF(AND(Amort_Select=0,W135=1),$E$149,0))","v":125},{"$f":"IF(AND(Amort_Select=1,X135=1),-Cons!X228,IF(AND(Amort_Select=0,X135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,Y135=1),-Cons!Y228,IF(AND(Amort_Select=0,Y135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,Z135=1),-Cons!Z228,IF(AND(Amort_Select=0,Z135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AA135=1),-Cons!AA228,IF(AND(Amort_Select=0,AA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AB135=1),-Cons!AB228,IF(AND(Amort_Select=0,AB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AC135=1),-Cons!AC228,IF(AND(Amort_Select=0,AC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AD135=1),-Cons!AD228,IF(AND(Amort_Select=0,AD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AE135=1),-Cons!AE228,IF(AND(Amort_Select=0,AE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AF135=1),-Cons!AF228,IF(AND(Amort_Select=0,AF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AG135=1),-Cons!AG228,IF(AND(Amort_Select=0,AG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AH135=1),-Cons!AH228,IF(AND(Amort_Select=0,AH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AI135=1),-Cons!AI228,IF(AND(Amort_Select=0,AI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AJ135=1),-Cons!AJ228,IF(AND(Amort_Select=0,AJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AK135=1),-Cons!AK228,IF(AND(Amort_Select=0,AK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AL135=1),-Cons!AL228,IF(AND(Amort_Select=0,AL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AM135=1),-Cons!AM228,IF(AND(Amort_Select=0,AM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AN135=1),-Cons!AN228,IF(AND(Amort_Select=0,AN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AO135=1),-Cons!AO228,IF(AND(Amort_Select=0,AO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AP135=1),-Cons!AP228,IF(AND(Amort_Select=0,AP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AQ135=1),-Cons!AQ228,IF(AND(Amort_Select=0,AQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AR135=1),-Cons!AR228,IF(AND(Amort_Select=0,AR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AS135=1),-Cons!AS228,IF(AND(Amort_Select=0,AS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AT135=1),-Cons!AT228,IF(AND(Amort_Select=0,AT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AU135=1),-Cons!AU228,IF(AND(Amort_Select=0,AU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AV135=1),-Cons!AV228,IF(AND(Amort_Select=0,AV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AW135=1),-Cons!AW228,IF(AND(Amort_Select=0,AW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AX135=1),-Cons!AX228,IF(AND(Amort_Select=0,AX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AY135=1),-Cons!AY228,IF(AND(Amort_Select=0,AY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,AZ135=1),-Cons!AZ228,IF(AND(Amort_Select=0,AZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BA135=1),-Cons!BA228,IF(AND(Amort_Select=0,BA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BB135=1),-Cons!BB228,IF(AND(Amort_Select=0,BB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BC135=1),-Cons!BC228,IF(AND(Amort_Select=0,BC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BD135=1),-Cons!BD228,IF(AND(Amort_Select=0,BD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BE135=1),-Cons!BE228,IF(AND(Amort_Select=0,BE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BF135=1),-Cons!BF228,IF(AND(Amort_Select=0,BF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BG135=1),-Cons!BG228,IF(AND(Amort_Select=0,BG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BH135=1),-Cons!BH228,IF(AND(Amort_Select=0,BH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BI135=1),-Cons!BI228,IF(AND(Amort_Select=0,BI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BJ135=1),-Cons!BJ228,IF(AND(Amort_Select=0,BJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BK135=1),-Cons!BK228,IF(AND(Amort_Select=0,BK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BL135=1),-Cons!BL228,IF(AND(Amort_Select=0,BL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BM135=1),-Cons!BM228,IF(AND(Amort_Select=0,BM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BN135=1),-Cons!BN228,IF(AND(Amort_Select=0,BN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BO135=1),-Cons!BO228,IF(AND(Amort_Select=0,BO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BP135=1),-Cons!BP228,IF(AND(Amort_Select=0,BP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BQ135=1),-Cons!BQ228,IF(AND(Amort_Select=0,BQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BR135=1),-Cons!BR228,IF(AND(Amort_Select=0,BR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BS135=1),-Cons!BS228,IF(AND(Amort_Select=0,BS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BT135=1),-Cons!BT228,IF(AND(Amort_Select=0,BT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BU135=1),-Cons!BU228,IF(AND(Amort_Select=0,BU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BV135=1),-Cons!BV228,IF(AND(Amort_Select=0,BV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BW135=1),-Cons!BW228,IF(AND(Amort_Select=0,BW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BX135=1),-Cons!BX228,IF(AND(Amort_Select=0,BX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BY135=1),-Cons!BY228,IF(AND(Amort_Select=0,BY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,BZ135=1),-Cons!BZ228,IF(AND(Amort_Select=0,BZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CA135=1),-Cons!CA228,IF(AND(Amort_Select=0,CA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CB135=1),-Cons!CB228,IF(AND(Amort_Select=0,CB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CC135=1),-Cons!CC228,IF(AND(Amort_Select=0,CC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CD135=1),-Cons!CD228,IF(AND(Amort_Select=0,CD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CE135=1),-Cons!CE228,IF(AND(Amort_Select=0,CE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CF135=1),-Cons!CF228,IF(AND(Amort_Select=0,CF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CG135=1),-Cons!CG228,IF(AND(Amort_Select=0,CG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CH135=1),-Cons!CH228,IF(AND(Amort_Select=0,CH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CI135=1),-Cons!CI228,IF(AND(Amort_Select=0,CI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CJ135=1),-Cons!CJ228,IF(AND(Amort_Select=0,CJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CK135=1),-Cons!CK228,IF(AND(Amort_Select=0,CK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CL135=1),-Cons!CL228,IF(AND(Amort_Select=0,CL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CM135=1),-Cons!CM228,IF(AND(Amort_Select=0,CM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CN135=1),-Cons!CN228,IF(AND(Amort_Select=0,CN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CO135=1),-Cons!CO228,IF(AND(Amort_Select=0,CO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CP135=1),-Cons!CP228,IF(AND(Amort_Select=0,CP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CQ135=1),-Cons!CQ228,IF(AND(Amort_Select=0,CQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CR135=1),-Cons!CR228,IF(AND(Amort_Select=0,CR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CS135=1),-Cons!CS228,IF(AND(Amort_Select=0,CS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CT135=1),-Cons!CT228,IF(AND(Amort_Select=0,CT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CU135=1),-Cons!CU228,IF(AND(Amort_Select=0,CU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CV135=1),-Cons!CV228,IF(AND(Amort_Select=0,CV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CW135=1),-Cons!CW228,IF(AND(Amort_Select=0,CW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CX135=1),-Cons!CX228,IF(AND(Amort_Select=0,CX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CY135=1),-Cons!CY228,IF(AND(Amort_Select=0,CY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,CZ135=1),-Cons!CZ228,IF(AND(Amort_Select=0,CZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DA135=1),-Cons!DA228,IF(AND(Amort_Select=0,DA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DB135=1),-Cons!DB228,IF(AND(Amort_Select=0,DB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DC135=1),-Cons!DC228,IF(AND(Amort_Select=0,DC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DD135=1),-Cons!DD228,IF(AND(Amort_Select=0,DD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DE135=1),-Cons!DE228,IF(AND(Amort_Select=0,DE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DF135=1),-Cons!DF228,IF(AND(Amort_Select=0,DF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DG135=1),-Cons!DG228,IF(AND(Amort_Select=0,DG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DH135=1),-Cons!DH228,IF(AND(Amort_Select=0,DH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DI135=1),-Cons!DI228,IF(AND(Amort_Select=0,DI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DJ135=1),-Cons!DJ228,IF(AND(Amort_Select=0,DJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DK135=1),-Cons!DK228,IF(AND(Amort_Select=0,DK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DL135=1),-Cons!DL228,IF(AND(Amort_Select=0,DL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DM135=1),-Cons!DM228,IF(AND(Amort_Select=0,DM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DN135=1),-Cons!DN228,IF(AND(Amort_Select=0,DN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DO135=1),-Cons!DO228,IF(AND(Amort_Select=0,DO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DP135=1),-Cons!DP228,IF(AND(Amort_Select=0,DP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DQ135=1),-Cons!DQ228,IF(AND(Amort_Select=0,DQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DR135=1),-Cons!DR228,IF(AND(Amort_Select=0,DR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DS135=1),-Cons!DS228,IF(AND(Amort_Select=0,DS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DT135=1),-Cons!DT228,IF(AND(Amort_Select=0,DT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DU135=1),-Cons!DU228,IF(AND(Amort_Select=0,DU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DV135=1),-Cons!DV228,IF(AND(Amort_Select=0,DV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DW135=1),-Cons!DW228,IF(AND(Amort_Select=0,DW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DX135=1),-Cons!DX228,IF(AND(Amort_Select=0,DX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DY135=1),-Cons!DY228,IF(AND(Amort_Select=0,DY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,DZ135=1),-Cons!DZ228,IF(AND(Amort_Select=0,DZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EA135=1),-Cons!EA228,IF(AND(Amort_Select=0,EA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EB135=1),-Cons!EB228,IF(AND(Amort_Select=0,EB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EC135=1),-Cons!EC228,IF(AND(Amort_Select=0,EC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,ED135=1),-Cons!ED228,IF(AND(Amort_Select=0,ED135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EE135=1),-Cons!EE228,IF(AND(Amort_Select=0,EE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EF135=1),-Cons!EF228,IF(AND(Amort_Select=0,EF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EG135=1),-Cons!EG228,IF(AND(Amort_Select=0,EG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EH135=1),-Cons!EH228,IF(AND(Amort_Select=0,EH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EI135=1),-Cons!EI228,IF(AND(Amort_Select=0,EI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EJ135=1),-Cons!EJ228,IF(AND(Amort_Select=0,EJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EK135=1),-Cons!EK228,IF(AND(Amort_Select=0,EK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EL135=1),-Cons!EL228,IF(AND(Amort_Select=0,EL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EM135=1),-Cons!EM228,IF(AND(Amort_Select=0,EM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EN135=1),-Cons!EN228,IF(AND(Amort_Select=0,EN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EO135=1),-Cons!EO228,IF(AND(Amort_Select=0,EO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EP135=1),-Cons!EP228,IF(AND(Amort_Select=0,EP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EQ135=1),-Cons!EQ228,IF(AND(Amort_Select=0,EQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,ER135=1),-Cons!ER228,IF(AND(Amort_Select=0,ER135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,ES135=1),-Cons!ES228,IF(AND(Amort_Select=0,ES135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,ET135=1),-Cons!ET228,IF(AND(Amort_Select=0,ET135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EU135=1),-Cons!EU228,IF(AND(Amort_Select=0,EU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EV135=1),-Cons!EV228,IF(AND(Amort_Select=0,EV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EW135=1),-Cons!EW228,IF(AND(Amort_Select=0,EW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EX135=1),-Cons!EX228,IF(AND(Amort_Select=0,EX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EY135=1),-Cons!EY228,IF(AND(Amort_Select=0,EY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,EZ135=1),-Cons!EZ228,IF(AND(Amort_Select=0,EZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FA135=1),-Cons!FA228,IF(AND(Amort_Select=0,FA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FB135=1),-Cons!FB228,IF(AND(Amort_Select=0,FB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FC135=1),-Cons!FC228,IF(AND(Amort_Select=0,FC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FD135=1),-Cons!FD228,IF(AND(Amort_Select=0,FD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FE135=1),-Cons!FE228,IF(AND(Amort_Select=0,FE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FF135=1),-Cons!FF228,IF(AND(Amort_Select=0,FF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FG135=1),-Cons!FG228,IF(AND(Amort_Select=0,FG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FH135=1),-Cons!FH228,IF(AND(Amort_Select=0,FH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FI135=1),-Cons!FI228,IF(AND(Amort_Select=0,FI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FJ135=1),-Cons!FJ228,IF(AND(Amort_Select=0,FJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FK135=1),-Cons!FK228,IF(AND(Amort_Select=0,FK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FL135=1),-Cons!FL228,IF(AND(Amort_Select=0,FL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FM135=1),-Cons!FM228,IF(AND(Amort_Select=0,FM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FN135=1),-Cons!FN228,IF(AND(Amort_Select=0,FN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FO135=1),-Cons!FO228,IF(AND(Amort_Select=0,FO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FP135=1),-Cons!FP228,IF(AND(Amort_Select=0,FP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FQ135=1),-Cons!FQ228,IF(AND(Amort_Select=0,FQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FR135=1),-Cons!FR228,IF(AND(Amort_Select=0,FR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FS135=1),-Cons!FS228,IF(AND(Amort_Select=0,FS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FT135=1),-Cons!FT228,IF(AND(Amort_Select=0,FT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FU135=1),-Cons!FU228,IF(AND(Amort_Select=0,FU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FV135=1),-Cons!FV228,IF(AND(Amort_Select=0,FV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FW135=1),-Cons!FW228,IF(AND(Amort_Select=0,FW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FX135=1),-Cons!FX228,IF(AND(Amort_Select=0,FX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FY135=1),-Cons!FY228,IF(AND(Amort_Select=0,FY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,FZ135=1),-Cons!FZ228,IF(AND(Amort_Select=0,FZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GA135=1),-Cons!GA228,IF(AND(Amort_Select=0,GA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GB135=1),-Cons!GB228,IF(AND(Amort_Select=0,GB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GC135=1),-Cons!GC228,IF(AND(Amort_Select=0,GC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GD135=1),-Cons!GD228,IF(AND(Amort_Select=0,GD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GE135=1),-Cons!GE228,IF(AND(Amort_Select=0,GE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GF135=1),-Cons!GF228,IF(AND(Amort_Select=0,GF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GG135=1),-Cons!GG228,IF(AND(Amort_Select=0,GG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GH135=1),-Cons!GH228,IF(AND(Amort_Select=0,GH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GI135=1),-Cons!GI228,IF(AND(Amort_Select=0,GI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GJ135=1),-Cons!GJ228,IF(AND(Amort_Select=0,GJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GK135=1),-Cons!GK228,IF(AND(Amort_Select=0,GK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GL135=1),-Cons!GL228,IF(AND(Amort_Select=0,GL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GM135=1),-Cons!GM228,IF(AND(Amort_Select=0,GM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GN135=1),-Cons!GN228,IF(AND(Amort_Select=0,GN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GO135=1),-Cons!GO228,IF(AND(Amort_Select=0,GO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GP135=1),-Cons!GP228,IF(AND(Amort_Select=0,GP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GQ135=1),-Cons!GQ228,IF(AND(Amort_Select=0,GQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GR135=1),-Cons!GR228,IF(AND(Amort_Select=0,GR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GS135=1),-Cons!GS228,IF(AND(Amort_Select=0,GS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GT135=1),-Cons!GT228,IF(AND(Amort_Select=0,GT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GU135=1),-Cons!GU228,IF(AND(Amort_Select=0,GU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GV135=1),-Cons!GV228,IF(AND(Amort_Select=0,GV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GW135=1),-Cons!GW228,IF(AND(Amort_Select=0,GW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GX135=1),-Cons!GX228,IF(AND(Amort_Select=0,GX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GY135=1),-Cons!GY228,IF(AND(Amort_Select=0,GY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,GZ135=1),-Cons!GZ228,IF(AND(Amort_Select=0,GZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HA135=1),-Cons!HA228,IF(AND(Amort_Select=0,HA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HB135=1),-Cons!HB228,IF(AND(Amort_Select=0,HB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HC135=1),-Cons!HC228,IF(AND(Amort_Select=0,HC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HD135=1),-Cons!HD228,IF(AND(Amort_Select=0,HD135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HE135=1),-Cons!HE228,IF(AND(Amort_Select=0,HE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HF135=1),-Cons!HF228,IF(AND(Amort_Select=0,HF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HG135=1),-Cons!HG228,IF(AND(Amort_Select=0,HG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HH135=1),-Cons!HH228,IF(AND(Amort_Select=0,HH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HI135=1),-Cons!HI228,IF(AND(Amort_Select=0,HI135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HJ135=1),-Cons!HJ228,IF(AND(Amort_Select=0,HJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HK135=1),-Cons!HK228,IF(AND(Amort_Select=0,HK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HL135=1),-Cons!HL228,IF(AND(Amort_Select=0,HL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HM135=1),-Cons!HM228,IF(AND(Amort_Select=0,HM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HN135=1),-Cons!HN228,IF(AND(Amort_Select=0,HN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HO135=1),-Cons!HO228,IF(AND(Amort_Select=0,HO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HP135=1),-Cons!HP228,IF(AND(Amort_Select=0,HP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HQ135=1),-Cons!HQ228,IF(AND(Amort_Select=0,HQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HR135=1),-Cons!HR228,IF(AND(Amort_Select=0,HR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HS135=1),-Cons!HS228,IF(AND(Amort_Select=0,HS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HT135=1),-Cons!HT228,IF(AND(Amort_Select=0,HT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HU135=1),-Cons!HU228,IF(AND(Amort_Select=0,HU135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HV135=1),-Cons!HV228,IF(AND(Amort_Select=0,HV135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HW135=1),-Cons!HW228,IF(AND(Amort_Select=0,HW135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HX135=1),-Cons!HX228,IF(AND(Amort_Select=0,HX135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HY135=1),-Cons!HY228,IF(AND(Amort_Select=0,HY135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,HZ135=1),-Cons!HZ228,IF(AND(Amort_Select=0,HZ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IA135=1),-Cons!IA228,IF(AND(Amort_Select=0,IA135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IB135=1),-Cons!IB228,IF(AND(Amort_Select=0,IB135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IC135=1),-Cons!IC228,IF(AND(Amort_Select=0,IC135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,ID135=1),-Cons!ID228,IF(AND(Amort_Select=0,ID135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IE135=1),-Cons!IE228,IF(AND(Amort_Select=0,IE135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IF135=1),-Cons!IF228,IF(AND(Amort_Select=0,IF135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IG135=1),-Cons!IG228,IF(AND(Amort_Select=0,IG135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IH135=1),-Cons!IH228,IF(AND(Amort_Select=0,IH135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,II135=1),-Cons!II228,IF(AND(Amort_Select=0,II135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IJ135=1),-Cons!IJ228,IF(AND(Amort_Select=0,IJ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IK135=1),-Cons!IK228,IF(AND(Amort_Select=0,IK135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IL135=1),-Cons!IL228,IF(AND(Amort_Select=0,IL135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IM135=1),-Cons!IM228,IF(AND(Amort_Select=0,IM135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IN135=1),-Cons!IN228,IF(AND(Amort_Select=0,IN135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IO135=1),-Cons!IO228,IF(AND(Amort_Select=0,IO135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IP135=1),-Cons!IP228,IF(AND(Amort_Select=0,IP135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IQ135=1),-Cons!IQ228,IF(AND(Amort_Select=0,IQ135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IR135=1),-Cons!IR228,IF(AND(Amort_Select=0,IR135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IS135=1),-Cons!IS228,IF(AND(Amort_Select=0,IS135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IT135=1),-Cons!IT228,IF(AND(Amort_Select=0,IT135=1),$E$149,0))","v":0},{"$f":"IF(AND(Amort_Select=1,IU135=1),-Cons!IU228,IF(AND(Amort_Select=0,IU135=1),$E$149,0))","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,-16.876016463373105,{"$f":"IF(J133=0,0,PPMT(J189,1,J134,J148))*J$84","v":0},{"$f":"IF(K133=0,0,PPMT(K189,1,K134,K148))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.38875804516659179,-0.38831113463388001,-0.38789329945839512,-0.38965903226638454,-0.39359383552845473,-0.3953660429940371,-0.39499071674843855,-0.39678875777773148,-0.40290348590633279,-0.40254208270002012,-0.40221073906511634,-0.40404164642722995,-0.41016486777924027,-0.40984842710005481,-0.40956256695237403,-0.41142694064071017,-0.41755740569213257,-0.41728744352051489,-0.41704860298678487,-0.41894705393153714,-0.42296481364258987,-0.42486926775938161,-0.42467901545494574,-0.4266122008734628,-0.43275336146171939,-0.4325810433295032,-0.43244099235955585,-0.43440951114757009,-0.4405539324412624,-0.44043285677445171,-0.44034465328321071,-0.44234915040190415,-0.44849542377041635,-0.44842725234210723,-0.44839258059170323,-0.45043371275746985,-0.45452880015803776,-0.45657537523175751,-0.45659595873700642,-0.45867443357909049,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW133=0,0,PPMT(BW189,1,BW134,BW148))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI133=0,0,PPMT(EI189,1,EI134,EI148))*EI$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU133=0,0,PPMT(GU189,1,GU134,GU148))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J148:J150)","v":0},{"$f":"SUM(K148:K150)","v":0},0,0,0,0,0,0,0,0,0,0,0,125,{"$f":"SUM(X148:X150)","v":124.6112419548334},124.22293082019952,123.83503752074112,123.44537848847474,123.0517846529463,122.65641860995225,122.26142789320382,121.86463913542609,121.46173564951975,121.05919356681973,120.65698282775462,120.25294118132739,119.84277631354814,119.43292788644808,119.02336531949571,118.611938378855,118.19438097316286,117.77709352964234,117.36004492665556,116.94109787272403,116.51813305908144,116.09326379132206,115.66858477586712,115.24197257499365,114.80921921353193,114.37663817020243,113.94419717784287,113.5097876666953,113.06923373425404,112.62880087747959,112.18845622419639,111.74610707379448,111.29761165002407,110.84918439768195,110.40079181709025,109.95035810433278,109.49582930417473,109.03925392894298,108.58265797020597,{"$f":"SUM(BK148:BK150)","v":108.12398353662688},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW148:BW150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI148:EI150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU148:GU150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annuity - Sculpting"]
[null,null,"Balance b/f","AUD M","Amortisation",null,null,null,null,{"$f":"(I157*J133)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,125,124.83265169402561,124.65894951417549,124.48033628351619,124.30236205806663,123.98449120811378,123.66647548140324,123.34248249495599,122.99294168284051,122.65202530335323,122.30440949501958,121.94998543540497,121.56798497424974,121.19748410927006,120.81849034181238,120.43103571660518,120.01542699649436,119.6120854199696,119.19980642408734,118.778508583218,118.32835764415212,117.88363682995248,117.43688618449667,116.98053854104444,116.49462123820646,116.02236407175479,115.54000676379938,115.04745582410067,114.52460164229173,114.18179783974516,113.82920705590642,113.46675292959191,113.07832587754847,112.70573675218321,112.32262828050948,111.92891422794277,111.50841362206472,111.09522011186604,110.68013909612057,110.25386321462669,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU157*BV133)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG157*EH133)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS157*GT133)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi - Drawdown","AUD M",{"$f":"IF(Amort_Select=1,SUMIFS(Cons!$E$194:$E$222,Cons!$B$194:$B$222,E140),SUMIFS(Cons!$E$194:$E$222,Cons!$B$194:$B$222,E140)-Inputs!$G$442/Million)","v":125},null,null,null,null,{"$f":"IF(J135=1,$E$155,0)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV135=1,$E$155,0)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH135=1,$E$155,0)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT135=1,$E$155,0)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J156:IU156)","v":-15.199846501512676},{"$f":"-J178","v":0},{"$f":"-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.16734830597439157,-0.17370217985011793,-0.17861323065929485,-0.17797422544955899,-0.31787084995286019,-0.31801572671054518,-0.32399298644724733,-0.34954081211547877,-0.34091637948728654,-0.34761580833364214,-0.35442405961461043,-0.38200046115522757,-0.37050086497966983,-0.3789937674576872,-0.38745462520720297,-0.41560872011082622,-0.40334157652474856,-0.41227899588225581,-0.42129784086934147,-0.45015093906587478,-0.44472081419963916,-0.44675064545581411,-0.45634764345223722,-0.48591730283797896,-0.4722571664516716,-0.48235730795540943,-0.49255093969871311,-0.52285418180894139,-0.34280380254656273,-0.35259078383874098,-0.36245412631452234,-0.38842705204344047,-0.37258912536525279,-0.38310847167374196,-0.39371405256670877,-0.42050060587804139,-0.41319351019867778,-0.4150810157454653,-0.42627588149388396,-0.45370971613936462,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J154:J156)","v":0},{"$f":"SUM(K154:K156)","v":0},0,0,0,0,0,0,0,0,0,0,0,125,124.83265169402561,124.65894951417549,124.48033628351619,124.30236205806663,123.98449120811378,123.66647548140324,123.34248249495599,122.99294168284051,122.65202530335323,122.30440949501958,121.94998543540497,121.56798497424974,121.19748410927006,120.81849034181238,120.43103571660518,120.01542699649436,119.6120854199696,119.19980642408734,118.778508583218,118.32835764415212,117.88363682995248,117.43688618449667,116.98053854104444,116.49462123820646,116.02236407175479,115.54000676379938,115.04745582410067,114.52460164229173,114.18179783974516,113.82920705590642,113.46675292959191,113.07832587754847,112.70573675218321,112.32262828050948,111.92891422794277,111.50841362206472,111.09522011186604,110.68013909612057,110.25386321462669,109.80015349848733,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW154:BW156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI154:EI156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU154:GU156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calculation of Sculpted Principal Repayment"]
[null,null,"Cashflow available for debt servicing (CFADS) - Live","AUD M",null,null,null,null,null,{"$f":"QFS!J$85*J133","v":0},{"$f":"QFS!K$85*K133","v":0},{"$f":"QFS!L$85*L133","v":0},{"$f":"QFS!M$85*M133","v":0},{"$f":"QFS!N$85*N133","v":0},{"$f":"QFS!O$85*O133","v":0},{"$f":"QFS!P$85*P133","v":0},{"$f":"QFS!Q$85*Q133","v":0},{"$f":"QFS!R$85*R133","v":0},{"$f":"QFS!S$85*S133","v":0},{"$f":"QFS!T$85*T133","v":0},{"$f":"QFS!U$85*U133","v":0},{"$f":"QFS!V$85*V133","v":0},{"$f":"QFS!W$85*W133","v":0},{"$f":"QFS!X$85*X133","v":1.481168175479058},{"$f":"QFS!Y$85*Y133","v":1.5028628954602012},{"$f":"QFS!Z$85*Z133","v":1.5224756995436703},{"$f":"QFS!AA$85*AA133","v":1.5204462999885988},{"$f":"QFS!AB$85*AB133","v":1.7013666878758238},{"$f":"QFS!AC$85*AC133","v":1.6995727809958654},{"$f":"QFS!AD$85*AD133","v":1.7197086369750141},{"$f":"QFS!AE$85*AE133","v":1.7534245842901612},{"$f":"QFS!AF$85*AF133","v":1.7117082539789488},{"$f":"QFS!AG$85*AG133","v":1.7326743843602097},{"$f":"QFS!AH$85*AH133","v":1.7536671662790022},{"$f":"QFS!AI$85*AI133","v":1.7900259599564579},{"$f":"QFS!AJ$85*AJ133","v":1.7442639654746772},{"$f":"QFS!AK$85*AK133","v":1.7674376732355426},{"$f":"QFS!AL$85*AL133","v":1.7904572625514974},{"$f":"QFS!AM$85*AM133","v":1.8274025855117055},{"$f":"QFS!AN$85*AN133","v":1.7805601995511369},{"$f":"QFS!AO$85*AO133","v":1.8040397810727464},{"$f":"QFS!AP$85*AP133","v":1.8275207999460887},{"$f":"QFS!AQ$85*AQ133","v":1.8652309280426331},{"$f":"QFS!AR$85*AR133","v":1.8413684512268864},{"$f":"QFS!AS$85*AS133","v":1.8414082003413081},{"$f":"QFS!AT$85*AT133","v":1.8653605005664222},{"$f":"QFS!AU$85*AU133","v":1.9038516995282004},{"$f":"QFS!AV$85*AV133","v":1.8551011789057983},{"$f":"QFS!AW$85*AW133","v":1.8795326430681116},{"$f":"QFS!AX$85*AX133","v":1.9039655660669392},{"$f":"QFS!AY$85*AY133","v":1.9432542453231496},{"$f":"QFS!AZ$85*AZ133","v":1.6615962276964351},{"$f":"QFS!BA$85*BA133","v":1.6862701521070218},{"$f":"QFS!BB$85*BB133","v":1.7109398337819968},{"$f":"QFS!BC$85*BC133","v":1.744993027058255},{"$f":"QFS!BD$85*BD133","v":1.6942855645265127},{"$f":"QFS!BE$85*BE133","v":1.7196923951198044},{"$f":"QFS!BF$85*BF133","v":1.7451008084111461},{"$f":"QFS!BG$85*BG133","v":1.7800911220486044},{"$f":"QFS!BH$85*BH133","v":1.7542597307297234},{"$f":"QFS!BI$85*BI133","v":1.7542965052182422},{"$f":"QFS!BJ$85*BJ133","v":1.78021497955942},{"$f":"QFS!BK$85*BK133","v":1.8159050342662897},{"$f":"QFS!BL$85*BL133","v":0},{"$f":"QFS!BM$85*BM133","v":0},{"$f":"QFS!BN$85*BN133","v":0},{"$f":"QFS!BO$85*BO133","v":0},{"$f":"QFS!BP$85*BP133","v":0},{"$f":"QFS!BQ$85*BQ133","v":0},{"$f":"QFS!BR$85*BR133","v":0},{"$f":"QFS!BS$85*BS133","v":0},{"$f":"QFS!BT$85*BT133","v":0},{"$f":"QFS!BU$85*BU133","v":0},{"$f":"QFS!BV$85*BV133","v":0},{"$f":"QFS!BW$85*BW133","v":0},{"$f":"QFS!BX$85*BX133","v":0},{"$f":"QFS!BY$85*BY133","v":0},{"$f":"QFS!BZ$85*BZ133","v":0},{"$f":"QFS!CA$85*CA133","v":0},{"$f":"QFS!CB$85*CB133","v":0},{"$f":"QFS!CC$85*CC133","v":0},{"$f":"QFS!CD$85*CD133","v":0},{"$f":"QFS!CE$85*CE133","v":0},{"$f":"QFS!CF$85*CF133","v":0},{"$f":"QFS!CG$85*CG133","v":0},{"$f":"QFS!CH$85*CH133","v":0},{"$f":"QFS!CI$85*CI133","v":0},{"$f":"QFS!CJ$85*CJ133","v":0},{"$f":"QFS!CK$85*CK133","v":0},{"$f":"QFS!CL$85*CL133","v":0},{"$f":"QFS!CM$85*CM133","v":0},{"$f":"QFS!CN$85*CN133","v":0},{"$f":"QFS!CO$85*CO133","v":0},{"$f":"QFS!CP$85*CP133","v":0},{"$f":"QFS!CQ$85*CQ133","v":0},{"$f":"QFS!CR$85*CR133","v":0},{"$f":"QFS!CS$85*CS133","v":0},{"$f":"QFS!CT$85*CT133","v":0},{"$f":"QFS!CU$85*CU133","v":0},{"$f":"QFS!CV$85*CV133","v":0},{"$f":"QFS!CW$85*CW133","v":0},{"$f":"QFS!CX$85*CX133","v":0},{"$f":"QFS!CY$85*CY133","v":0},{"$f":"QFS!CZ$85*CZ133","v":0},{"$f":"QFS!DA$85*DA133","v":0},{"$f":"QFS!DB$85*DB133","v":0},{"$f":"QFS!DC$85*DC133","v":0},{"$f":"QFS!DD$85*DD133","v":0},{"$f":"QFS!DE$85*DE133","v":0},{"$f":"QFS!DF$85*DF133","v":0},{"$f":"QFS!DG$85*DG133","v":0},{"$f":"QFS!DH$85*DH133","v":0},{"$f":"QFS!DI$85*DI133","v":0},{"$f":"QFS!DJ$85*DJ133","v":0},{"$f":"QFS!DK$85*DK133","v":0},{"$f":"QFS!DL$85*DL133","v":0},{"$f":"QFS!DM$85*DM133","v":0},{"$f":"QFS!DN$85*DN133","v":0},{"$f":"QFS!DO$85*DO133","v":0},{"$f":"QFS!DP$85*DP133","v":0},{"$f":"QFS!DQ$85*DQ133","v":0},{"$f":"QFS!DR$85*DR133","v":0},{"$f":"QFS!DS$85*DS133","v":0},{"$f":"QFS!DT$85*DT133","v":0},{"$f":"QFS!DU$85*DU133","v":0},{"$f":"QFS!DV$85*DV133","v":0},{"$f":"QFS!DW$85*DW133","v":0},{"$f":"QFS!DX$85*DX133","v":0},{"$f":"QFS!DY$85*DY133","v":0},{"$f":"QFS!DZ$85*DZ133","v":0},{"$f":"QFS!EA$85*EA133","v":0},{"$f":"QFS!EB$85*EB133","v":0},{"$f":"QFS!EC$85*EC133","v":0},{"$f":"QFS!ED$85*ED133","v":0},{"$f":"QFS!EE$85*EE133","v":0},{"$f":"QFS!EF$85*EF133","v":0},{"$f":"QFS!EG$85*EG133","v":0},{"$f":"QFS!EH$85*EH133","v":0},{"$f":"QFS!EI$85*EI133","v":0},{"$f":"QFS!EJ$85*EJ133","v":0},{"$f":"QFS!EK$85*EK133","v":0},{"$f":"QFS!EL$85*EL133","v":0},{"$f":"QFS!EM$85*EM133","v":0},{"$f":"QFS!EN$85*EN133","v":0},{"$f":"QFS!EO$85*EO133","v":0},{"$f":"QFS!EP$85*EP133","v":0},{"$f":"QFS!EQ$85*EQ133","v":0},{"$f":"QFS!ER$85*ER133","v":0},{"$f":"QFS!ES$85*ES133","v":0},{"$f":"QFS!ET$85*ET133","v":0},{"$f":"QFS!EU$85*EU133","v":0},{"$f":"QFS!EV$85*EV133","v":0},{"$f":"QFS!EW$85*EW133","v":0},{"$f":"QFS!EX$85*EX133","v":0},{"$f":"QFS!EY$85*EY133","v":0},{"$f":"QFS!EZ$85*EZ133","v":0},{"$f":"QFS!FA$85*FA133","v":0},{"$f":"QFS!FB$85*FB133","v":0},{"$f":"QFS!FC$85*FC133","v":0},{"$f":"QFS!FD$85*FD133","v":0},{"$f":"QFS!FE$85*FE133","v":0},{"$f":"QFS!FF$85*FF133","v":0},{"$f":"QFS!FG$85*FG133","v":0},{"$f":"QFS!FH$85*FH133","v":0},{"$f":"QFS!FI$85*FI133","v":0},{"$f":"QFS!FJ$85*FJ133","v":0},{"$f":"QFS!FK$85*FK133","v":0},{"$f":"QFS!FL$85*FL133","v":0},{"$f":"QFS!FM$85*FM133","v":0},{"$f":"QFS!FN$85*FN133","v":0},{"$f":"QFS!FO$85*FO133","v":0},{"$f":"QFS!FP$85*FP133","v":0},{"$f":"QFS!FQ$85*FQ133","v":0},{"$f":"QFS!FR$85*FR133","v":0},{"$f":"QFS!FS$85*FS133","v":0},{"$f":"QFS!FT$85*FT133","v":0},{"$f":"QFS!FU$85*FU133","v":0},{"$f":"QFS!FV$85*FV133","v":0},{"$f":"QFS!FW$85*FW133","v":0},{"$f":"QFS!FX$85*FX133","v":0},{"$f":"QFS!FY$85*FY133","v":0},{"$f":"QFS!FZ$85*FZ133","v":0},{"$f":"QFS!GA$85*GA133","v":0},{"$f":"QFS!GB$85*GB133","v":0},{"$f":"QFS!GC$85*GC133","v":0},{"$f":"QFS!GD$85*GD133","v":0},{"$f":"QFS!GE$85*GE133","v":0},{"$f":"QFS!GF$85*GF133","v":0},{"$f":"QFS!GG$85*GG133","v":0},{"$f":"QFS!GH$85*GH133","v":0},{"$f":"QFS!GI$85*GI133","v":0},{"$f":"QFS!GJ$85*GJ133","v":0},{"$f":"QFS!GK$85*GK133","v":0},{"$f":"QFS!GL$85*GL133","v":0},{"$f":"QFS!GM$85*GM133","v":0},{"$f":"QFS!GN$85*GN133","v":0},{"$f":"QFS!GO$85*GO133","v":0},{"$f":"QFS!GP$85*GP133","v":0},{"$f":"QFS!GQ$85*GQ133","v":0},{"$f":"QFS!GR$85*GR133","v":0},{"$f":"QFS!GS$85*GS133","v":0},{"$f":"QFS!GT$85*GT133","v":0},{"$f":"QFS!GU$85*GU133","v":0},{"$f":"QFS!GV$85*GV133","v":0},{"$f":"QFS!GW$85*GW133","v":0},{"$f":"QFS!GX$85*GX133","v":0},{"$f":"QFS!GY$85*GY133","v":0},{"$f":"QFS!GZ$85*GZ133","v":0},{"$f":"QFS!HA$85*HA133","v":0},{"$f":"QFS!HB$85*HB133","v":0},{"$f":"QFS!HC$85*HC133","v":0},{"$f":"QFS!HD$85*HD133","v":0},{"$f":"QFS!HE$85*HE133","v":0},{"$f":"QFS!HF$85*HF133","v":0},{"$f":"QFS!HG$85*HG133","v":0},{"$f":"QFS!HH$85*HH133","v":0},{"$f":"QFS!HI$85*HI133","v":0},{"$f":"QFS!HJ$85*HJ133","v":0},{"$f":"QFS!HK$85*HK133","v":0},{"$f":"QFS!HL$85*HL133","v":0},{"$f":"QFS!HM$85*HM133","v":0},{"$f":"QFS!HN$85*HN133","v":0},{"$f":"QFS!HO$85*HO133","v":0},{"$f":"QFS!HP$85*HP133","v":0},{"$f":"QFS!HQ$85*HQ133","v":0},{"$f":"QFS!HR$85*HR133","v":0},{"$f":"QFS!HS$85*HS133","v":0},{"$f":"QFS!HT$85*HT133","v":0},{"$f":"QFS!HU$85*HU133","v":0},{"$f":"QFS!HV$85*HV133","v":0},{"$f":"QFS!HW$85*HW133","v":0},{"$f":"QFS!HX$85*HX133","v":0},{"$f":"QFS!HY$85*HY133","v":0},{"$f":"QFS!HZ$85*HZ133","v":0},{"$f":"QFS!IA$85*IA133","v":0},{"$f":"QFS!IB$85*IB133","v":0},{"$f":"QFS!IC$85*IC133","v":0},{"$f":"QFS!ID$85*ID133","v":0},{"$f":"QFS!IE$85*IE133","v":0},{"$f":"QFS!IF$85*IF133","v":0},{"$f":"QFS!IG$85*IG133","v":0},{"$f":"QFS!IH$85*IH133","v":0},{"$f":"QFS!II$85*II133","v":0},{"$f":"QFS!IJ$85*IJ133","v":0},{"$f":"QFS!IK$85*IK133","v":0},{"$f":"QFS!IL$85*IL133","v":0},{"$f":"QFS!IM$85*IM133","v":0},{"$f":"QFS!IN$85*IN133","v":0},{"$f":"QFS!IO$85*IO133","v":0},{"$f":"QFS!IP$85*IP133","v":0},{"$f":"QFS!IQ$85*IQ133","v":0},{"$f":"QFS!IR$85*IR133","v":0},{"$f":"QFS!IS$85*IS133","v":0},{"$f":"QFS!IT$85*IT133","v":0},{"$f":"QFS!IU$85*IU133","v":0}]
[null,null,"Cashflow available for debt servicing (CFADS) - Paste","Macro",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4811698201449699,1.5028645689315348,1.52247571208904,1.520442831584232,1.7013579904827163,1.699557066485174,1.7196824051068036,1.7533845878622729,1.7116523485479544,1.7325977133474275,1.7536054988699887,1.7899537588740855,1.744186841997291,1.7673578982258578,1.7903786554763852,1.8273251875370744,1.7804846034261548,1.8039634233102264,1.8274433851539547,1.8651527973512929,1.8412897430145085,1.8413281332288245,1.8652781017186115,1.9037673275633071,1.8550162528756278,1.8794445431383402,1.9038739248419791,1.9431594655869835,1.661499629131215,1.6861691040801003,1.7108356011147421,1.7448878201664602,1.694182439539847,1.7195892539131015,1.7449981336972826,1.7799902128403262,1.7541607830861488,1.7541986724068293,1.7801172456543963,1.8158079515722063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow available for debt servicing (CFADS) - Check","Check",null,null,null,null,{"$f":"ROUND(SUM(J162:IU162),2)","v":0},{"$f":"J160-J161","v":0},{"$f":"K160-K161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X160-X161","v":-1.6446659119040419E-6},-1.6734713335075924E-6,-1.254536963202213E-8,3.4684043668242737E-6,8.6973931074929567E-6,1.5714510691378081E-5,2.6231868210491172E-5,3.9996427888322472E-5,5.590543099431855E-5,7.6671012782192349E-5,6.1667409013477226E-5,7.2201082372380654E-5,7.7123477386198402E-5,7.9775009684812659E-5,7.8607075112202551E-5,7.7397974631132627E-5,7.5596124982091339E-5,7.6357762520018468E-5,7.7414792134078425E-5,7.8130691340216885E-5,7.8708212377875952E-5,8.0067112483650504E-5,8.2398847810694065E-5,8.4371964893303897E-5,8.4926030170517919E-5,8.809992977143466E-5,9.1641224960081757E-5,9.4779736166117345E-5,9.6598565220151755E-5,1.0104802692145753E-4,1.0423266725467784E-4,1.05206891794829E-4,1.0312498666564807E-4,1.0314120670296134E-4,1.0267471386349314E-4,1.0090920827821037E-4,9.894764357465391E-5,9.7832811412956744E-5,9.7733905023655865E-5,9.7082694083372445E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW160-BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI160-EI161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU160-GU161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Principal annuity repayments","AUD M",null,null,null,null,null,{"$f":"IF(J133=0,0,-PPMT(J189,1,J134,J154))*J$84","v":0},{"$f":"IF(K133=0,0,-PPMT(K189,1,K134,K154))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.38875804516659179,0.38900108736764605,0.38925479309499811,0.39168952780674005,0.39632624604289146,0.39836283415014434,0.39824340496592037,0.40029722581962146,0.4066338299399706,0.40648687793704014,0.40634788225945351,0.40837149862629868,0.41465028624925154,0.41448137099818477,0.41431397450751123,0.41629282158231029,0.42249819895552304,0.42229267523630998,0.42208642831680326,0.42401062706153358,0.42798240011449529,0.42984841196656243,0.42959410024489775,0.43145098648055785,0.43745727191746159,0.43715196082266916,0.43683951531969362,0.43861565820078202,0.44449262615953572,0.44476657135925052,0.44503787951238277,0.44738936113858879,0.45384231282624704,0.45410070445984674,0.45435276251426782,0.4566684311842053,0.46096971692506017,0.46324451014588575,0.46346707633079542,0.46573393215103936,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW133=0,0,-PPMT(BW189,1,BW134,BW154))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI133=0,0,-PPMT(EI189,1,EI134,EI154))*EI$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU133=0,0,-PPMT(GU189,1,GU134,GU154))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Interest","AUD M",null,null,null,null,null,{"$f":"(J189*J139)*J133","v":0},{"$f":"(K189*K139)*K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.89063013698630134,0.89977251224383559,0.9088694208328767,0.90805636853917815,0.89738485753479447,0.8959536064931507,0.90435158862904108,0.90287675064328765,0.88169244090410959,0.88995398691452055,0.89815129672109584,0.89653793804054793,0.87534687930410959,0.88340473127506847,0.89138727156164377,0.88962355670136983,0.86843314020821927,0.87626630648219173,0.88401886281205477,0.88210105904219172,0.8704861450964384,0.8684837354219177,0.87599385777534244,0.87391650256438347,0.85275444274520551,0.86010308000054791,0.86735900661698628,0.86511686503890406,0.84398164683287669,0.85181571907561648,0.85957130305315066,0.85792139093260267,0.83754118859178084,0.84516956683561639,0.8527131857884932,0.85092097472219175,0.83977847772000003,0.83791803597369852,0.84523643683068495,0.84329596355506853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189*BW139)*BW133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189*EI139)*EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189*GU139)*GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - DSCR","x",null,null,null,null,null,{"$f":"IF(SUM(J163:J164)=0,0,J161/SUM(J163:J164))","v":0},{"$f":"IF(SUM(K163:K164)=0,0,K161/SUM(K163:K164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(X163:X164)=0,0,X161/SUM(X163:X164))","v":1.1577172908167155},{"$f":"IF(SUM(Y163:Y164)=0,0,Y161/SUM(Y163:Y164))","v":1.1661199215941369},1.1728274503734282,1.169800063119089,1.3150988545879412,1.3130923884737709,1.3201973088816694,1.3454723770814785,1.328586078918131,1.3364263348377297,1.3442748965472027,1.3717072683957259,1.3520857941180819,1.3617203351899081,1.3712008477179318,1.3992666130266804,1.3792248661183966,1.3892040705943729,1.3991547217257712,1.428019377818484,1.4180472448143859,1.4182257883181506,1.4286881938977678,1.4584148475738268,1.4377611300488247,1.4487856928624268,1.4598037743631289,{"$f":"IF(SUM(AY163:AY164)=0,0,AY161/SUM(AY163:AY164))","v":1.490458687613595},1.2895093553342523,1.3004721077245069,1.3113778624111463,1.3367604743910775,1.3119127181658417,1.3235038866844471,1.3350498006341465,1.3612761045631672,1.3485782954054477,1.3481779641124163,1.3602143096216694,1.3871401696236552,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW163:BW164)=0,0,BW161/SUM(BW163:BW164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EI163:EI164)=0,0,EI161/SUM(EI163:EI164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(GU163:GU164)=0,0,GU161/SUM(GU163:GU164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"J$766*J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$766*BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$766*EH133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$766*GT133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal adjustment to meet min DSCR","AUD M",null,null,null,null,null,{"$f":"MAX(IF(J165<J166,((J161-(J164*J166))/J166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16734830597439157,0.17370217985011785,0.17861323065929485,0.17797422544955899,0.31787084995286014,0.31801572671054518,0.32399298644724733,0.34954081211547877,0.34091637948728654,0.34761580833364214,0.35442405961461043,0.38200046115522746,0.37050086497966978,0.37899376745768709,0.38745462520720297,0.41560872011082622,0.4033415765247485,0.41227899588225581,0.42129784086934147,0,0,0,0,0,0,0,0,0,0.34280380254656267,0.35259078383874098,0.36245412631452234,0.38842705204344047,0.37258912536525279,0.38310847167374196,0.39371405256670872,0.42050060587804139,0.41319351019867773,0.4150810157454653,0.42627588149388385,0.45370971613936456,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(BV165<BV166,((BV161-(BV164*BV166))/BV166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(EH165<EH166,((EH161-(EH164*EH166))/EH166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(GT165<GT166,((GT161-(GT164*GT166))/GT166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal revision #1 - Periods where DSCR isn't achieved","AUD M",null,null,null,null,null,{"$f":"IF(J165<J166,J168,J163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16734830597439157,0.17370217985011785,0.17861323065929485,0.17797422544955899,0.31787084995286014,0.31801572671054518,0.32399298644724733,0.34954081211547877,0.34091637948728654,0.34761580833364214,0.35442405961461043,0.38200046115522746,0.37050086497966978,0.37899376745768709,0.38745462520720297,0.41560872011082622,0.4033415765247485,0.41227899588225581,0.42129784086934147,0.42401062706153358,0.42798240011449529,0.42984841196656243,0.42959410024489775,0.43145098648055785,0.43745727191746159,0.43715196082266916,0.43683951531969362,0.43861565820078202,0.34280380254656267,0.35259078383874098,0.36245412631452234,0.38842705204344047,0.37258912536525279,0.38310847167374196,0.39371405256670872,0.42050060587804139,0.41319351019867773,0.4150810157454653,0.42627588149388385,0.45370971613936456,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV165<BV166,BV168,BV163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH165<EH166,EH168,EH163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT165<GT166,GT168,GT163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly principal shortfall","AUD M",null,null,null,null,{"$f":"SUM(J170:IU170)","v":2.21451533314392},{"$f":"J163-J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22140973919220022,0.2152989075175282,0.21064156243570326,0.21371530235718106,7.8455396090031326E-2,8.0347107439599164E-2,7.4250418518673034E-2,5.0756413704142689E-2,6.5717450452684067E-2,5.8871069603397996E-2,5.1923822644843076E-2,2.6371037471071224E-2,4.4149421269581768E-2,3.5487603540497681E-2,2.6859349300308255E-2,6.8410147148406653E-4,1.9156622430774539E-2,1.0013679354054172E-2,7.885874474617971E-4,0,0,0,0,0,0,0,0,0,0.10168882361297304,9.2175787520509533E-2,8.2583753197860432E-2,5.8962309095148324E-2,8.1253187460994247E-2,7.0992232786104781E-2,6.06387099475591E-2,3.6167825306163914E-2,4.7776206726382442E-2,4.8163494400420448E-2,3.7191194836911579E-2,1.2024216011674804E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"BV163-BV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH163-EH169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT163-GT169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum debt servicing ","AUD M",null,null,null,null,null,{"$f":"IF(J166=0,0,J161/J166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0579784429606929,1.0734746920939535,1.0874826514921714,1.0860305939887371,1.2152557074876547,1.2139693332036958,1.2283445750762882,1.2524175627587664,1.2226088203913961,1.2375697952481626,1.2525753563357063,1.2785383991957755,1.2458477442837794,1.2623984987327557,1.2788418967688466,1.305232276812196,1.2717747167329678,1.2885453023644475,1.3053167036813962,1.3322519981080665,1.3152069592960776,1.3152343808777318,1.3323415012275797,1.3598338054023624,1.3250116091968771,1.3424603879559573,1.3599099463156994,1.3879710468478454,1.1867854493794394,1.2044065029143574,1.2220254293676729,1.246348442976043,1.2101303139570336,1.2282780385093583,1.246427238355202,1.2714215806002331,1.2529719879186778,1.2529990517191638,1.2715123183245689,1.2970056796944331,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV166=0,0,BV161/BV166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH166=0,0,EH161/EH166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT166=0,0,GT161/GT166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum principal addition","AUD M",null,null,null,null,null,{"$f":"IF(((J171-J164)-J169)<0,0,(J171-J164)-J169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3266726846886741E-17,0,0,5.5511151231257827E-17,0,0,0,0,0,0,1.1102230246251565E-16,5.5511151231257827E-17,1.1102230246251565E-16,0,0,5.5511151231257827E-17,0,0,2.6140312004341193E-2,1.6738414085143871E-2,1.6902233489251683E-2,2.675354320733947E-2,5.4466316357421107E-2,3.4799894534210007E-2,4.520534713274027E-2,5.5711424379019492E-2,8.4238523608159366E-2,5.5511151231257827E-17,0,0,0,0,0,5.5511151231257827E-17,0,5.5511151231257827E-17,0,1.1102230246251565E-16,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((BV171-BV164)-BV169)<0,0,(BV171-BV164)-BV169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((EH171-EH164)-EH169)<0,0,(EH171-EH164)-EH169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((GT171-GT164)-GT169)<0,0,(GT171-GT164)-GT169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal reallocation outstanding","AUD M",null,null,null,null,2.21451533314392,{"$f":"IF(SUM($J133:J133)=1,P_Shortfall_Paste1,I176)","v":0},{"$f":"IF(SUM($J133:K133)=1,P_Shortfall_Paste1,J176)","v":0},{"$f":"IF(SUM($J133:L133)=1,P_Shortfall_Paste1,K176)","v":0},{"$f":"IF(SUM($J133:M133)=1,P_Shortfall_Paste1,L176)","v":0},{"$f":"IF(SUM($J133:N133)=1,P_Shortfall_Paste1,M176)","v":0},{"$f":"IF(SUM($J133:O133)=1,P_Shortfall_Paste1,N176)","v":0},{"$f":"IF(SUM($J133:P133)=1,P_Shortfall_Paste1,O176)","v":0},{"$f":"IF(SUM($J133:Q133)=1,P_Shortfall_Paste1,P176)","v":0},{"$f":"IF(SUM($J133:R133)=1,P_Shortfall_Paste1,Q176)","v":0},{"$f":"IF(SUM($J133:S133)=1,P_Shortfall_Paste1,R176)","v":0},{"$f":"IF(SUM($J133:T133)=1,P_Shortfall_Paste1,S176)","v":0},{"$f":"IF(SUM($J133:U133)=1,P_Shortfall_Paste1,T176)","v":0},{"$f":"IF(SUM($J133:V133)=1,P_Shortfall_Paste1,U176)","v":0},{"$f":"IF(SUM($J133:W133)=1,P_Shortfall_Paste1,V176)","v":0},{"$f":"IF(SUM($J133:X133)=1,P_Shortfall_Paste1,W176)","v":2.21451533314392},{"$f":"IF(SUM($J133:Y133)=1,P_Shortfall_Paste1,X176)","v":2.21451533314392},{"$f":"IF(SUM($J133:Z133)=1,P_Shortfall_Paste1,Y176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AA133)=1,P_Shortfall_Paste1,Z176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AB133)=1,P_Shortfall_Paste1,AA176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AC133)=1,P_Shortfall_Paste1,AB176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AD133)=1,P_Shortfall_Paste1,AC176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AE133)=1,P_Shortfall_Paste1,AD176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AF133)=1,P_Shortfall_Paste1,AE176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AG133)=1,P_Shortfall_Paste1,AF176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AH133)=1,P_Shortfall_Paste1,AG176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AI133)=1,P_Shortfall_Paste1,AH176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AJ133)=1,P_Shortfall_Paste1,AI176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AK133)=1,P_Shortfall_Paste1,AJ176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AL133)=1,P_Shortfall_Paste1,AK176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AM133)=1,P_Shortfall_Paste1,AL176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AN133)=1,P_Shortfall_Paste1,AM176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AO133)=1,P_Shortfall_Paste1,AN176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AP133)=1,P_Shortfall_Paste1,AO176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AQ133)=1,P_Shortfall_Paste1,AP176)","v":2.21451533314392},{"$f":"IF(SUM($J133:AR133)=1,P_Shortfall_Paste1,AQ176)","v":2.1883750211395787},{"$f":"IF(SUM($J133:AS133)=1,P_Shortfall_Paste1,AR176)","v":2.1716366070544346},{"$f":"IF(SUM($J133:AT133)=1,P_Shortfall_Paste1,AS176)","v":2.1547343735651827},{"$f":"IF(SUM($J133:AU133)=1,P_Shortfall_Paste1,AT176)","v":2.1279808303578434},{"$f":"IF(SUM($J133:AV133)=1,P_Shortfall_Paste1,AU176)","v":2.0735145140004221},{"$f":"IF(SUM($J133:AW133)=1,P_Shortfall_Paste1,AV176)","v":2.0387146194662122},{"$f":"IF(SUM($J133:AX133)=1,P_Shortfall_Paste1,AW176)","v":1.993509272333472},{"$f":"IF(SUM($J133:AY133)=1,P_Shortfall_Paste1,AX176)","v":1.9377978479544524},{"$f":"IF(SUM($J133:AZ133)=1,P_Shortfall_Paste1,AY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BA133)=1,P_Shortfall_Paste1,AZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BB133)=1,P_Shortfall_Paste1,BA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BC133)=1,P_Shortfall_Paste1,BB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BD133)=1,P_Shortfall_Paste1,BC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BE133)=1,P_Shortfall_Paste1,BD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BF133)=1,P_Shortfall_Paste1,BE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BG133)=1,P_Shortfall_Paste1,BF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BH133)=1,P_Shortfall_Paste1,BG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BI133)=1,P_Shortfall_Paste1,BH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BJ133)=1,P_Shortfall_Paste1,BI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BK133)=1,P_Shortfall_Paste1,BJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BL133)=1,P_Shortfall_Paste1,BK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BM133)=1,P_Shortfall_Paste1,BL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BN133)=1,P_Shortfall_Paste1,BM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BO133)=1,P_Shortfall_Paste1,BN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BP133)=1,P_Shortfall_Paste1,BO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BQ133)=1,P_Shortfall_Paste1,BP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BR133)=1,P_Shortfall_Paste1,BQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BS133)=1,P_Shortfall_Paste1,BR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BT133)=1,P_Shortfall_Paste1,BS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BU133)=1,P_Shortfall_Paste1,BT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BV133)=1,P_Shortfall_Paste1,BU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BW133)=1,P_Shortfall_Paste1,BV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BX133)=1,P_Shortfall_Paste1,BW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BY133)=1,P_Shortfall_Paste1,BX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:BZ133)=1,P_Shortfall_Paste1,BY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CA133)=1,P_Shortfall_Paste1,BZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CB133)=1,P_Shortfall_Paste1,CA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CC133)=1,P_Shortfall_Paste1,CB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CD133)=1,P_Shortfall_Paste1,CC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CE133)=1,P_Shortfall_Paste1,CD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CF133)=1,P_Shortfall_Paste1,CE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CG133)=1,P_Shortfall_Paste1,CF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CH133)=1,P_Shortfall_Paste1,CG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CI133)=1,P_Shortfall_Paste1,CH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CJ133)=1,P_Shortfall_Paste1,CI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CK133)=1,P_Shortfall_Paste1,CJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CL133)=1,P_Shortfall_Paste1,CK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CM133)=1,P_Shortfall_Paste1,CL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CN133)=1,P_Shortfall_Paste1,CM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CO133)=1,P_Shortfall_Paste1,CN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CP133)=1,P_Shortfall_Paste1,CO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CQ133)=1,P_Shortfall_Paste1,CP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CR133)=1,P_Shortfall_Paste1,CQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CS133)=1,P_Shortfall_Paste1,CR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CT133)=1,P_Shortfall_Paste1,CS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CU133)=1,P_Shortfall_Paste1,CT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CV133)=1,P_Shortfall_Paste1,CU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CW133)=1,P_Shortfall_Paste1,CV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CX133)=1,P_Shortfall_Paste1,CW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CY133)=1,P_Shortfall_Paste1,CX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:CZ133)=1,P_Shortfall_Paste1,CY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DA133)=1,P_Shortfall_Paste1,CZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DB133)=1,P_Shortfall_Paste1,DA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DC133)=1,P_Shortfall_Paste1,DB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DD133)=1,P_Shortfall_Paste1,DC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DE133)=1,P_Shortfall_Paste1,DD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DF133)=1,P_Shortfall_Paste1,DE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DG133)=1,P_Shortfall_Paste1,DF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DH133)=1,P_Shortfall_Paste1,DG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DI133)=1,P_Shortfall_Paste1,DH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DJ133)=1,P_Shortfall_Paste1,DI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DK133)=1,P_Shortfall_Paste1,DJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DL133)=1,P_Shortfall_Paste1,DK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DM133)=1,P_Shortfall_Paste1,DL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DN133)=1,P_Shortfall_Paste1,DM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DO133)=1,P_Shortfall_Paste1,DN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DP133)=1,P_Shortfall_Paste1,DO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DQ133)=1,P_Shortfall_Paste1,DP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DR133)=1,P_Shortfall_Paste1,DQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DS133)=1,P_Shortfall_Paste1,DR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DT133)=1,P_Shortfall_Paste1,DS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DU133)=1,P_Shortfall_Paste1,DT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DV133)=1,P_Shortfall_Paste1,DU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DW133)=1,P_Shortfall_Paste1,DV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DX133)=1,P_Shortfall_Paste1,DW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DY133)=1,P_Shortfall_Paste1,DX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:DZ133)=1,P_Shortfall_Paste1,DY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EA133)=1,P_Shortfall_Paste1,DZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EB133)=1,P_Shortfall_Paste1,EA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EC133)=1,P_Shortfall_Paste1,EB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:ED133)=1,P_Shortfall_Paste1,EC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EE133)=1,P_Shortfall_Paste1,ED176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EF133)=1,P_Shortfall_Paste1,EE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EG133)=1,P_Shortfall_Paste1,EF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EH133)=1,P_Shortfall_Paste1,EG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EI133)=1,P_Shortfall_Paste1,EH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EJ133)=1,P_Shortfall_Paste1,EI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EK133)=1,P_Shortfall_Paste1,EJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EL133)=1,P_Shortfall_Paste1,EK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EM133)=1,P_Shortfall_Paste1,EL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EN133)=1,P_Shortfall_Paste1,EM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EO133)=1,P_Shortfall_Paste1,EN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EP133)=1,P_Shortfall_Paste1,EO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EQ133)=1,P_Shortfall_Paste1,EP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:ER133)=1,P_Shortfall_Paste1,EQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:ES133)=1,P_Shortfall_Paste1,ER176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:ET133)=1,P_Shortfall_Paste1,ES176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EU133)=1,P_Shortfall_Paste1,ET176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EV133)=1,P_Shortfall_Paste1,EU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EW133)=1,P_Shortfall_Paste1,EV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EX133)=1,P_Shortfall_Paste1,EW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EY133)=1,P_Shortfall_Paste1,EX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:EZ133)=1,P_Shortfall_Paste1,EY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FA133)=1,P_Shortfall_Paste1,EZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FB133)=1,P_Shortfall_Paste1,FA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FC133)=1,P_Shortfall_Paste1,FB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FD133)=1,P_Shortfall_Paste1,FC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FE133)=1,P_Shortfall_Paste1,FD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FF133)=1,P_Shortfall_Paste1,FE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FG133)=1,P_Shortfall_Paste1,FF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FH133)=1,P_Shortfall_Paste1,FG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FI133)=1,P_Shortfall_Paste1,FH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FJ133)=1,P_Shortfall_Paste1,FI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FK133)=1,P_Shortfall_Paste1,FJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FL133)=1,P_Shortfall_Paste1,FK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FM133)=1,P_Shortfall_Paste1,FL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FN133)=1,P_Shortfall_Paste1,FM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FO133)=1,P_Shortfall_Paste1,FN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FP133)=1,P_Shortfall_Paste1,FO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FQ133)=1,P_Shortfall_Paste1,FP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FR133)=1,P_Shortfall_Paste1,FQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FS133)=1,P_Shortfall_Paste1,FR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FT133)=1,P_Shortfall_Paste1,FS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FU133)=1,P_Shortfall_Paste1,FT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FV133)=1,P_Shortfall_Paste1,FU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FW133)=1,P_Shortfall_Paste1,FV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FX133)=1,P_Shortfall_Paste1,FW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FY133)=1,P_Shortfall_Paste1,FX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:FZ133)=1,P_Shortfall_Paste1,FY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GA133)=1,P_Shortfall_Paste1,FZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GB133)=1,P_Shortfall_Paste1,GA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GC133)=1,P_Shortfall_Paste1,GB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GD133)=1,P_Shortfall_Paste1,GC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GE133)=1,P_Shortfall_Paste1,GD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GF133)=1,P_Shortfall_Paste1,GE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GG133)=1,P_Shortfall_Paste1,GF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GH133)=1,P_Shortfall_Paste1,GG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GI133)=1,P_Shortfall_Paste1,GH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GJ133)=1,P_Shortfall_Paste1,GI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GK133)=1,P_Shortfall_Paste1,GJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GL133)=1,P_Shortfall_Paste1,GK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GM133)=1,P_Shortfall_Paste1,GL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GN133)=1,P_Shortfall_Paste1,GM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GO133)=1,P_Shortfall_Paste1,GN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GP133)=1,P_Shortfall_Paste1,GO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GQ133)=1,P_Shortfall_Paste1,GP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GR133)=1,P_Shortfall_Paste1,GQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GS133)=1,P_Shortfall_Paste1,GR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GT133)=1,P_Shortfall_Paste1,GS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GU133)=1,P_Shortfall_Paste1,GT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GV133)=1,P_Shortfall_Paste1,GU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GW133)=1,P_Shortfall_Paste1,GV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GX133)=1,P_Shortfall_Paste1,GW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GY133)=1,P_Shortfall_Paste1,GX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:GZ133)=1,P_Shortfall_Paste1,GY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HA133)=1,P_Shortfall_Paste1,GZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HB133)=1,P_Shortfall_Paste1,HA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HC133)=1,P_Shortfall_Paste1,HB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HD133)=1,P_Shortfall_Paste1,HC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HE133)=1,P_Shortfall_Paste1,HD176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HF133)=1,P_Shortfall_Paste1,HE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HG133)=1,P_Shortfall_Paste1,HF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HH133)=1,P_Shortfall_Paste1,HG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HI133)=1,P_Shortfall_Paste1,HH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HJ133)=1,P_Shortfall_Paste1,HI176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HK133)=1,P_Shortfall_Paste1,HJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HL133)=1,P_Shortfall_Paste1,HK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HM133)=1,P_Shortfall_Paste1,HL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HN133)=1,P_Shortfall_Paste1,HM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HO133)=1,P_Shortfall_Paste1,HN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HP133)=1,P_Shortfall_Paste1,HO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HQ133)=1,P_Shortfall_Paste1,HP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HR133)=1,P_Shortfall_Paste1,HQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HS133)=1,P_Shortfall_Paste1,HR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HT133)=1,P_Shortfall_Paste1,HS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HU133)=1,P_Shortfall_Paste1,HT176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HV133)=1,P_Shortfall_Paste1,HU176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HW133)=1,P_Shortfall_Paste1,HV176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HX133)=1,P_Shortfall_Paste1,HW176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HY133)=1,P_Shortfall_Paste1,HX176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:HZ133)=1,P_Shortfall_Paste1,HY176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IA133)=1,P_Shortfall_Paste1,HZ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IB133)=1,P_Shortfall_Paste1,IA176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IC133)=1,P_Shortfall_Paste1,IB176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:ID133)=1,P_Shortfall_Paste1,IC176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IE133)=1,P_Shortfall_Paste1,ID176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IF133)=1,P_Shortfall_Paste1,IE176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IG133)=1,P_Shortfall_Paste1,IF176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IH133)=1,P_Shortfall_Paste1,IG176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:II133)=1,P_Shortfall_Paste1,IH176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IJ133)=1,P_Shortfall_Paste1,II176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IK133)=1,P_Shortfall_Paste1,IJ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IL133)=1,P_Shortfall_Paste1,IK176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IM133)=1,P_Shortfall_Paste1,IL176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IN133)=1,P_Shortfall_Paste1,IM176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IO133)=1,P_Shortfall_Paste1,IN176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IP133)=1,P_Shortfall_Paste1,IO176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IQ133)=1,P_Shortfall_Paste1,IP176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IR133)=1,P_Shortfall_Paste1,IQ176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IS133)=1,P_Shortfall_Paste1,IR176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IT133)=1,P_Shortfall_Paste1,IS176)","v":1.8535593243462931},{"$f":"IF(SUM($J133:IU133)=1,P_Shortfall_Paste1,IT176)","v":1.8535593243462931}]
[null,null,"Amount reallocated","AUD M",null,null,null,null,null,{"$f":"MIN(J174,J172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3266726846886741E-17,0,0,5.5511151231257827E-17,0,0,0,0,0,0,1.1102230246251565E-16,5.5511151231257827E-17,1.1102230246251565E-16,0,0,5.5511151231257827E-17,0,0,2.6140312004341193E-2,1.6738414085143871E-2,1.6902233489251683E-2,2.675354320733947E-2,5.4466316357421107E-2,3.4799894534210007E-2,4.520534713274027E-2,5.5711424379019492E-2,8.4238523608159366E-2,5.5511151231257827E-17,0,0,0,0,0,5.5511151231257827E-17,0,5.5511151231257827E-17,0,1.1102230246251565E-16,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV174,BV172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH174,EH172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT174,GT172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining reallocation","AUD M",null,null,null,null,null,{"$f":"J174-J175","v":0},{"$f":"K174-K175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X174-X175","v":2.21451533314392},2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,{"$f":"AC174-AC175","v":2.21451533314392},2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.21451533314392,2.1883750211395787,2.1716366070544346,2.1547343735651827,2.1279808303578434,2.0735145140004221,2.0387146194662122,1.993509272333472,1.9377978479544524,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,{"$f":"BW174-BW175","v":1.8535593243462931},1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,{"$f":"EI174-EI175","v":1.8535593243462931},1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,{"$f":"GU174-GU175","v":1.8535593243462931},1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931,1.8535593243462931]
[]
[null,null,"Principal revision #2 - Shortfall reallocation of principal to achieve min DSCR","AUD M",null,null,null,null,{"$f":"SUM(J178:IU178)","v":15.199846501512676},{"$f":"(J169+J175)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(X169+X175)*debtsculpt_f1","v":0.16734830597439157},{"$f":"(Y169+Y175)*debtsculpt_f1","v":0.17370217985011793},0.17861323065929485,0.17797422544955899,0.31787084995286019,0.31801572671054518,0.32399298644724733,0.34954081211547877,0.34091637948728654,0.34761580833364214,0.35442405961461043,0.38200046115522757,0.37050086497966983,0.3789937674576872,0.38745462520720297,0.41560872011082622,0.40334157652474856,0.41227899588225581,0.42129784086934147,0.45015093906587478,0.44472081419963916,0.44675064545581411,0.45634764345223722,0.48591730283797896,0.4722571664516716,0.48235730795540943,0.49255093969871311,0.52285418180894139,0.34280380254656273,0.35259078383874098,0.36245412631452234,0.38842705204344047,0.37258912536525279,0.38310847167374196,0.39371405256670877,0.42050060587804139,0.41319351019867778,0.4150810157454653,0.42627588149388396,0.45370971613936462,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV169+BV175)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH169+EH175)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT169+GT175)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J179:IU179)","v":34.924890237041097},{"$f":"(J189*J139)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.89063013698630134,0.89977251224383559,0.9088694208328767,0.90805636853917815,0.89738485753479447,0.8959536064931507,0.90435158862904108,0.90287675064328765,0.88169244090410959,0.88995398691452055,0.89815129672109584,0.89653793804054793,0.87534687930410959,0.88340473127506847,0.89138727156164377,0.88962355670136983,0.86843314020821927,0.87626630648219173,0.88401886281205477,0.88210105904219172,0.8704861450964384,0.8684837354219177,0.87599385777534244,0.87391650256438347,0.85275444274520551,0.86010308000054791,0.86735900661698628,0.86511686503890406,0.84398164683287669,0.85181571907561648,0.85957130305315066,0.85792139093260267,0.83754118859178084,0.84516956683561639,0.8527131857884932,0.85092097472219175,0.83977847772000003,0.83791803597369852,0.84523643683068495,0.84329596355506853,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV189*BV139)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH189*EH139)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT189*GT139)*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Debt Servicing","AUD M",null,"Min Check",null,null,50.124736738553779,{"$f":"(SUM(J178:J179))*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0579784429606929,1.0734746920939535,1.0874826514921716,1.0860305939887371,1.2152557074876547,1.2139693332036958,1.2283445750762885,1.2524175627587664,1.2226088203913961,1.2375697952481626,1.2525753563357063,1.2785383991957755,1.2458477442837794,1.2623984987327557,1.2788418967688466,1.305232276812196,1.2717747167329678,1.2885453023644475,1.3053167036813962,{"$f":"(SUM(AQ178:AQ179))*debtsculpt_f1","v":1.3322519981080665},1.3152069592960776,1.3152343808777318,1.3323415012275797,1.3598338054023624,1.3250116091968771,1.3424603879559573,1.3599099463156994,1.3879710468478454,1.1867854493794394,1.2044065029143574,1.2220254293676729,1.2463484429760432,1.2101303139570336,1.2282780385093583,1.246427238355202,1.2714215806002331,1.2529719879186778,1.2529990517191638,1.2715123183245689,1.2970056796944331,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(BV178:BV179))*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(EH178:EH179))*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(GT178:GT179))*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR Check","x",null,{"$f":"_xlfn.MINIFS($J$181:$IU$181,$J$133:$IU$133,1)","v":1.3999999999999997},null,null,null,{"$f":"IF(J180=0,0,J161/J180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.3999999999999997,1.4,1.4,1.4,1.3999999999999997,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"IF(AQ180=0,0,AQ161/AQ180)","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4000000000000001,1.4000000000000001,1.3999999999999997,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV180=0,0,BV161/BV180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH180=0,0,EH161/EH180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT180=0,0,GT161/GT180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sufficient CFADS to Sculpt","Check",null,null,null,null,{"$f":"SUM(J182:IU182)","v":0},{"$f":"IF(AND(J181<J166,J169<=0),1,0)*J133*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV181<BV166,BV169<=0),1,0)*BV133*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH181<EH166,EH169<=0),1,0)*EH133*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GT181<GT166,GT169<=0),1,0)*GT133*debtsculpt_f1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,"Margin"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Base rate","% p.a.",{"$f":"SUMIFS(Inputs!$G$456:$K$456,Inputs!$G$448:$K$448,$B186)","v":1.1560000000000001E-2},null,null,null,null,{"$f":"$E186*J$9","v":0},{"$f":"$E186*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,{"$f":"$E186*BW$9","v":1.1560000000000001E-2},1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,{"$f":"$E186*EI$9","v":1.1560000000000001E-2},1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,{"$f":"$E186*GK$9","v":1.1560000000000001E-2},1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,{"$f":"$E186*HJ$9","v":1.1560000000000001E-2},1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,1.1560000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E186*IM$9","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$131,NHFIC_DebtFacilities,0))","v":1},"Margin","% p.a.",{"$f":"SUMIFS(Inputs!$G$457:$K$457,Inputs!$G$448:$K$448,$B187)","v":6.4999999999999997E-3},null,null,null,null,{"$f":"$E187*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.a.",null,null,null,null,null,{"$f":"SUM(J186:J187)","v":0},{"$f":"SUM(K186:K187)","v":0},{"$f":"SUM(L186:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,{"$f":"SUM(BX186:BX187)","v":1.806E-2},1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,{"$f":"SUM(EJ186:EJ187)","v":1.806E-2},1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,{"$f":"SUM(GJ186:GJ187)","v":1.806E-2},1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,{"$f":"SUM(HI186:HI187)","v":1.806E-2},1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,1.806E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL186:IL187)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU186:IU187)","v":0}]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J188*J$12/Days_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"AP188*AP$12/Days_Yr","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"BV188*BV$12/Days_Yr","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"DB188*DB$12/Days_Yr","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"EH188*EH$12/Days_Yr","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"FN188*FN$12/Days_Yr","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,{"$f":"GJ188*GJ$12/Days_Yr","v":4.4531506849315068E-3},4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,{"$f":"HI188*HI$12/Days_Yr","v":4.5026301369863013E-3},4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL188*IL$12/Days_Yr","v":0},0,0,0,0,0,0,0,0,{"$f":"IU188*IU$12/Days_Yr","v":0}]
[]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"QFS!J$85*J133","v":0},{"$f":"QFS!K$85*K133","v":0},{"$f":"QFS!L$85*L133","v":0},{"$f":"QFS!M$85*M133","v":0},{"$f":"QFS!N$85*N133","v":0},{"$f":"QFS!O$85*O133","v":0},{"$f":"QFS!P$85*P133","v":0},{"$f":"QFS!Q$85*Q133","v":0},{"$f":"QFS!R$85*R133","v":0},{"$f":"QFS!S$85*S133","v":0},{"$f":"QFS!T$85*T133","v":0},{"$f":"QFS!U$85*U133","v":0},{"$f":"QFS!V$85*V133","v":0},{"$f":"QFS!W$85*W133","v":0},{"$f":"QFS!X$85*X133","v":1.481168175479058},{"$f":"QFS!Y$85*Y133","v":1.5028628954602012},{"$f":"QFS!Z$85*Z133","v":1.5224756995436703},{"$f":"QFS!AA$85*AA133","v":1.5204462999885988},{"$f":"QFS!AB$85*AB133","v":1.7013666878758238},{"$f":"QFS!AC$85*AC133","v":1.6995727809958654},{"$f":"QFS!AD$85*AD133","v":1.7197086369750141},{"$f":"QFS!AE$85*AE133","v":1.7534245842901612},{"$f":"QFS!AF$85*AF133","v":1.7117082539789488},{"$f":"QFS!AG$85*AG133","v":1.7326743843602097},{"$f":"QFS!AH$85*AH133","v":1.7536671662790022},{"$f":"QFS!AI$85*AI133","v":1.7900259599564579},{"$f":"QFS!AJ$85*AJ133","v":1.7442639654746772},{"$f":"QFS!AK$85*AK133","v":1.7674376732355426},{"$f":"QFS!AL$85*AL133","v":1.7904572625514974},{"$f":"QFS!AM$85*AM133","v":1.8274025855117055},{"$f":"QFS!AN$85*AN133","v":1.7805601995511369},{"$f":"QFS!AO$85*AO133","v":1.8040397810727464},{"$f":"QFS!AP$85*AP133","v":1.8275207999460887},{"$f":"QFS!AQ$85*AQ133","v":1.8652309280426331},{"$f":"QFS!AR$85*AR133","v":1.8413684512268864},{"$f":"QFS!AS$85*AS133","v":1.8414082003413081},{"$f":"QFS!AT$85*AT133","v":1.8653605005664222},{"$f":"QFS!AU$85*AU133","v":1.9038516995282004},{"$f":"QFS!AV$85*AV133","v":1.8551011789057983},{"$f":"QFS!AW$85*AW133","v":1.8795326430681116},{"$f":"QFS!AX$85*AX133","v":1.9039655660669392},{"$f":"QFS!AY$85*AY133","v":1.9432542453231496},{"$f":"QFS!AZ$85*AZ133","v":1.6615962276964351},{"$f":"QFS!BA$85*BA133","v":1.6862701521070218},{"$f":"QFS!BB$85*BB133","v":1.7109398337819968},{"$f":"QFS!BC$85*BC133","v":1.744993027058255},{"$f":"QFS!BD$85*BD133","v":1.6942855645265127},{"$f":"QFS!BE$85*BE133","v":1.7196923951198044},{"$f":"QFS!BF$85*BF133","v":1.7451008084111461},{"$f":"QFS!BG$85*BG133","v":1.7800911220486044},{"$f":"QFS!BH$85*BH133","v":1.7542597307297234},{"$f":"QFS!BI$85*BI133","v":1.7542965052182422},{"$f":"QFS!BJ$85*BJ133","v":1.78021497955942},{"$f":"QFS!BK$85*BK133","v":1.8159050342662897},{"$f":"QFS!BL$85*BL133","v":0},{"$f":"QFS!BM$85*BM133","v":0},{"$f":"QFS!BN$85*BN133","v":0},{"$f":"QFS!BO$85*BO133","v":0},{"$f":"QFS!BP$85*BP133","v":0},{"$f":"QFS!BQ$85*BQ133","v":0},{"$f":"QFS!BR$85*BR133","v":0},{"$f":"QFS!BS$85*BS133","v":0},{"$f":"QFS!BT$85*BT133","v":0},{"$f":"QFS!BU$85*BU133","v":0},{"$f":"QFS!BV$85*BV133","v":0},{"$f":"QFS!BW$85*BW133","v":0},{"$f":"QFS!BX$85*BX133","v":0},{"$f":"QFS!BY$85*BY133","v":0},{"$f":"QFS!BZ$85*BZ133","v":0},{"$f":"QFS!CA$85*CA133","v":0},{"$f":"QFS!CB$85*CB133","v":0},{"$f":"QFS!CC$85*CC133","v":0},{"$f":"QFS!CD$85*CD133","v":0},{"$f":"QFS!CE$85*CE133","v":0},{"$f":"QFS!CF$85*CF133","v":0},{"$f":"QFS!CG$85*CG133","v":0},{"$f":"QFS!CH$85*CH133","v":0},{"$f":"QFS!CI$85*CI133","v":0},{"$f":"QFS!CJ$85*CJ133","v":0},{"$f":"QFS!CK$85*CK133","v":0},{"$f":"QFS!CL$85*CL133","v":0},{"$f":"QFS!CM$85*CM133","v":0},{"$f":"QFS!CN$85*CN133","v":0},{"$f":"QFS!CO$85*CO133","v":0},{"$f":"QFS!CP$85*CP133","v":0},{"$f":"QFS!CQ$85*CQ133","v":0},{"$f":"QFS!CR$85*CR133","v":0},{"$f":"QFS!CS$85*CS133","v":0},{"$f":"QFS!CT$85*CT133","v":0},{"$f":"QFS!CU$85*CU133","v":0},{"$f":"QFS!CV$85*CV133","v":0},{"$f":"QFS!CW$85*CW133","v":0},{"$f":"QFS!CX$85*CX133","v":0},{"$f":"QFS!CY$85*CY133","v":0},{"$f":"QFS!CZ$85*CZ133","v":0},{"$f":"QFS!DA$85*DA133","v":0},{"$f":"QFS!DB$85*DB133","v":0},{"$f":"QFS!DC$85*DC133","v":0},{"$f":"QFS!DD$85*DD133","v":0},{"$f":"QFS!DE$85*DE133","v":0},{"$f":"QFS!DF$85*DF133","v":0},{"$f":"QFS!DG$85*DG133","v":0},{"$f":"QFS!DH$85*DH133","v":0},{"$f":"QFS!DI$85*DI133","v":0},{"$f":"QFS!DJ$85*DJ133","v":0},{"$f":"QFS!DK$85*DK133","v":0},{"$f":"QFS!DL$85*DL133","v":0},{"$f":"QFS!DM$85*DM133","v":0},{"$f":"QFS!DN$85*DN133","v":0},{"$f":"QFS!DO$85*DO133","v":0},{"$f":"QFS!DP$85*DP133","v":0},{"$f":"QFS!DQ$85*DQ133","v":0},{"$f":"QFS!DR$85*DR133","v":0},{"$f":"QFS!DS$85*DS133","v":0},{"$f":"QFS!DT$85*DT133","v":0},{"$f":"QFS!DU$85*DU133","v":0},{"$f":"QFS!DV$85*DV133","v":0},{"$f":"QFS!DW$85*DW133","v":0},{"$f":"QFS!DX$85*DX133","v":0},{"$f":"QFS!DY$85*DY133","v":0},{"$f":"QFS!DZ$85*DZ133","v":0},{"$f":"QFS!EA$85*EA133","v":0},{"$f":"QFS!EB$85*EB133","v":0},{"$f":"QFS!EC$85*EC133","v":0},{"$f":"QFS!ED$85*ED133","v":0},{"$f":"QFS!EE$85*EE133","v":0},{"$f":"QFS!EF$85*EF133","v":0},{"$f":"QFS!EG$85*EG133","v":0},{"$f":"QFS!EH$85*EH133","v":0},{"$f":"QFS!EI$85*EI133","v":0},{"$f":"QFS!EJ$85*EJ133","v":0},{"$f":"QFS!EK$85*EK133","v":0},{"$f":"QFS!EL$85*EL133","v":0},{"$f":"QFS!EM$85*EM133","v":0},{"$f":"QFS!EN$85*EN133","v":0},{"$f":"QFS!EO$85*EO133","v":0},{"$f":"QFS!EP$85*EP133","v":0},{"$f":"QFS!EQ$85*EQ133","v":0},{"$f":"QFS!ER$85*ER133","v":0},{"$f":"QFS!ES$85*ES133","v":0},{"$f":"QFS!ET$85*ET133","v":0},{"$f":"QFS!EU$85*EU133","v":0},{"$f":"QFS!EV$85*EV133","v":0},{"$f":"QFS!EW$85*EW133","v":0},{"$f":"QFS!EX$85*EX133","v":0},{"$f":"QFS!EY$85*EY133","v":0},{"$f":"QFS!EZ$85*EZ133","v":0},{"$f":"QFS!FA$85*FA133","v":0},{"$f":"QFS!FB$85*FB133","v":0},{"$f":"QFS!FC$85*FC133","v":0},{"$f":"QFS!FD$85*FD133","v":0},{"$f":"QFS!FE$85*FE133","v":0},{"$f":"QFS!FF$85*FF133","v":0},{"$f":"QFS!FG$85*FG133","v":0},{"$f":"QFS!FH$85*FH133","v":0},{"$f":"QFS!FI$85*FI133","v":0},{"$f":"QFS!FJ$85*FJ133","v":0},{"$f":"QFS!FK$85*FK133","v":0},{"$f":"QFS!FL$85*FL133","v":0},{"$f":"QFS!FM$85*FM133","v":0},{"$f":"QFS!FN$85*FN133","v":0},{"$f":"QFS!FO$85*FO133","v":0},{"$f":"QFS!FP$85*FP133","v":0},{"$f":"QFS!FQ$85*FQ133","v":0},{"$f":"QFS!FR$85*FR133","v":0},{"$f":"QFS!FS$85*FS133","v":0},{"$f":"QFS!FT$85*FT133","v":0},{"$f":"QFS!FU$85*FU133","v":0},{"$f":"QFS!FV$85*FV133","v":0},{"$f":"QFS!FW$85*FW133","v":0},{"$f":"QFS!FX$85*FX133","v":0},{"$f":"QFS!FY$85*FY133","v":0},{"$f":"QFS!FZ$85*FZ133","v":0},{"$f":"QFS!GA$85*GA133","v":0},{"$f":"QFS!GB$85*GB133","v":0},{"$f":"QFS!GC$85*GC133","v":0},{"$f":"QFS!GD$85*GD133","v":0},{"$f":"QFS!GE$85*GE133","v":0},{"$f":"QFS!GF$85*GF133","v":0},{"$f":"QFS!GG$85*GG133","v":0},{"$f":"QFS!GH$85*GH133","v":0},{"$f":"QFS!GI$85*GI133","v":0},{"$f":"QFS!GJ$85*GJ133","v":0},{"$f":"QFS!GK$85*GK133","v":0},{"$f":"QFS!GL$85*GL133","v":0},{"$f":"QFS!GM$85*GM133","v":0},{"$f":"QFS!GN$85*GN133","v":0},{"$f":"QFS!GO$85*GO133","v":0},{"$f":"QFS!GP$85*GP133","v":0},{"$f":"QFS!GQ$85*GQ133","v":0},{"$f":"QFS!GR$85*GR133","v":0},{"$f":"QFS!GS$85*GS133","v":0},{"$f":"QFS!GT$85*GT133","v":0},{"$f":"QFS!GU$85*GU133","v":0},{"$f":"QFS!GV$85*GV133","v":0},{"$f":"QFS!GW$85*GW133","v":0},{"$f":"QFS!GX$85*GX133","v":0},{"$f":"QFS!GY$85*GY133","v":0},{"$f":"QFS!GZ$85*GZ133","v":0},{"$f":"QFS!HA$85*HA133","v":0},{"$f":"QFS!HB$85*HB133","v":0},{"$f":"QFS!HC$85*HC133","v":0},{"$f":"QFS!HD$85*HD133","v":0},{"$f":"QFS!HE$85*HE133","v":0},{"$f":"QFS!HF$85*HF133","v":0},{"$f":"QFS!HG$85*HG133","v":0},{"$f":"QFS!HH$85*HH133","v":0},{"$f":"QFS!HI$85*HI133","v":0},{"$f":"QFS!HJ$85*HJ133","v":0},{"$f":"QFS!HK$85*HK133","v":0},{"$f":"QFS!HL$85*HL133","v":0},{"$f":"QFS!HM$85*HM133","v":0},{"$f":"QFS!HN$85*HN133","v":0},{"$f":"QFS!HO$85*HO133","v":0},{"$f":"QFS!HP$85*HP133","v":0},{"$f":"QFS!HQ$85*HQ133","v":0},{"$f":"QFS!HR$85*HR133","v":0},{"$f":"QFS!HS$85*HS133","v":0},{"$f":"QFS!HT$85*HT133","v":0},{"$f":"QFS!HU$85*HU133","v":0},{"$f":"QFS!HV$85*HV133","v":0},{"$f":"QFS!HW$85*HW133","v":0},{"$f":"QFS!HX$85*HX133","v":0},{"$f":"QFS!HY$85*HY133","v":0},{"$f":"QFS!HZ$85*HZ133","v":0},{"$f":"QFS!IA$85*IA133","v":0},{"$f":"QFS!IB$85*IB133","v":0},{"$f":"QFS!IC$85*IC133","v":0},{"$f":"QFS!ID$85*ID133","v":0},{"$f":"QFS!IE$85*IE133","v":0},{"$f":"QFS!IF$85*IF133","v":0},{"$f":"QFS!IG$85*IG133","v":0},{"$f":"QFS!IH$85*IH133","v":0},{"$f":"QFS!II$85*II133","v":0},{"$f":"QFS!IJ$85*IJ133","v":0},{"$f":"QFS!IK$85*IK133","v":0},{"$f":"QFS!IL$85*IL133","v":0},{"$f":"QFS!IM$85*IM133","v":0},{"$f":"QFS!IN$85*IN133","v":0},{"$f":"QFS!IO$85*IO133","v":0},{"$f":"QFS!IP$85*IP133","v":0},{"$f":"QFS!IQ$85*IQ133","v":0},{"$f":"QFS!IR$85*IR133","v":0},{"$f":"QFS!IS$85*IS133","v":0},{"$f":"QFS!IT$85*IT133","v":0},{"$f":"QFS!IU$85*IU133","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J192:IU192)","v":15.199846501512676},{"$f":"-J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16734830597439157,0.17370217985011793,0.17861323065929485,0.17797422544955899,0.31787084995286019,0.31801572671054518,0.32399298644724733,0.34954081211547877,0.34091637948728654,0.34761580833364214,0.35442405961461043,0.38200046115522757,0.37050086497966983,0.3789937674576872,0.38745462520720297,0.41560872011082622,0.40334157652474856,0.41227899588225581,0.42129784086934147,0.45015093906587478,0.44472081419963916,0.44675064545581411,0.45634764345223722,0.48591730283797896,0.4722571664516716,0.48235730795540943,0.49255093969871311,0.52285418180894139,0.34280380254656273,0.35259078383874098,0.36245412631452234,0.38842705204344047,0.37258912536525279,0.38310847167374196,0.39371405256670877,0.42050060587804139,0.41319351019867778,0.4150810157454653,0.42627588149388396,0.45370971613936462,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GT142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest during operations","AUD M",null,null,null,null,{"$f":"SUM(J193:IU193)","v":34.924890237041097},{"$f":"(J189*J139)*J133","v":0},{"$f":"(K189*K139)*K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.89063013698630134,0.89977251224383559,0.9088694208328767,0.90805636853917815,0.89738485753479447,0.8959536064931507,0.90435158862904108,0.90287675064328765,0.88169244090410959,0.88995398691452055,0.89815129672109584,0.89653793804054793,0.87534687930410959,0.88340473127506847,0.89138727156164377,0.88962355670136983,0.86843314020821927,0.87626630648219173,0.88401886281205477,0.88210105904219172,0.8704861450964384,0.8684837354219177,0.87599385777534244,0.87391650256438347,0.85275444274520551,0.86010308000054791,0.86735900661698628,0.86511686503890406,0.84398164683287669,0.85181571907561648,0.85957130305315066,0.85792139093260267,0.83754118859178084,0.84516956683561639,0.8527131857884932,0.85092097472219175,0.83977847772000003,0.83791803597369852,0.84523643683068495,0.84329596355506853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189*BW139)*BW133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189*EI139)*EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189*GU139)*GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total debt service","AUD M",null,null,null,null,50.124736738553779,{"$f":"SUM(J192:J193)","v":0},{"$f":"SUM(K192:K193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0579784429606929,1.0734746920939535,1.0874826514921716,1.0860305939887371,1.2152557074876547,1.2139693332036958,1.2283445750762885,1.2524175627587664,1.2226088203913961,1.2375697952481626,1.2525753563357063,1.2785383991957755,1.2458477442837794,1.2623984987327557,1.2788418967688466,1.305232276812196,1.2717747167329678,1.2885453023644475,1.3053167036813962,1.3322519981080665,1.3152069592960776,1.3152343808777318,1.3323415012275797,1.3598338054023624,1.3250116091968771,1.3424603879559573,1.3599099463156994,1.3879710468478454,1.1867854493794394,1.2044065029143574,1.2220254293676729,1.2463484429760432,1.2101303139570336,1.2282780385093583,1.246427238355202,1.2714215806002331,1.2529719879186778,1.2529990517191638,1.2715123183245689,1.2970056796944331,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW192:BW193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI192:EI193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ192:GJ193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI192:HI193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL192:IL193)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU192:IU193)","v":0}]
[null,null,null,null,null,"Min","Avg"]
[null,null,"DSCR - NHFIC Facility 1",null,null,{"$f":"_xlfn.MINIFS($J$196:$IU$196,$J$133:$IU$133,1)","v":1.4},{"$f":"AVERAGEIFS($J$196:$IU$196,$J$133:$IU$133,1)","v":1.399999999999999},null,null,{"$f":"ROUND(IF(J194=0,0,J191/J194),2)","v":0},{"$f":"ROUND(IF(K194=0,0,K191/K194),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(BW194=0,0,BW191/BW194),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(EI194=0,0,EI191/EI194),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(GU194=0,0,GU191/GU194),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J197:IU197)","v":0},{"$f":"IF(J196<J766,1,0)*J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV196<BV766,1,0)*BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH196<EH766,1,0)*EH133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT196<GT766,1,0)*GT133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"}]
[null,null,"Flags / Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$199,NHFIC_DebtFacilities,0))","v":2},"Debt flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$55:J$59,$B$55:$B$59,$B201)","v":0},{"$f":"SUMIFS(K$55:K$59,$B$55:$B$59,$B201)","v":0},{"$f":"SUMIFS(L$55:L$59,$B$55:$B$59,$B201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIFS(BW$55:BW$59,$B$55:$B$59,$B201)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$55:EI$59,$B$55:$B$59,$B201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$55:GU$59,$B$55:$B$59,$B201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$199,NHFIC_DebtFacilities,0))","v":2},"Debt counters","Num",null,null,null,null,null,{"$f":"J134-SUMIFS(J$62:J$66,$B$62:$B$66,$B202)","v":201},201,201,201,201,201,201,201,201,201,201,201,201,201,200,199,198,197,196,195,194,193,192,191,190,189,188,187,186,185,184,183,182,181,180,179,178,177,176,175,174,173,172,171,170,169,168,167,166,165,164,163,162,161,160,159,158,157,156,155,154,153,152,151,{"$f":"BV134-SUMIFS(BV$62:BV$66,$B$62:$B$66,$B202)","v":150},149,148,147,146,145,144,143,142,141,140,139,138,137,136,135,134,133,132,131,130,129,128,127,126,125,124,123,122,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,{"$f":"EH134-SUMIFS(EH$62:EH$66,$B$62:$B$66,$B202)","v":121},121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,{"$f":"GT134-SUMIFS(GT$62:GT$66,$B$62:$B$66,$B202)","v":121},121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$199,NHFIC_DebtFacilities,0))","v":2},"Debt commencement flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$73,$B$69:$B$73,$B203)","v":0},{"$f":"SUMIFS(K$69:K$73,$B$69:$B$73,$B203)","v":0},{"$f":"SUMIFS(L$69:L$73,$B$69:$B$73,$B203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$69:BW$73,$B$69:$B$73,$B203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$69:EI$73,$B$69:$B$73,$B203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$69:GU$73,$B$69:$B$73,$B203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$199,NHFIC_DebtFacilities,0))","v":2},"Debt end flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$76:J$80,$B$76:$B$80,$B204)","v":0},{"$f":"SUMIFS(K$76:K$80,$B$76:$B$80,$B204)","v":0},{"$f":"SUMIFS(L$76:L$80,$B$76:$B$80,$B204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$76:BW$80,$B$76:$B$80,$B204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$76:EI$80,$B$76:$B$80,$B204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$76:GU$80,$B$76:$B$80,$B204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Live - Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I213","v":0},{"$f":"J213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ213","v":0},184.80017000000001,184.57060999999999,184.33233000000001,184.08525,183.81076999999999,183.55041,183.28071,183.00157999999999,182.69433000000001,182.40191999999999,182.09952999999999,{"$f":"BV213","v":181.78706},181.44576000000001,181.11125999999999,180.77484000000001,180.42768000000001,180.05095,179.69058999999999,179.31890000000001,178.93577999999999,178.52233000000001,178.12602999999999,177.71770000000001,177.29722000000001,176.84564,176.41203999999999,175.96567999999999,175.50642999999999,175.01527999999999,174.53211999999999,174.04621,173.54664,173.01436000000001,172.50181000000001,171.97496000000001,171.43365,170.8588,170.30457999999999,169.73524,169.15063000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI213","v":0},{"$f":"GJ213","v":0},{"$f":"GK213","v":0},{"$f":"GL213","v":0},{"$f":"GM213","v":0},{"$f":"GN213","v":0},{"$f":"GO213","v":0},{"$f":"GP213","v":0},{"$f":"GQ213","v":0},{"$f":"GR213","v":0},{"$f":"GS213","v":0},{"$f":"GT213","v":0},{"$f":"GU213","v":0},{"$f":"GV213","v":0},{"$f":"GW213","v":0},{"$f":"GX213","v":0},{"$f":"GY213","v":0},{"$f":"GZ213","v":0},{"$f":"HA213","v":0},{"$f":"HB213","v":0},{"$f":"HC213","v":0},{"$f":"HD213","v":0},{"$f":"HE213","v":0},{"$f":"HF213","v":0},{"$f":"HG213","v":0},{"$f":"HH213","v":0},{"$f":"HI213","v":0},{"$f":"HJ213","v":0},{"$f":"HK213","v":0},{"$f":"HL213","v":0},{"$f":"HM213","v":0},{"$f":"HN213","v":0},{"$f":"HO213","v":0},{"$f":"HP213","v":0},{"$f":"HQ213","v":0},{"$f":"HR213","v":0},{"$f":"HS213","v":0},{"$f":"HT213","v":0},{"$f":"HU213","v":0},{"$f":"HV213","v":0},{"$f":"HW213","v":0},{"$f":"HX213","v":0},{"$f":"HY213","v":0},{"$f":"HZ213","v":0},{"$f":"IA213","v":0},{"$f":"IB213","v":0},{"$f":"IC213","v":0},{"$f":"ID213","v":0},{"$f":"IE213","v":0},{"$f":"IF213","v":0},{"$f":"IG213","v":0},{"$f":"IH213","v":0},{"$f":"II213","v":0},{"$f":"IJ213","v":0},{"$f":"IK213","v":0},{"$f":"IL213","v":0},{"$f":"IM213","v":0},{"$f":"IN213","v":0},{"$f":"IO213","v":0},{"$f":"IP213","v":0},{"$f":"IQ213","v":0},{"$f":"IR213","v":0},{"$f":"IS213","v":0},0]
[null,null,"Sales reserve account release","AUD M",null,null,null,null,{"$f":"SUM(J208:IU208)","v":0},{"$f":"J$117*J204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$117*BK204","v":0},{"$f":"BL$117*BL204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DX$117*DX204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ$117*GJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI$117*HI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL$117*IL204","v":0},0,0,0,0,0,0,0,0,{"$f":"IU$117*IU204","v":0}]
[null,null,"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J209:IU209)","v":184.80017028386064},{"$f":"IF(J203=1,-J144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184.80017028386064,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV203=1,-BV144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH203=1,-EH144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT203=1,-GT144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,-16.268583402674995,{"$f":"IF(debtsculpt_f2=1,J224,J218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f2=1,BK224,BK218)","v":0},{"$f":"IF(debtsculpt_f2=1,BL224,BL218)","v":-0.22956134788281213},-0.23828423738342916,-0.24708415194892153,-0.27447891038326855,-0.2603574152201904,-0.26970124507071419,-0.27913304393943417,-0.30724530189219723,-0.29240632677545597,-0.30238969054899423,{"$f":"IF(debtsculpt_f2=1,BV224,BV218)","v":-0.31246711002042082},-0.34129981023692108,-0.33450406846071751,-0.3364168102030678,-0.34716209935031395,-0.37673335340118552,-0.36036274046975009,-0.37168874947987585,-0.3831249224716553,-0.41345305516880915,-0.39629520217150382,-0.40832806638911556,-0.4204793943216345,-0.45158279808924662,-0.43359923216339635,-0.44636348041983148,-0.459254897485325,-0.49115244078225223,-0.48316099642611321,-0.48591172621635603,-0.49957050470039566,-0.53228234724217449,-0.512548657781845,-0.52685470957630021,-0.54130643425953306,-0.57485253470968622,-0.55422194529572633,-0.5693390844654338,-0.58461170686606612,-0.61901285300492359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f2=1,EH224,EH218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f2=1,GT224,GT218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reserve account repayment","AUD M",null,null,null,null,0,{"$f":"J$545*J204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$545*BV204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$545*EH204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$545*GT204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Facility repayment","AUD M",null,null,null,null,-168.53161714699507,{"$f":"-SUM(J207:J211)*J204","v":0},{"$f":"-SUM(K207:K211)*K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BW207:BW211)*BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(CY207:CY211)*CY204","v":-168.53161714699507},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(EI207:EI211)*EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(GJ207:GJ211)*GJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HI207:HI211)*HI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IL207:IL211)*IL204","v":0},0,0,0,0,0,0,0,0,{"$f":"-SUM(IU207:IU211)*IU204","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"ROUND(SUM(J207:J212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AP207:AP212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184.80017000000001,184.57060999999999,184.33233000000001,184.08525,183.81076999999999,183.55041,183.28071,183.00157999999999,182.69433000000001,182.40191999999999,182.09952999999999,{"$f":"ROUND(SUM(BV207:BV212),Tolerance)","v":181.78706},181.44576000000001,181.11125999999999,180.77484000000001,180.42768000000001,180.05095,179.69058999999999,179.31890000000001,178.93577999999999,178.52233000000001,178.12602999999999,177.71770000000001,177.29722000000001,176.84564,176.41203999999999,175.96567999999999,175.50642999999999,175.01527999999999,174.53211999999999,174.04621,173.54664,173.01436000000001,172.50181000000001,171.97496000000001,171.43365,170.8588,170.30457999999999,169.73524,169.15063000000001,0,0,0,{"$f":"ROUND(SUM(DB207:DB212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(EH207:EH212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(FN207:FN212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(GJ207:GJ212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(HI207:HI212),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IL207:IL212),Tolerance)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IU207:IU212),Tolerance)","v":0}]
[]
[null,null,"Annuity - Principal and Interest"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I219*J201","v":0},{"$f":"J219*K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z219*AA201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,109.37317809618948,108.94621233616856,108.51921609376731,108.08978749359291,107.65316685524763,107.21648697426311,106.77970673633335,106.34043840670304,105.89395417261682,105.44733906290824,{"$f":"BV219*BW201","v":105.00055093113014},104.55121769830109,104.09699028595558,103.64020351992178,103.18316818986405,102.72352938622205,102.25663243231975,101.78945276731793,101.32194604626694,100.8517762019984,100.3743301455855,99.896521015725767,99.418303299120197,98.937361444771156,98.449127409452387,97.960446861295807,97.471273070237729,96.979312730833442,96.482302032769411,95.982490917714586,95.482098675640927,94.978855980006387,94.468295606268654,93.957112243693501,93.445256575966795,92.930485153981635,92.408386868159454,91.885572388118845,91.361991025925136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH219*EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT219*GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi - Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J217:IU217)","v":109.80015349848733},{"$f":"IF(AND(debtsculpt_f1=1,J203=1),J157,IF(AND(Amort_Select=1,J203=1),-J144,IF(AND(Amort_Select=0,J203=1),J151,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,BV203=1),BV157,IF(AND(Amort_Select=1,BV203=1),-BV144,IF(AND(Amort_Select=0,BV203=1),BV151,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,EH203=1),EH157,IF(AND(Amort_Select=1,EH203=1),-EH144,IF(AND(Amort_Select=0,EH203=1),EH151,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,GT203=1),GT157,IF(AND(Amort_Select=1,GT203=1),-GT144,IF(AND(Amort_Select=0,GT203=1),GT151,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J218:IU218)","v":-18.96472638371014},{"$f":"IF(J201=0,0,PPMT(J257,1,J202,J216))*J$84","v":0},{"$f":"IF(K201=0,0,PPMT(K257,1,K202,K216))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.42697540229786252,-0.42696576002091552,-0.42699624240124795,-0.42942860017440038,-0.43662063834528064,-0.43667988098453137,-0.43678023792975512,-0.4392683296303127,-0.44648423408622784,-0.44661510970857954,-0.44678813177810855,{"$f":"IF(BW201=0,0,PPMT(BW257,1,BW202,BW216))*BW$84","v":-0.4493332328290483},-0.45422741234550512,-0.45678676603380602,-0.45703533005773456,-0.45963880364199755,-0.46689695390230818,-0.46717966500182728,-0.46750672105098601,-0.47016984426854552,-0.47744605641290078,-0.47780912985973351,-0.47821771660557455,-0.48094185434904391,-0.48823403531877224,-0.48868054815658069,-0.48917379105807429,-0.49196033940428791,-0.49701069806403597,-0.49981111505482639,-0.5003922420736614,-0.50324269563453672,-0.510560373737727,-0.51118336257515573,-0.51185566772669955,-0.51477142198515791,-0.52209828582218221,-0.52281448004061237,-0.52358136219370888,-0.52656391114788192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI201=0,0,PPMT(EI257,1,EI202,EI216))*EI$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU201=0,0,PPMT(GU257,1,GU202,GU216))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J216:J218)","v":0},{"$f":"SUM(K216:K218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,109.37317809618948,108.94621233616856,108.51921609376731,108.08978749359291,107.65316685524763,107.21648697426311,106.77970673633335,106.34043840670304,105.89395417261682,105.44733906290824,105.00055093113014,{"$f":"SUM(BW216:BW218)","v":104.55121769830109},104.09699028595558,103.64020351992178,103.18316818986405,102.72352938622205,102.25663243231975,101.78945276731793,101.32194604626694,100.8517762019984,100.3743301455855,99.896521015725767,99.418303299120197,98.937361444771156,98.449127409452387,97.960446861295807,97.471273070237729,96.979312730833442,96.482302032769411,95.982490917714586,95.482098675640927,94.978855980006387,94.468295606268654,93.957112243693501,93.445256575966795,92.930485153981635,92.408386868159454,91.885572388118845,91.361991025925136,90.835427114777247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI216:EI218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU216:GU218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annuity - Sculpting"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"(I225*J201)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,109.57059215060453,109.3323079132211,109.08522376127218,108.81074485088891,108.55038743566872,108.280686190598,108.00155314665857,107.69430784476637,107.40190151799092,{"$f":"(BU225*BV201)*debtsculpt_f2","v":107.09951182744193},106.78704471742151,106.44574490718459,106.11124083872387,105.77482402852081,105.4276619291705,105.0509285757693,104.69056583529955,104.31887708581968,103.93575216334803,103.52229910817921,103.12600390600771,102.71767583961859,102.29719644529696,101.84561364720771,101.41201441504431,100.96565093462448,100.50639603713915,100.0152435963569,99.532082599930789,99.046170873714431,98.54660036901403,98.014318021771857,97.501769363990007,96.974914654413709,96.43360822015417,95.858755685444478,95.304533740148756,94.735194655683316,94.150582948817245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG225*EH201)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS225*GT201)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi - Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J223:IU223)","v":109.80015349848733},{"$f":"IF(AND(debtsculpt_f1=1,J203=1),J157,IF(AND(Amort_Select=1,J203=1),-J144,IF(AND(Amort_Select=0,J203=1),J151,0)))*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,BV203=1),BV157,IF(AND(Amort_Select=1,BV203=1),-BV144,IF(AND(Amort_Select=0,BV203=1),BV151,0)))*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,EH203=1),EH157,IF(AND(Amort_Select=1,EH203=1),-EH144,IF(AND(Amort_Select=0,EH203=1),EH151,0)))*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f1=1,GT203=1),GT157,IF(AND(Amort_Select=1,GT203=1),-GT144,IF(AND(Amort_Select=0,GT203=1),GT151,0)))*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,-16.268583402674995,{"$f":"-J246","v":0},{"$f":"-K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.22956134788281213,-0.23828423738342916,-0.24708415194892153,-0.27447891038326855,-0.2603574152201904,-0.26970124507071419,-0.27913304393943417,-0.30724530189219723,-0.29240632677545597,-0.30238969054899423,-0.31246711002042082,{"$f":"-BW246","v":-0.34129981023692108},-0.33450406846071751,-0.3364168102030678,-0.34716209935031395,-0.37673335340118552,-0.36036274046975009,-0.37168874947987585,-0.3831249224716553,-0.41345305516880915,-0.39629520217150382,-0.40832806638911556,-0.4204793943216345,-0.45158279808924662,-0.43359923216339635,-0.44636348041983148,-0.459254897485325,-0.49115244078225223,-0.48316099642611321,-0.48591172621635603,-0.49957050470039566,-0.53228234724217449,-0.512548657781845,-0.52685470957630021,-0.54130643425953306,-0.57485253470968622,-0.55422194529572633,-0.5693390844654338,-0.58461170686606612,-0.61901285300492359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J222:J224)","v":0},{"$f":"SUM(K222:K224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.80015349848733,109.57059215060453,109.3323079132211,109.08522376127218,108.81074485088891,108.55038743566872,108.280686190598,108.00155314665857,107.69430784476637,107.40190151799092,107.09951182744193,106.78704471742151,{"$f":"SUM(BW222:BW224)","v":106.44574490718459},106.11124083872387,105.77482402852081,105.4276619291705,105.0509285757693,104.69056583529955,104.31887708581968,103.93575216334803,103.52229910817921,103.12600390600771,102.71767583961859,102.29719644529696,101.84561364720771,101.41201441504431,100.96565093462448,100.50639603713915,100.0152435963569,99.532082599930789,99.046170873714431,98.54660036901403,98.014318021771857,97.501769363990007,96.974914654413709,96.43360822015417,95.858755685444478,95.304533740148756,94.735194655683316,94.150582948817245,93.531570095812327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI222:EI224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU222:GU224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calculation of Sculpted Principal Repayment"]
[null,null,"Cashflow available for debt servicing (CFADS) - Live","AUD M",null,null,null,null,null,{"$f":"QFS!J$85*J201","v":0},{"$f":"QFS!K$85*K201","v":0},{"$f":"QFS!L$85*L201","v":0},{"$f":"QFS!M$85*M201","v":0},{"$f":"QFS!N$85*N201","v":0},{"$f":"QFS!O$85*O201","v":0},{"$f":"QFS!P$85*P201","v":0},{"$f":"QFS!Q$85*Q201","v":0},{"$f":"QFS!R$85*R201","v":0},{"$f":"QFS!S$85*S201","v":0},{"$f":"QFS!T$85*T201","v":0},{"$f":"QFS!U$85*U201","v":0},{"$f":"QFS!V$85*V201","v":0},{"$f":"QFS!W$85*W201","v":0},{"$f":"QFS!X$85*X201","v":0},{"$f":"QFS!Y$85*Y201","v":0},{"$f":"QFS!Z$85*Z201","v":0},{"$f":"QFS!AA$85*AA201","v":0},{"$f":"QFS!AB$85*AB201","v":0},{"$f":"QFS!AC$85*AC201","v":0},{"$f":"QFS!AD$85*AD201","v":0},{"$f":"QFS!AE$85*AE201","v":0},{"$f":"QFS!AF$85*AF201","v":0},{"$f":"QFS!AG$85*AG201","v":0},{"$f":"QFS!AH$85*AH201","v":0},{"$f":"QFS!AI$85*AI201","v":0},{"$f":"QFS!AJ$85*AJ201","v":0},{"$f":"QFS!AK$85*AK201","v":0},{"$f":"QFS!AL$85*AL201","v":0},{"$f":"QFS!AM$85*AM201","v":0},{"$f":"QFS!AN$85*AN201","v":0},{"$f":"QFS!AO$85*AO201","v":0},{"$f":"QFS!AP$85*AP201","v":0},{"$f":"QFS!AQ$85*AQ201","v":0},{"$f":"QFS!AR$85*AR201","v":0},{"$f":"QFS!AS$85*AS201","v":0},{"$f":"QFS!AT$85*AT201","v":0},{"$f":"QFS!AU$85*AU201","v":0},{"$f":"QFS!AV$85*AV201","v":0},{"$f":"QFS!AW$85*AW201","v":0},{"$f":"QFS!AX$85*AX201","v":0},{"$f":"QFS!AY$85*AY201","v":0},{"$f":"QFS!AZ$85*AZ201","v":0},{"$f":"QFS!BA$85*BA201","v":0},{"$f":"QFS!BB$85*BB201","v":0},{"$f":"QFS!BC$85*BC201","v":0},{"$f":"QFS!BD$85*BD201","v":0},{"$f":"QFS!BE$85*BE201","v":0},{"$f":"QFS!BF$85*BF201","v":0},{"$f":"QFS!BG$85*BG201","v":0},{"$f":"QFS!BH$85*BH201","v":0},{"$f":"QFS!BI$85*BI201","v":0},{"$f":"QFS!BJ$85*BJ201","v":0},{"$f":"QFS!BK$85*BK201","v":0},{"$f":"QFS!BL$85*BL201","v":1.7631309941373066},{"$f":"QFS!BM$85*BM201","v":1.7895513314081701},{"$f":"QFS!BN$85*BN201","v":1.8159725724573681},{"$f":"QFS!BO$85*BO201","v":1.8523594964067323},{"$f":"QFS!BP$85*BP201","v":1.7985404960444116},{"$f":"QFS!BQ$85*BQ201","v":1.8255073133853561},{"$f":"QFS!BR$85*BR201","v":1.8524755347279356},{"$f":"QFS!BS$85*BS201","v":1.8896075839385844},{"$f":"QFS!BT$85*BT201","v":1.8347091073566184},{"$f":"QFS!BU$85*BU201","v":1.862216862182521},{"$f":"QFS!BV$85*BV201","v":1.8897259966871851},{"$f":"QFS!BW$85*BW201","v":1.927600644149406},{"$f":"QFS!BX$85*BX201","v":1.8996364071864715},{"$f":"QFS!BY$85*BY201","v":1.8996762380154621},{"$f":"QFS!BZ$85*BZ201","v":1.9277372397077464},{"$f":"QFS!CA$85*CA201","v":1.9663693148176331},{"$f":"QFS!CB$85*CB201","v":1.9092305594051546},{"$f":"QFS!CC$85*CC201","v":1.937852820948061},{"$f":"QFS!CD$85*CD201","v":1.9664764892605184},{"$f":"QFS!CE$85*CE201","v":2.0058812499432088},{"$f":"QFS!CF$85*CF201","v":1.9476128296077757},{"$f":"QFS!CG$85*CG201","v":1.9768091513745745},{"$f":"QFS!CH$85*CH201","v":2.0060068929516204},{"$f":"QFS!CI$85*CI201","v":2.0461997680896218},{"$f":"QFS!CJ$85*CJ201","v":1.9867628031444955},{"$f":"QFS!CK$85*CK201","v":2.0165446586219087},{"$f":"QFS!CL$85*CL201","v":2.0463279464587334},{"$f":"QFS!CM$85*CM201","v":2.0873246856239476},{"$f":"QFS!CN$85*CN201","v":2.0570512679687685},{"$f":"QFS!CO$85*CO201","v":2.0570944071134312},{"$f":"QFS!CP$85*CP201","v":2.0874751103287892},{"$f":"QFS!CQ$85*CQ201","v":2.1292917300834788},{"$f":"QFS!CR$85*CR201","v":2.0674273176259548},{"$f":"QFS!CS$85*CS201","v":2.0984156020137479},{"$f":"QFS!CT$85*CT201","v":2.129405341711395},{"$f":"QFS!CU$85*CU201","v":2.1720583433512042},{"$f":"QFS!CV$85*CV201","v":2.1089736209451502},{"$f":"QFS!CW$85*CW201","v":2.1405833131064425},{"$f":"QFS!CX$85*CX201","v":2.1721944735492862},{"$f":"QFS!CY$85*CY201","v":2.2157005649099735},{"$f":"QFS!CZ$85*CZ201","v":0},{"$f":"QFS!DA$85*DA201","v":0},{"$f":"QFS!DB$85*DB201","v":0},{"$f":"QFS!DC$85*DC201","v":0},{"$f":"QFS!DD$85*DD201","v":0},{"$f":"QFS!DE$85*DE201","v":0},{"$f":"QFS!DF$85*DF201","v":0},{"$f":"QFS!DG$85*DG201","v":0},{"$f":"QFS!DH$85*DH201","v":0},{"$f":"QFS!DI$85*DI201","v":0},{"$f":"QFS!DJ$85*DJ201","v":0},{"$f":"QFS!DK$85*DK201","v":0},{"$f":"QFS!DL$85*DL201","v":0},{"$f":"QFS!DM$85*DM201","v":0},{"$f":"QFS!DN$85*DN201","v":0},{"$f":"QFS!DO$85*DO201","v":0},{"$f":"QFS!DP$85*DP201","v":0},{"$f":"QFS!DQ$85*DQ201","v":0},{"$f":"QFS!DR$85*DR201","v":0},{"$f":"QFS!DS$85*DS201","v":0},{"$f":"QFS!DT$85*DT201","v":0},{"$f":"QFS!DU$85*DU201","v":0},{"$f":"QFS!DV$85*DV201","v":0},{"$f":"QFS!DW$85*DW201","v":0},{"$f":"QFS!DX$85*DX201","v":0},{"$f":"QFS!DY$85*DY201","v":0},{"$f":"QFS!DZ$85*DZ201","v":0},{"$f":"QFS!EA$85*EA201","v":0},{"$f":"QFS!EB$85*EB201","v":0},{"$f":"QFS!EC$85*EC201","v":0},{"$f":"QFS!ED$85*ED201","v":0},{"$f":"QFS!EE$85*EE201","v":0},{"$f":"QFS!EF$85*EF201","v":0},{"$f":"QFS!EG$85*EG201","v":0},{"$f":"QFS!EH$85*EH201","v":0},{"$f":"QFS!EI$85*EI201","v":0},{"$f":"QFS!EJ$85*EJ201","v":0},{"$f":"QFS!EK$85*EK201","v":0},{"$f":"QFS!EL$85*EL201","v":0},{"$f":"QFS!EM$85*EM201","v":0},{"$f":"QFS!EN$85*EN201","v":0},{"$f":"QFS!EO$85*EO201","v":0},{"$f":"QFS!EP$85*EP201","v":0},{"$f":"QFS!EQ$85*EQ201","v":0},{"$f":"QFS!ER$85*ER201","v":0},{"$f":"QFS!ES$85*ES201","v":0},{"$f":"QFS!ET$85*ET201","v":0},{"$f":"QFS!EU$85*EU201","v":0},{"$f":"QFS!EV$85*EV201","v":0},{"$f":"QFS!EW$85*EW201","v":0},{"$f":"QFS!EX$85*EX201","v":0},{"$f":"QFS!EY$85*EY201","v":0},{"$f":"QFS!EZ$85*EZ201","v":0},{"$f":"QFS!FA$85*FA201","v":0},{"$f":"QFS!FB$85*FB201","v":0},{"$f":"QFS!FC$85*FC201","v":0},{"$f":"QFS!FD$85*FD201","v":0},{"$f":"QFS!FE$85*FE201","v":0},{"$f":"QFS!FF$85*FF201","v":0},{"$f":"QFS!FG$85*FG201","v":0},{"$f":"QFS!FH$85*FH201","v":0},{"$f":"QFS!FI$85*FI201","v":0},{"$f":"QFS!FJ$85*FJ201","v":0},{"$f":"QFS!FK$85*FK201","v":0},{"$f":"QFS!FL$85*FL201","v":0},{"$f":"QFS!FM$85*FM201","v":0},{"$f":"QFS!FN$85*FN201","v":0},{"$f":"QFS!FO$85*FO201","v":0},{"$f":"QFS!FP$85*FP201","v":0},{"$f":"QFS!FQ$85*FQ201","v":0},{"$f":"QFS!FR$85*FR201","v":0},{"$f":"QFS!FS$85*FS201","v":0},{"$f":"QFS!FT$85*FT201","v":0},{"$f":"QFS!FU$85*FU201","v":0},{"$f":"QFS!FV$85*FV201","v":0},{"$f":"QFS!FW$85*FW201","v":0},{"$f":"QFS!FX$85*FX201","v":0},{"$f":"QFS!FY$85*FY201","v":0},{"$f":"QFS!FZ$85*FZ201","v":0},{"$f":"QFS!GA$85*GA201","v":0},{"$f":"QFS!GB$85*GB201","v":0},{"$f":"QFS!GC$85*GC201","v":0},{"$f":"QFS!GD$85*GD201","v":0},{"$f":"QFS!GE$85*GE201","v":0},{"$f":"QFS!GF$85*GF201","v":0},{"$f":"QFS!GG$85*GG201","v":0},{"$f":"QFS!GH$85*GH201","v":0},{"$f":"QFS!GI$85*GI201","v":0},{"$f":"QFS!GJ$85*GJ201","v":0},{"$f":"QFS!GK$85*GK201","v":0},{"$f":"QFS!GL$85*GL201","v":0},{"$f":"QFS!GM$85*GM201","v":0},{"$f":"QFS!GN$85*GN201","v":0},{"$f":"QFS!GO$85*GO201","v":0},{"$f":"QFS!GP$85*GP201","v":0},{"$f":"QFS!GQ$85*GQ201","v":0},{"$f":"QFS!GR$85*GR201","v":0},{"$f":"QFS!GS$85*GS201","v":0},{"$f":"QFS!GT$85*GT201","v":0},{"$f":"QFS!GU$85*GU201","v":0},{"$f":"QFS!GV$85*GV201","v":0},{"$f":"QFS!GW$85*GW201","v":0},{"$f":"QFS!GX$85*GX201","v":0},{"$f":"QFS!GY$85*GY201","v":0},{"$f":"QFS!GZ$85*GZ201","v":0},{"$f":"QFS!HA$85*HA201","v":0},{"$f":"QFS!HB$85*HB201","v":0},{"$f":"QFS!HC$85*HC201","v":0},{"$f":"QFS!HD$85*HD201","v":0},{"$f":"QFS!HE$85*HE201","v":0},{"$f":"QFS!HF$85*HF201","v":0},{"$f":"QFS!HG$85*HG201","v":0},{"$f":"QFS!HH$85*HH201","v":0},{"$f":"QFS!HI$85*HI201","v":0},{"$f":"QFS!HJ$85*HJ201","v":0},{"$f":"QFS!HK$85*HK201","v":0},{"$f":"QFS!HL$85*HL201","v":0},{"$f":"QFS!HM$85*HM201","v":0},{"$f":"QFS!HN$85*HN201","v":0},{"$f":"QFS!HO$85*HO201","v":0},{"$f":"QFS!HP$85*HP201","v":0},{"$f":"QFS!HQ$85*HQ201","v":0},{"$f":"QFS!HR$85*HR201","v":0},{"$f":"QFS!HS$85*HS201","v":0},{"$f":"QFS!HT$85*HT201","v":0},{"$f":"QFS!HU$85*HU201","v":0},{"$f":"QFS!HV$85*HV201","v":0},{"$f":"QFS!HW$85*HW201","v":0},{"$f":"QFS!HX$85*HX201","v":0},{"$f":"QFS!HY$85*HY201","v":0},{"$f":"QFS!HZ$85*HZ201","v":0},{"$f":"QFS!IA$85*IA201","v":0},{"$f":"QFS!IB$85*IB201","v":0},{"$f":"QFS!IC$85*IC201","v":0},{"$f":"QFS!ID$85*ID201","v":0},{"$f":"QFS!IE$85*IE201","v":0},{"$f":"QFS!IF$85*IF201","v":0},{"$f":"QFS!IG$85*IG201","v":0},{"$f":"QFS!IH$85*IH201","v":0},{"$f":"QFS!II$85*II201","v":0},{"$f":"QFS!IJ$85*IJ201","v":0},{"$f":"QFS!IK$85*IK201","v":0},{"$f":"QFS!IL$85*IL201","v":0},{"$f":"QFS!IM$85*IM201","v":0},{"$f":"QFS!IN$85*IN201","v":0},{"$f":"QFS!IO$85*IO201","v":0},{"$f":"QFS!IP$85*IP201","v":0},{"$f":"QFS!IQ$85*IQ201","v":0},{"$f":"QFS!IR$85*IR201","v":0},{"$f":"QFS!IS$85*IS201","v":0},{"$f":"QFS!IT$85*IT201","v":0},{"$f":"QFS!IU$85*IU201","v":0}]
[null,null,"Cashflow available for debt servicing (CFADS) - Paste","Macro",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7631309941373066,1.7895515847652939,1.8159706695789009,1.8523528650023289,1.7985265419986771,1.8254877225192738,1.8524524344598652,1.8895835300200345,1.8346849509322136,1.8621918794831123,1.8897002002926984,1.9275740280653875,1.8996095041255525,1.8996486965922397,1.9277087644581103,1.9663399143737141,1.9092012208220335,1.9378226995501819,1.9664455753836045,2.0058495739114006,1.9475809184044888,1.9767759795672273,2.0059722440393291,2.046163675553986,1.9867256221903986,2.016505042586668,2.0462855649682217,2.087279600542824,2.0570034629066951,2.0570431596859118,2.0874196155252109,2.1292321174902766,2.0673645360617061,2.0983475836106558,2.1293316697847158,2.1719792557497248,2.1088902271948387,2.1404932358384565,2.1720972537527663,2.2155965855888105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow available for debt servicing (CFADS) - Check","Check",null,null,null,null,{"$f":"ROUND(SUM(J230:IU230),2)","v":0},{"$f":"J228-J229","v":0},{"$f":"K228-K229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5335712372509533E-7,1.9028784672414645E-6,6.6314044033788377E-6,1.3954045734454468E-5,1.9590866082275227E-5,2.3100268070397334E-5,2.4053918549871156E-5,2.4156424404786492E-5,2.4982699408759856E-5,2.5796394486743424E-5,{"$f":"BW228-BW229","v":2.6616084018549202E-5},2.6903060919014621E-5,2.754142322247688E-5,2.8475249636006339E-5,2.9400443918969899E-5,2.933858312115234E-5,3.0121397879057099E-5,3.0913876913896132E-5,3.167603180820322E-5,3.1911203286938417E-5,3.317180734718761E-5,3.4648912291324052E-5,3.6092535635745548E-5,3.7180954096882601E-5,3.9616035240719327E-5,4.2381490511722575E-5,4.5085081123552584E-5,4.7805062073358329E-5,5.1247427519385269E-5,5.5494803578248764E-5,5.9612593202196251E-5,{"$f":"CR228-CR229","v":6.2781564248659549E-5},6.8018403092118263E-5,7.3671926679175215E-5,7.9087601479344016E-5,8.3393750311522297E-5,9.0077267985932963E-5,9.7219796519887325E-5,1.0397932116301689E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI228-EI229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU228-GU229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Principal annuity repayments","AUD M",null,null,null,null,null,{"$f":"IF(J201=0,0,-PPMT(J257,1,J202,J222))*J$84","v":0},{"$f":"IF(K201=0,0,-PPMT(K257,1,K202,K222))*K$84","v":0},0,0,0,{"$f":"IF(O201=0,0,-PPMT(O257,1,O202,O222))*O$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK201=0,0,-PPMT(BK257,1,BK202,BK222))*BK$84","v":0},{"$f":"IF(BL201=0,0,-PPMT(BL257,1,BL202,BL222))*BL$84","v":0.42697540229786252},{"$f":"IF(BM201=0,0,-PPMT(BM257,1,BM202,BM222))*BM$84","v":0.42773641552575964},0.42850947867696604,0.43166838672183155,0.43953289184176358,0.44031932966700221,0.44111558970291093,0.44429473818801407,0.45216863193302437,0.45297498241662093,0.45378850930684167,{"$f":"IF(BW201=0,0,-PPMT(BW257,1,BW202,BW222))*BW$84","v":0.45697825012947962},0.46245827001176931,0.46562547494799605,0.46644863643461792,0.46963710506281126,0.47747540266285149,0.47829957150367169,0.47912406289869724,0.48229883372217314,0.49008867589004868,0.4909078458682809,0.49172295386864645,0.49486866824798181,0.50258561785327249,0.50338768964293223,0.5041805322128472,0.50727931573339158,0.51256958455497137,0.51561001489272362,0.5163643393543329,0.51939428964367773,0.52687754895024697,0.52759798407122294,0.52829592681001458,0.53123365968065217,0.53854977665823167,0.53919987072122877,0.53981904858789886,0.54263593248875641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI201=0,0,-PPMT(EI257,1,EI202,EI222))*EI$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU201=0,0,-PPMT(GU257,1,GU202,GU222))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Interest","AUD M",null,null,null,null,null,{"$f":"(J257*J207)*J201","v":0},{"$f":"(K257*K207)*K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0298179336438356,1.0399668945917808,1.0500377548931505,1.0486302789041093,1.0243044004931505,1.0342185567287672,1.044047266389041,1.0424572195506847,1.018082923890411,1.0277473662246575,1.0373187473315066,{"$f":"(BW257*BW207)*BW201","v":1.0355387812383559},1.0223598630575343,1.0204751159342464,1.0297727324054793,1.0277951568657533,1.0033524172602739,1.0124703216273971,1.0214790599452053,1.0192966404821915,0.99483402526027398,1.0036547761589041,1.0123579228493149,1.009962684449315,0.98549049797260269,0.9939972642849314,1.0023776489205478,0.9997615596054793,0.98612719136438343,0.98340481641643829,0.99144350638904089,0.98859773667945183,0.9641402965479452,0.97196499300273975,0.97964475844383547,0.97656121939726015,0.95212821698630135,0.95958465541917803,0.96688633152876702,0.96355613670136975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI257*EI207)*EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU257*GU207)*GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - DSCR","x",null,null,null,null,null,{"$f":"IF(SUM(J231:J232)=0,0,J229/SUM(J231:J232))","v":0},{"$f":"IF(SUM(K231:K232)=0,0,K229/SUM(K231:K232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2102821660682477,1.2192870128650035,1.2282128215775954,1.2513372524179542,1.2286382861102769,1.2380066591448087,1.2473059280073815,1.2709473965610441,1.2478714568709788,1.257623943605547,1.2673133953844236,{"$f":"IF(SUM(BW231:BW232)=0,0,BW229/SUM(BW231:BW232))","v":1.2914921488693758},1.2793550010052903,1.2782773307858584,1.2883847300967981,1.3131411445892296,1.2892796820370016,1.2998804902614223,1.3104368140037255,1.3358122133221133,1.3115705732667158,1.3226451340566652,1.3336864227783678,1.3597295616458227,1.3350967743258049,1.3466844563230551,1.3582519351684019,1.385018571625326,1.3725281163995664,1.3722633804025788,1.3844069198990534,1.4119651034772971,1.3865458031261455,1.3993060749639723,1.4120791955595118,1.4405004857676613,1.4147188300800289,1.4281527454453677,1.4416204272029469,1.4709920672866965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EI231:EI232)=0,0,EI229/SUM(EI231:EI232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(GU231:GU232)=0,0,GU229/SUM(GU231:GU232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"J$766*J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"BV$766*BV201","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$766*EH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$766*GT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal adjustment to meet min DSCR","AUD M",null,null,null,null,null,{"$f":"MAX(IF(J233<J234,((J229-(J232*J234))/J234),0),0)","v":0},{"$f":"MAX(IF(K233<K234,((K229-(K232*K234))/K234),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22956134788281213,0.23828423738342916,0.2470841519489215,0.27447891038326855,{"$f":"MAX(IF(BP233<BP234,((BP229-(BP232*BP234))/BP234),0),0)","v":0.2603574152201904},0.26970124507071419,0.27913304393943417,0.30724530189219723,0.29240632677545592,0.30238969054899423,0.31246711002042082,{"$f":"MAX(IF(BW233<BW234,((BW229-(BW232*BW234))/BW234),0),0)","v":0.34129981023692108},0.33450406846071751,0.33641681020306768,0.34716209935031395,0.37673335340118552,0.36036274046975009,0.37168874947987585,0.38312492247165519,0.41345305516880904,0.39629520217150382,0.40832806638911551,0.4204793943216345,0.45158279808924651,0.43359923216339635,0.44636348041983148,0.45925489748532489,0.49115244078225223,0.48316099642611315,0.48591172621635598,0.4995705047003956,0,0.512548657781845,0.52685470957630021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(EI233<EI234,((EI229-(EI232*EI234))/EI234),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(GU233<GU234,((GU229-(GU232*GU234))/GU234),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal revision #1 - Periods where DSCR isn't achieved","AUD M",null,null,null,null,null,{"$f":"IF(J233<J234,J236,J231)","v":0},{"$f":"IF(K233<K234,K236,K231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22956134788281213,0.23828423738342916,0.2470841519489215,0.27447891038326855,0.2603574152201904,0.26970124507071419,0.27913304393943417,0.30724530189219723,0.29240632677545592,0.30238969054899423,0.31246711002042082,{"$f":"IF(BW233<BW234,BW236,BW231)","v":0.34129981023692108},0.33450406846071751,0.33641681020306768,0.34716209935031395,0.37673335340118552,0.36036274046975009,0.37168874947987585,0.38312492247165519,0.41345305516880904,0.39629520217150382,0.40832806638911551,0.4204793943216345,0.45158279808924651,0.43359923216339635,0.44636348041983148,0.45925489748532489,0.49115244078225223,0.48316099642611315,0.48591172621635598,0.4995705047003956,0.51939428964367773,0.512548657781845,0.52685470957630021,0.52829592681001458,0.53123365968065217,0.53854977665823167,0.53919987072122877,0.53981904858789886,0.54263593248875641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI233<EI234,EI236,EI231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU233<GU234,GU236,GU231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly principal shortfall","AUD M",null,null,null,null,{"$f":"SUM(J238:IU238)","v":3.3685142379621142},{"$f":"J231-J237","v":0},{"$f":"K231-K237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19741405441505039,0.18945217814233048,0.18142532672804454,0.15718947633856301,0.17917547662157318,0.17061808459628802,0.16198254576347676,0.13704943629581684,0.15976230515756845,0.1505852918676267,0.14132139928642085,{"$f":"BW231-BW237","v":0.11567843989255855},0.1279542015510518,0.12920866474492837,0.11928653708430398,9.2903751661625733E-2,0.1171126621931014,0.10661082202379585,9.5999140427042051E-2,6.8845778553364101E-2,9.3793473718544851E-2,8.2579779479165394E-2,7.1243559547011948E-2,4.3285870158735307E-2,6.898638568987614E-2,5.7024209223100752E-2,4.4925634727522312E-2,1.6126874951139347E-2,2.9408588128858215E-2,2.9698288676367646E-2,1.6793834653937301E-2,0,1.4328891168401969E-2,7.432744949227299E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI231-EI237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU231-GU237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum debt servicing ","AUD M",null,null,null,null,null,{"$f":"IF(J234=0,0,J229/J234)","v":0},{"$f":"IF(K234=0,0,K229/K234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2593792815266476,1.2782511319752099,1.2971219068420721,1.3231091892873779,{"$f":"IF(BP234=0,0,BP229/BP234)","v":1.2846618157133409},1.3039198017994813,1.3231803103284752,1.3497025214428819,1.310489250665867,1.3301370567736517,1.3497858573519275,{"$f":"IF(BW234=0,0,BW229/BW234)","v":1.3768385914752768},1.3568639315182518,1.3568919261373142,1.3769348317557932,1.4045285102669387,1.3637151577300239,1.3841590711072729,1.4046039824168606,1.4327496956510006,1.3911292274317777,1.4119828425480196,1.4328373171709494,1.4615454825385616,1.419089730135999,1.4403607447047628,1.4616325464058728,1.4909140003877315,1.4692881877904966,1.4693165426327943,1.4910140110894365,1.5208800839216263,1.4766889543297901,1.49881970257904,1.5209511927033685,1.5514137541069464,1.5063501622820277,1.5289237398846118,1.5514980383948331,1.5825689897062933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI234=0,0,EI229/EI234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU234=0,0,GU229/GU234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum principal addition","AUD M",null,null,null,null,null,{"$f":"IF(((J239-J232)-J237)<0,0,(J239-J232)-J237)","v":0},{"$f":"IF(((K239-K232)-K237)<0,0,(K239-K232)-K237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7755575615628914E-17,0,{"$f":"IF(((BP239-BP232)-BP237)<0,0,(BP239-BP232)-BP237)","v":0},0,0,0,5.5511151231257827E-17,0,0,{"$f":"IF(((BW239-BW232)-BW237)<0,0,(BW239-BW232)-BW237)","v":0},0,1.1102230246251565E-16,0,0,0,0,1.1102230246251565E-16,1.1102230246251565E-16,0,5.5511151231257827E-17,0,1.1102230246251565E-16,0,0,1.1102230246251565E-16,0,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,1.288805759849676E-2,0,0,1.3010507449518482E-2,4.3618875029034054E-2,1.5672168637494654E-2,3.0139213744205029E-2,4.4792658278167252E-2,7.6376920516167179E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((EI239-EI232)-EI237)<0,0,(EI239-EI232)-EI237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((GU239-GU232)-GU237)<0,0,(GU239-GU232)-GU237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal reallocation outstanding","AUD M",null,null,null,null,3.3685142379621142,{"$f":"IF(SUM($J201:J201)=1,P_Shortfall_Paste2,I244)","v":0},{"$f":"IF(SUM($J201:K201)=1,P_Shortfall_Paste2,J244)","v":0},{"$f":"IF(SUM($J201:L201)=1,P_Shortfall_Paste2,K244)","v":0},{"$f":"IF(SUM($J201:M201)=1,P_Shortfall_Paste2,L244)","v":0},{"$f":"IF(SUM($J201:N201)=1,P_Shortfall_Paste2,M244)","v":0},{"$f":"IF(SUM($J201:O201)=1,P_Shortfall_Paste2,N244)","v":0},{"$f":"IF(SUM($J201:P201)=1,P_Shortfall_Paste2,O244)","v":0},{"$f":"IF(SUM($J201:Q201)=1,P_Shortfall_Paste2,P244)","v":0},{"$f":"IF(SUM($J201:R201)=1,P_Shortfall_Paste2,Q244)","v":0},{"$f":"IF(SUM($J201:S201)=1,P_Shortfall_Paste2,R244)","v":0},{"$f":"IF(SUM($J201:T201)=1,P_Shortfall_Paste2,S244)","v":0},{"$f":"IF(SUM($J201:U201)=1,P_Shortfall_Paste2,T244)","v":0},{"$f":"IF(SUM($J201:V201)=1,P_Shortfall_Paste2,U244)","v":0},{"$f":"IF(SUM($J201:W201)=1,P_Shortfall_Paste2,V244)","v":0},{"$f":"IF(SUM($J201:X201)=1,P_Shortfall_Paste2,W244)","v":0},{"$f":"IF(SUM($J201:Y201)=1,P_Shortfall_Paste2,X244)","v":0},{"$f":"IF(SUM($J201:Z201)=1,P_Shortfall_Paste2,Y244)","v":0},{"$f":"IF(SUM($J201:AA201)=1,P_Shortfall_Paste2,Z244)","v":0},{"$f":"IF(SUM($J201:AB201)=1,P_Shortfall_Paste2,AA244)","v":0},{"$f":"IF(SUM($J201:AC201)=1,P_Shortfall_Paste2,AB244)","v":0},{"$f":"IF(SUM($J201:AD201)=1,P_Shortfall_Paste2,AC244)","v":0},{"$f":"IF(SUM($J201:AE201)=1,P_Shortfall_Paste2,AD244)","v":0},{"$f":"IF(SUM($J201:AF201)=1,P_Shortfall_Paste2,AE244)","v":0},{"$f":"IF(SUM($J201:AG201)=1,P_Shortfall_Paste2,AF244)","v":0},{"$f":"IF(SUM($J201:AH201)=1,P_Shortfall_Paste2,AG244)","v":0},{"$f":"IF(SUM($J201:AI201)=1,P_Shortfall_Paste2,AH244)","v":0},{"$f":"IF(SUM($J201:AJ201)=1,P_Shortfall_Paste2,AI244)","v":0},{"$f":"IF(SUM($J201:AK201)=1,P_Shortfall_Paste2,AJ244)","v":0},{"$f":"IF(SUM($J201:AL201)=1,P_Shortfall_Paste2,AK244)","v":0},{"$f":"IF(SUM($J201:AM201)=1,P_Shortfall_Paste2,AL244)","v":0},{"$f":"IF(SUM($J201:AN201)=1,P_Shortfall_Paste2,AM244)","v":0},{"$f":"IF(SUM($J201:AO201)=1,P_Shortfall_Paste2,AN244)","v":0},{"$f":"IF(SUM($J201:AP201)=1,P_Shortfall_Paste2,AO244)","v":0},{"$f":"IF(SUM($J201:AQ201)=1,P_Shortfall_Paste2,AP244)","v":0},{"$f":"IF(SUM($J201:AR201)=1,P_Shortfall_Paste2,AQ244)","v":0},{"$f":"IF(SUM($J201:AS201)=1,P_Shortfall_Paste2,AR244)","v":0},{"$f":"IF(SUM($J201:AT201)=1,P_Shortfall_Paste2,AS244)","v":0},{"$f":"IF(SUM($J201:AU201)=1,P_Shortfall_Paste2,AT244)","v":0},{"$f":"IF(SUM($J201:AV201)=1,P_Shortfall_Paste2,AU244)","v":0},{"$f":"IF(SUM($J201:AW201)=1,P_Shortfall_Paste2,AV244)","v":0},{"$f":"IF(SUM($J201:AX201)=1,P_Shortfall_Paste2,AW244)","v":0},{"$f":"IF(SUM($J201:AY201)=1,P_Shortfall_Paste2,AX244)","v":0},{"$f":"IF(SUM($J201:AZ201)=1,P_Shortfall_Paste2,AY244)","v":0},{"$f":"IF(SUM($J201:BA201)=1,P_Shortfall_Paste2,AZ244)","v":0},{"$f":"IF(SUM($J201:BB201)=1,P_Shortfall_Paste2,BA244)","v":0},{"$f":"IF(SUM($J201:BC201)=1,P_Shortfall_Paste2,BB244)","v":0},{"$f":"IF(SUM($J201:BD201)=1,P_Shortfall_Paste2,BC244)","v":0},{"$f":"IF(SUM($J201:BE201)=1,P_Shortfall_Paste2,BD244)","v":0},{"$f":"IF(SUM($J201:BF201)=1,P_Shortfall_Paste2,BE244)","v":0},{"$f":"IF(SUM($J201:BG201)=1,P_Shortfall_Paste2,BF244)","v":0},{"$f":"IF(SUM($J201:BH201)=1,P_Shortfall_Paste2,BG244)","v":0},{"$f":"IF(SUM($J201:BI201)=1,P_Shortfall_Paste2,BH244)","v":0},{"$f":"IF(SUM($J201:BJ201)=1,P_Shortfall_Paste2,BI244)","v":0},{"$f":"IF(SUM($J201:BK201)=1,P_Shortfall_Paste2,BJ244)","v":0},{"$f":"IF(SUM($J201:BL201)=1,P_Shortfall_Paste2,BK244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BM201)=1,P_Shortfall_Paste2,BL244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BN201)=1,P_Shortfall_Paste2,BM244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BO201)=1,P_Shortfall_Paste2,BN244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BP201)=1,P_Shortfall_Paste2,BO244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BQ201)=1,P_Shortfall_Paste2,BP244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BR201)=1,P_Shortfall_Paste2,BQ244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BS201)=1,P_Shortfall_Paste2,BR244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BT201)=1,P_Shortfall_Paste2,BS244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BU201)=1,P_Shortfall_Paste2,BT244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BV201)=1,P_Shortfall_Paste2,BU244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BW201)=1,P_Shortfall_Paste2,BV244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BX201)=1,P_Shortfall_Paste2,BW244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BY201)=1,P_Shortfall_Paste2,BX244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:BZ201)=1,P_Shortfall_Paste2,BY244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CA201)=1,P_Shortfall_Paste2,BZ244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CB201)=1,P_Shortfall_Paste2,CA244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CC201)=1,P_Shortfall_Paste2,CB244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CD201)=1,P_Shortfall_Paste2,CC244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CE201)=1,P_Shortfall_Paste2,CD244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CF201)=1,P_Shortfall_Paste2,CE244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CG201)=1,P_Shortfall_Paste2,CF244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CH201)=1,P_Shortfall_Paste2,CG244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CI201)=1,P_Shortfall_Paste2,CH244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CJ201)=1,P_Shortfall_Paste2,CI244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CK201)=1,P_Shortfall_Paste2,CJ244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CL201)=1,P_Shortfall_Paste2,CK244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CM201)=1,P_Shortfall_Paste2,CL244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CN201)=1,P_Shortfall_Paste2,CM244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CO201)=1,P_Shortfall_Paste2,CN244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CP201)=1,P_Shortfall_Paste2,CO244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CQ201)=1,P_Shortfall_Paste2,CP244)","v":3.3685142379621142},{"$f":"IF(SUM($J201:CR201)=1,P_Shortfall_Paste2,CQ244)","v":3.3556261803636174},{"$f":"IF(SUM($J201:CS201)=1,P_Shortfall_Paste2,CR244)","v":3.3556261803636174},{"$f":"IF(SUM($J201:CT201)=1,P_Shortfall_Paste2,CS244)","v":3.3556261803636174},{"$f":"IF(SUM($J201:CU201)=1,P_Shortfall_Paste2,CT244)","v":3.342615672914099},{"$f":"IF(SUM($J201:CV201)=1,P_Shortfall_Paste2,CU244)","v":3.2989967978850649},{"$f":"IF(SUM($J201:CW201)=1,P_Shortfall_Paste2,CV244)","v":3.2833246292475704},{"$f":"IF(SUM($J201:CX201)=1,P_Shortfall_Paste2,CW244)","v":3.2531854155033653},{"$f":"IF(SUM($J201:CY201)=1,P_Shortfall_Paste2,CX244)","v":3.208392757225198},{"$f":"IF(SUM($J201:CZ201)=1,P_Shortfall_Paste2,CY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DA201)=1,P_Shortfall_Paste2,CZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DB201)=1,P_Shortfall_Paste2,DA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DC201)=1,P_Shortfall_Paste2,DB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DD201)=1,P_Shortfall_Paste2,DC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DE201)=1,P_Shortfall_Paste2,DD244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DF201)=1,P_Shortfall_Paste2,DE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DG201)=1,P_Shortfall_Paste2,DF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DH201)=1,P_Shortfall_Paste2,DG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DI201)=1,P_Shortfall_Paste2,DH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DJ201)=1,P_Shortfall_Paste2,DI244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DK201)=1,P_Shortfall_Paste2,DJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DL201)=1,P_Shortfall_Paste2,DK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DM201)=1,P_Shortfall_Paste2,DL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DN201)=1,P_Shortfall_Paste2,DM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DO201)=1,P_Shortfall_Paste2,DN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DP201)=1,P_Shortfall_Paste2,DO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DQ201)=1,P_Shortfall_Paste2,DP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DR201)=1,P_Shortfall_Paste2,DQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DS201)=1,P_Shortfall_Paste2,DR244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DT201)=1,P_Shortfall_Paste2,DS244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DU201)=1,P_Shortfall_Paste2,DT244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DV201)=1,P_Shortfall_Paste2,DU244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DW201)=1,P_Shortfall_Paste2,DV244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DX201)=1,P_Shortfall_Paste2,DW244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DY201)=1,P_Shortfall_Paste2,DX244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:DZ201)=1,P_Shortfall_Paste2,DY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EA201)=1,P_Shortfall_Paste2,DZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EB201)=1,P_Shortfall_Paste2,EA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EC201)=1,P_Shortfall_Paste2,EB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:ED201)=1,P_Shortfall_Paste2,EC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EE201)=1,P_Shortfall_Paste2,ED244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EF201)=1,P_Shortfall_Paste2,EE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EG201)=1,P_Shortfall_Paste2,EF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EH201)=1,P_Shortfall_Paste2,EG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EI201)=1,P_Shortfall_Paste2,EH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EJ201)=1,P_Shortfall_Paste2,EI244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EK201)=1,P_Shortfall_Paste2,EJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EL201)=1,P_Shortfall_Paste2,EK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EM201)=1,P_Shortfall_Paste2,EL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EN201)=1,P_Shortfall_Paste2,EM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EO201)=1,P_Shortfall_Paste2,EN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EP201)=1,P_Shortfall_Paste2,EO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EQ201)=1,P_Shortfall_Paste2,EP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:ER201)=1,P_Shortfall_Paste2,EQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:ES201)=1,P_Shortfall_Paste2,ER244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:ET201)=1,P_Shortfall_Paste2,ES244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EU201)=1,P_Shortfall_Paste2,ET244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EV201)=1,P_Shortfall_Paste2,EU244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EW201)=1,P_Shortfall_Paste2,EV244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EX201)=1,P_Shortfall_Paste2,EW244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EY201)=1,P_Shortfall_Paste2,EX244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:EZ201)=1,P_Shortfall_Paste2,EY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FA201)=1,P_Shortfall_Paste2,EZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FB201)=1,P_Shortfall_Paste2,FA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FC201)=1,P_Shortfall_Paste2,FB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FD201)=1,P_Shortfall_Paste2,FC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FE201)=1,P_Shortfall_Paste2,FD244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FF201)=1,P_Shortfall_Paste2,FE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FG201)=1,P_Shortfall_Paste2,FF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FH201)=1,P_Shortfall_Paste2,FG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FI201)=1,P_Shortfall_Paste2,FH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FJ201)=1,P_Shortfall_Paste2,FI244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FK201)=1,P_Shortfall_Paste2,FJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FL201)=1,P_Shortfall_Paste2,FK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FM201)=1,P_Shortfall_Paste2,FL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FN201)=1,P_Shortfall_Paste2,FM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FO201)=1,P_Shortfall_Paste2,FN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FP201)=1,P_Shortfall_Paste2,FO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FQ201)=1,P_Shortfall_Paste2,FP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FR201)=1,P_Shortfall_Paste2,FQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FS201)=1,P_Shortfall_Paste2,FR244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FT201)=1,P_Shortfall_Paste2,FS244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FU201)=1,P_Shortfall_Paste2,FT244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FV201)=1,P_Shortfall_Paste2,FU244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FW201)=1,P_Shortfall_Paste2,FV244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FX201)=1,P_Shortfall_Paste2,FW244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FY201)=1,P_Shortfall_Paste2,FX244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:FZ201)=1,P_Shortfall_Paste2,FY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GA201)=1,P_Shortfall_Paste2,FZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GB201)=1,P_Shortfall_Paste2,GA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GC201)=1,P_Shortfall_Paste2,GB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GD201)=1,P_Shortfall_Paste2,GC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GE201)=1,P_Shortfall_Paste2,GD244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GF201)=1,P_Shortfall_Paste2,GE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GG201)=1,P_Shortfall_Paste2,GF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GH201)=1,P_Shortfall_Paste2,GG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GI201)=1,P_Shortfall_Paste2,GH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GJ201)=1,P_Shortfall_Paste2,GI244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GK201)=1,P_Shortfall_Paste2,GJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GL201)=1,P_Shortfall_Paste2,GK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GM201)=1,P_Shortfall_Paste2,GL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GN201)=1,P_Shortfall_Paste2,GM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GO201)=1,P_Shortfall_Paste2,GN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GP201)=1,P_Shortfall_Paste2,GO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GQ201)=1,P_Shortfall_Paste2,GP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GR201)=1,P_Shortfall_Paste2,GQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GS201)=1,P_Shortfall_Paste2,GR244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GT201)=1,P_Shortfall_Paste2,GS244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GU201)=1,P_Shortfall_Paste2,GT244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GV201)=1,P_Shortfall_Paste2,GU244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GW201)=1,P_Shortfall_Paste2,GV244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GX201)=1,P_Shortfall_Paste2,GW244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GY201)=1,P_Shortfall_Paste2,GX244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:GZ201)=1,P_Shortfall_Paste2,GY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HA201)=1,P_Shortfall_Paste2,GZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HB201)=1,P_Shortfall_Paste2,HA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HC201)=1,P_Shortfall_Paste2,HB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HD201)=1,P_Shortfall_Paste2,HC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HE201)=1,P_Shortfall_Paste2,HD244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HF201)=1,P_Shortfall_Paste2,HE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HG201)=1,P_Shortfall_Paste2,HF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HH201)=1,P_Shortfall_Paste2,HG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HI201)=1,P_Shortfall_Paste2,HH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HJ201)=1,P_Shortfall_Paste2,HI244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HK201)=1,P_Shortfall_Paste2,HJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HL201)=1,P_Shortfall_Paste2,HK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HM201)=1,P_Shortfall_Paste2,HL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HN201)=1,P_Shortfall_Paste2,HM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HO201)=1,P_Shortfall_Paste2,HN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HP201)=1,P_Shortfall_Paste2,HO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HQ201)=1,P_Shortfall_Paste2,HP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HR201)=1,P_Shortfall_Paste2,HQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HS201)=1,P_Shortfall_Paste2,HR244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HT201)=1,P_Shortfall_Paste2,HS244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HU201)=1,P_Shortfall_Paste2,HT244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HV201)=1,P_Shortfall_Paste2,HU244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HW201)=1,P_Shortfall_Paste2,HV244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HX201)=1,P_Shortfall_Paste2,HW244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HY201)=1,P_Shortfall_Paste2,HX244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:HZ201)=1,P_Shortfall_Paste2,HY244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IA201)=1,P_Shortfall_Paste2,HZ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IB201)=1,P_Shortfall_Paste2,IA244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IC201)=1,P_Shortfall_Paste2,IB244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:ID201)=1,P_Shortfall_Paste2,IC244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IE201)=1,P_Shortfall_Paste2,ID244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IF201)=1,P_Shortfall_Paste2,IE244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IG201)=1,P_Shortfall_Paste2,IF244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IH201)=1,P_Shortfall_Paste2,IG244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:II201)=1,P_Shortfall_Paste2,IH244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IJ201)=1,P_Shortfall_Paste2,II244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IK201)=1,P_Shortfall_Paste2,IJ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IL201)=1,P_Shortfall_Paste2,IK244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IM201)=1,P_Shortfall_Paste2,IL244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IN201)=1,P_Shortfall_Paste2,IM244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IO201)=1,P_Shortfall_Paste2,IN244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IP201)=1,P_Shortfall_Paste2,IO244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IQ201)=1,P_Shortfall_Paste2,IP244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IR201)=1,P_Shortfall_Paste2,IQ244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IS201)=1,P_Shortfall_Paste2,IR244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IT201)=1,P_Shortfall_Paste2,IS244)","v":3.1320158367090309},{"$f":"IF(SUM($J201:IU201)=1,P_Shortfall_Paste2,IT244)","v":3.1320158367090309}]
[null,null,"Amount reallocated","AUD M",null,null,null,null,null,{"$f":"MIN(J242,J240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7755575615628914E-17,0,0,0,0,0,5.5511151231257827E-17,0,{"$f":"MIN(BV242,BV240)","v":0},0,0,1.1102230246251565E-16,0,0,0,0,1.1102230246251565E-16,1.1102230246251565E-16,0,5.5511151231257827E-17,0,1.1102230246251565E-16,0,0,1.1102230246251565E-16,0,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,1.288805759849676E-2,0,0,1.3010507449518482E-2,4.3618875029034054E-2,1.5672168637494654E-2,3.0139213744205029E-2,4.4792658278167252E-2,7.6376920516167179E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH242,EH240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT242,GT240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining reallocation","AUD M",null,null,null,null,null,{"$f":"J242-J243","v":0},{"$f":"K242-K243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,{"$f":"BW242-BW243","v":3.3685142379621142},3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3685142379621142,3.3556261803636174,3.3556261803636174,3.3556261803636174,3.342615672914099,3.2989967978850649,3.2833246292475704,3.2531854155033653,3.208392757225198,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,{"$f":"EI242-EI243","v":3.1320158367090309},3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,{"$f":"GU242-GU243","v":3.1320158367090309},3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309,3.1320158367090309]
[]
[null,null,"Principal revision #2 - Shortfall reallocation of principal to achieve min DSCR","AUD M",null,null,null,null,{"$f":"SUM(J246:IU246)","v":16.268583402674995},{"$f":"(J237+J243)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22956134788281213,0.23828423738342916,0.24708415194892153,0.27447891038326855,0.2603574152201904,0.26970124507071419,0.27913304393943417,0.30724530189219723,0.29240632677545597,0.30238969054899423,{"$f":"(BV237+BV243)*debtsculpt_f2","v":0.31246711002042082},0.34129981023692108,0.33450406846071751,0.3364168102030678,0.34716209935031395,0.37673335340118552,0.36036274046975009,0.37168874947987585,0.3831249224716553,0.41345305516880915,0.39629520217150382,0.40832806638911556,0.4204793943216345,0.45158279808924662,0.43359923216339635,0.44636348041983148,0.459254897485325,0.49115244078225223,0.48316099642611321,0.48591172621635603,0.49957050470039566,0.53228234724217449,0.512548657781845,0.52685470957630021,0.54130643425953306,0.57485253470968622,0.55422194529572633,0.5693390844654338,0.58461170686606612,0.61901285300492359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH237+EH243)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT237+GT243)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J247:IU247)","v":40.275645669835612},{"$f":"(J257*J207)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0298179336438356,1.0399668945917808,1.0500377548931505,1.0486302789041093,1.0243044004931505,1.0342185567287672,1.044047266389041,1.0424572195506847,1.018082923890411,1.0277473662246575,{"$f":"(BV257*BV207)*debtsculpt_f2","v":1.0373187473315066},1.0355387812383559,1.0223598630575343,1.0204751159342464,1.0297727324054793,1.0277951568657533,1.0033524172602739,1.0124703216273971,1.0214790599452053,1.0192966404821915,0.99483402526027398,1.0036547761589041,1.0123579228493149,1.009962684449315,0.98549049797260269,0.9939972642849314,1.0023776489205478,0.9997615596054793,0.98612719136438343,0.98340481641643829,0.99144350638904089,0.98859773667945183,0.9641402965479452,0.97196499300273975,0.97964475844383547,0.97656121939726015,0.95212821698630135,0.95958465541917803,0.96688633152876702,0.96355613670136975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH257*EH207)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT257*GT207)*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Debt Servicing","AUD M",null,"Min Check",null,null,56.54422907251061,{"$f":"SUM(J246:J247)","v":0},{"$f":"SUM(K246:K247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2593792815266478,1.2782511319752099,1.2971219068420721,1.3231091892873779,1.2846618157133409,1.3039198017994813,1.3231803103284752,1.3497025214428819,1.310489250665867,1.3301370567736517,1.3497858573519275,{"$f":"SUM(BW246:BW247)","v":1.376838591475277},1.3568639315182518,1.3568919261373142,1.3769348317557932,1.4045285102669389,1.3637151577300239,1.3841590711072729,1.4046039824168606,1.4327496956510006,1.3911292274317777,1.4119828425480196,1.4328373171709494,1.4615454825385616,1.419089730135999,1.4403607447047628,1.4616325464058728,1.4909140003877315,1.4692881877904966,1.4693165426327943,1.4910140110894365,1.5208800839216263,1.4766889543297901,1.49881970257904,1.5209511927033685,1.5514137541069464,1.5063501622820277,1.5289237398846118,1.5514980383948331,1.5825689897062933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI246:EI247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU246:GU247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR Check","x",null,{"$f":"_xlfn.MINIFS(J249:IU249,J201:IU201,1)","v":1.3999998017939375},null,null,null,{"$f":"IF(J248=0,0,J228/J248)","v":0},{"$f":"IF(K248=0,0,K228/K248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3999999999999997,1.3999998017939375,1.4000014670004857,1.4000050119857506,1.4000108620382139,1.4000150245943463,1.4000174581407312,1.4000178216445236,1.400018433134337,1.4000187820490237,1.4000191114719021,{"$f":"IF(BW248=0,0,BW228/BW248)","v":1.4000193313030176},1.4000198273830515,1.4000202974331939,1.4000206801723503,1.4000209326074222,1.4000215137178427,1.400021761514632,1.4000220089628825,1.4000221085594393,1.4000229390646517,1.4000234930668753,1.4000241820281172,1.4000246947741735,1.4000262005659736,1.4000275042452985,1.4000289959953449,1.4000302398938582,1.4000325362052661,1.4000348784118548,1.4000372195050921,1.4000391961166645,1.4000425150903071,1.4000453813110243,1.400048438061019,1.4000509777622314,1.4000553614640205,1.400058915474746,1.4000626618881327,1.4000657028678303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI248=0,0,EI228/EI248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU248=0,0,GU228/GU248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sufficient CFADS to Sculpt","Check",null,null,null,null,{"$f":"SUM(J250:IU250)","v":0},{"$f":"IF(AND(J249<J234,J237<=0),1,0)*J201*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV249<BV234,BV237<=0),1,0)*BV201*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH249<EH234,EH237<=0),1,0)*EH201*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GT249<GT234,GT237<=0),1,0)*GT201*debtsculpt_f2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest"]
[null,null,"Margin"]
[null,null,"All-in rate","% p.a.",null,null,null,null,null,{"$f":"SUM(J254:J255)","v":0},{"$f":"SUM(K254:K255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(AP254:AP255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(BV254:BV255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(DB254:DB255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(EH254:EH255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(FN254:FN255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(GJ254:GJ255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,{"$f":"SUM(HI254:HI255)","v":2.2599999999999999E-2},2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,2.2599999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL254:IL255)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU254:IU255)","v":0}]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J256*J$12/Days_Yr","v":0},{"$f":"K256*K$12/Days_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"AP256*AP$12/Days_Yr","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"BV256*BV$12/Days_Yr","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"DB256*DB$12/Days_Yr","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"EH256*EH$12/Days_Yr","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"FN256*FN$12/Days_Yr","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,{"$f":"GJ256*GJ$12/Days_Yr","v":5.5726027397260272E-3},5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,{"$f":"HI256*HI$12/Days_Yr","v":5.6345205479452053E-3},5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL256*IL$12/Days_Yr","v":0},0,0,0,0,0,0,0,0,{"$f":"IU256*IU$12/Days_Yr","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J260:IU260)","v":16.268583402674995},{"$f":"-J210","v":0},{"$f":"-K210","v":0},{"$f":"-L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22956134788281213,0.23828423738342916,0.24708415194892153,0.27447891038326855,0.2603574152201904,0.26970124507071419,0.27913304393943417,0.30724530189219723,0.29240632677545597,0.30238969054899423,{"$f":"-BV210","v":0.31246711002042082},0.34129981023692108,0.33450406846071751,0.3364168102030678,0.34716209935031395,0.37673335340118552,0.36036274046975009,0.37168874947987585,0.3831249224716553,0.41345305516880915,0.39629520217150382,0.40832806638911556,0.4204793943216345,0.45158279808924662,0.43359923216339635,0.44636348041983148,0.459254897485325,0.49115244078225223,0.48316099642611321,0.48591172621635603,0.49957050470039566,0.53228234724217449,0.512548657781845,0.52685470957630021,0.54130643425953306,0.57485253470968622,0.55422194529572633,0.5693390844654338,0.58461170686606612,0.61901285300492359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest during operations","AUD M",null,null,null,null,{"$f":"SUM(J261:IU261)","v":40.275645669835612},{"$f":"(J257*J207)*J201","v":0},{"$f":"(K257*K207)*K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0298179336438356,1.0399668945917808,1.0500377548931505,1.0486302789041093,1.0243044004931505,1.0342185567287672,1.044047266389041,1.0424572195506847,1.018082923890411,1.0277473662246575,1.0373187473315066,{"$f":"(BW257*BW207)*BW201","v":1.0355387812383559},1.0223598630575343,1.0204751159342464,1.0297727324054793,1.0277951568657533,1.0033524172602739,1.0124703216273971,1.0214790599452053,1.0192966404821915,0.99483402526027398,1.0036547761589041,1.0123579228493149,1.009962684449315,0.98549049797260269,0.9939972642849314,1.0023776489205478,0.9997615596054793,0.98612719136438343,0.98340481641643829,0.99144350638904089,0.98859773667945183,0.9641402965479452,0.97196499300273975,0.97964475844383547,0.97656121939726015,0.95212821698630135,0.95958465541917803,0.96688633152876702,0.96355613670136975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI257*EI207)*EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU257*GU207)*GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR - NHFIC Facility 2","x",null,{"$f":"_xlfn.MINIFS($J$264:$IU$264,$J$201:$IU$201,1)","v":1.4},{"$f":"AVERAGEIFS($J$264:$IU$264,$J$201:$IU$201,1)","v":1.399999999999999},null,null,{"$f":"ROUND(IF(J262=0,0,J259/J262),2)","v":0},{"$f":"ROUND(IF(K262=0,0,K259/K262),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"ROUND(IF(BW262=0,0,BW259/BW262),2)","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(EI262=0,0,EI259/EI262),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(GU262=0,0,GU259/GU262),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J265:IU265)","v":0},{"$f":"IF(J264<J766,1,0)*J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV264<BV766,1,0)*BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH264<EH766,1,0)*EH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT264<GT766,1,0)*GT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flags / Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$267,NHFIC_DebtFacilities,0))","v":3},"Debt counters","Num",null,null,null,null,null,{"$f":"J202-SUMIFS(J$62:J$66,$B$62:$B$66,$B270)","v":201},201,201,201,201,201,201,201,201,201,201,201,201,201,200,199,198,197,196,195,194,193,192,191,190,189,188,187,186,185,184,183,182,181,180,179,178,177,176,175,174,173,172,171,170,169,168,167,166,165,164,163,162,161,160,159,158,157,156,155,154,153,152,151,{"$f":"BV202-SUMIFS(BV$62:BV$66,$B$62:$B$66,$B270)","v":150},149,148,147,146,145,144,143,142,141,140,139,138,137,136,135,134,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,{"$f":"EH202-SUMIFS(EH$62:EH$66,$B$62:$B$66,$B270)","v":86},85,84,83,82,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,{"$f":"GT202-SUMIFS(GT$62:GT$66,$B$62:$B$66,$B270)","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[]
[null,null,"Account"]
[null,null,"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J277:IU277)","v":168.53161714699507},{"$f":"IF(J271=1,-J212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV271=1,-BV212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.53161714699507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH271=1,-EH212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT271=1,-GT212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,-23.558819230006076,{"$f":"IF(debtsculpt_f3=1,J292,J286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f3=1,BV292,BV286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.46038553435698204,-0.47441653738506556,-0.48860172604746671,-0.52346727565574769,-0.5152857969952801,-0.51863755880410944,-0.53372527791604418,-0.56953514753826462,-0.54874463966752907,-0.56457599384231316,-0.58058932336307723,-0.6173507656050421,-0.59572999829030882,-0.58254824453595455,-0.5649934594498095,-0.56868186058728087,-0.5770344432297646,-0.57840599133556858,-0.57984424314892358,-0.58362959345734911,-0.58971589640727107,-0.5935238454380718,-0.59510144350425764,-0.59898639616064642,-0.60736886732714557,-0.60902004316212577,-0.61074254559597985,-0.61472960679501021,-0.62312161668018962,-0.62492101275897194,-0.62679419434246098,-0.6308860442226778,-0.63928386347116239,-0.64123733259086946,{"$f":"IF(debtsculpt_f3=1,EH292,EH286)","v":-0.64326714957629494},-0.64746653851878933,-0.65377734939649601,-0.65799895990277713,-0.66019161867836684,-0.66450149426463201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f3=1,GT292,GT286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"ROUND(SUM(J275:J280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AP275:AP280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BV275:BV280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.53162,168.07123000000001,167.59681,{"$f":"ROUND(SUM(DB275:DB280),Tolerance)","v":167.10821000000001},166.58474000000001,166.06944999999999,165.55081000000001,165.01707999999999,164.44754,163.89879999999999,163.33421999999999,162.75362999999999,162.13628,161.54055,160.958,160.39301,159.82433,159.2473,158.66889,158.08904999999999,157.50541999999999,156.91569999999999,156.32218,155.72708,155.12808999999999,154.52072000000001,153.9117,153.30096,152.68622999999999,152.06310999999999,151.43818999999999,150.81139999999999,150.18051,149.54123000000001,148.89999,{"$f":"ROUND(SUM(EH275:EH280),Tolerance)","v":148.25672},147.60925,146.95546999999999,146.29747,145.63728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(FN275:FN280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(GJ275:GJ280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(HI275:HI280),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IL275:IL280),Tolerance)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IU275:IU280),Tolerance)","v":0}]
[]
[null,null,"Refi - Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J285:IU285)","v":93.531570095812327},{"$f":"IF(AND(debtsculpt_f2=1,J271=1),J225,IF(AND(Amort_Select=1,J271=1),-J212,IF(AND(Amort_Select=0,J271=1),J219,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,BV271=1),BV225,IF(AND(Amort_Select=1,BV271=1),-BV212,IF(AND(Amort_Select=0,BV271=1),BV219,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.531570095812327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,EH271=1),EH225,IF(AND(Amort_Select=1,EH271=1),-EH212,IF(AND(Amort_Select=0,EH271=1),EH219,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,GT271=1),GT225,IF(AND(Amort_Select=1,GT271=1),-GT212,IF(AND(Amort_Select=0,GT271=1),GT219,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J284:J286)","v":0},{"$f":"SUM(K284:K286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW284:BW286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.531570095812327,93.010653910544235,92.488862555809604,91.966137468049766,91.439999916347148,90.908006907005927,90.372578680339458,89.836098100272537,89.296115257394149,88.747821707956916,88.198414734545622,87.647831873594029,87.093654687050446,86.531143827590114,85.967392991622262,85.402337637010717,84.833593477196516,84.256495819712512,83.678026463869301,83.098118698651916,82.514425168440127,81.924644668522546,81.331055802412479,80.735889165410001,80.136837150153681,79.529401745429254,78.920314983983161,78.309505531402678,77.694708580839702,77.071518701044965,76.446529228047197,75.819666368258467,75.188711210326431,74.549357313162915,73.908049732876705,73.264712113238161,{"$f":"SUM(EI284:EI286)","v":72.617174644613101},71.96332567375957,71.305254629921379,70.644990687101327,69.980416396547156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU284:GU286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"(I293*J269)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU293*BV269)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.531570095812327,93.07118456145534,92.596768024070272,92.108166298022809,91.584699022367062,91.069413225371775,90.55077566656766,90.017050388651612,89.447515241113351,88.898770601445818,88.334194607603507,87.753605284240436,87.136254518635397,86.540524520345087,85.957976275809131,85.392982816359321,84.824300955772046,84.247266512542282,83.66886052120671,83.089016278057784,82.505386684600438,81.915670788193168,81.322146942755097,80.727045499250835,80.128059103090195,79.520690235763055,78.911670192600923,78.30092764700494,77.686198040209931,77.063076423529736,76.438155410770761,75.811361216428296,75.180475172205618,74.541191308734454,{"$f":"(EG293*EH269)*debtsculpt_f3","v":73.899953976143578},73.256686826567289,72.609220288048505,71.955442938652013,71.297443978749229,70.63725236007086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS293*GT269)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi - Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J291:IU291)","v":93.531570095812327},{"$f":"IF(AND(debtsculpt_f2=1,J271=1),J225,IF(AND(Amort_Select=1,J271=1),-J212,IF(AND(Amort_Select=0,J271=1),J219,0)))*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,BV271=1),BV225,IF(AND(Amort_Select=1,BV271=1),-BV212,IF(AND(Amort_Select=0,BV271=1),BV219,0)))*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.531570095812327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,EH271=1),EH225,IF(AND(Amort_Select=1,EH271=1),-EH212,IF(AND(Amort_Select=0,EH271=1),EH219,0)))*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f2=1,GT271=1),GT225,IF(AND(Amort_Select=1,GT271=1),-GT212,IF(AND(Amort_Select=0,GT271=1),GT219,0)))*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calculation of Sculpted Principal Repayment"]
[null,null,"Cashflow available for debt servicing (CFADS) - Check","Check",null,null,null,null,{"$f":"ROUND(SUM(J298:IU298),2)","v":0},{"$f":"J296-J297","v":0},{"$f":"K296-K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW296-BW297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9194303863278037E-7,4.1796661358617371E-6,1.3698898240654955E-5,2.8368645481613441E-5,4.0921158326767682E-5,{"$f":"DF296-DF297","v":5.1594323776882334E-5},5.9528771021000182E-5,6.6412900345369508E-5,7.5403018949593559E-5,8.4925451050210654E-5,9.4209694875502237E-5,-7.73763081829415E-5,-2.3354306943534908E-4,-3.4187834910781589E-4,-1.9625763879194125E-4,-6.8094089550108094E-5,2.7465217202760073E-6,4.0738177604637826E-6,4.8309887432651522E-6,5.0620670535295176E-6,5.0708801699883566E-6,5.1251626773662906E-6,5.1262416391750776E-6,5.0201415628947643E-6,5.0707111141079508E-6,5.1211366329795283E-6,5.1212645990617034E-6,5.0202384356268226E-6,5.0709659475955959E-6,5.1213235332525642E-6,6.8334576619477616E-6,8.3661313237115564E-6,1.0155235951714303E-5,1.199299607979043E-5,{"$f":"EI296-EI297","v":1.3730943775769333E-5},1.5307391190155784E-5,1.7034594065101771E-5,1.8974499053747707E-5,{"$f":"EM296-EM297","v":2.0739107453593419E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU296-GU297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Principal annuity repayments","AUD M",null,null,null,null,null,{"$f":"IF(J269=0,0,-PPMT(J325,1,J270,J290))*J$84","v":0},{"$f":"IF(K269=0,0,-PPMT(K325,1,K270,K290))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW269=0,0,-PPMT(BW325,1,BW270,BW290))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52091618526809735,0.52213093271859656,0.52333494384205015,0.52695009752579391,0.53283486096994537,0.5363788744889828,0.53753841446685136,0.5410705028855638,0.54922317145068122,0.55034144563963805,0.55143047336268436,0.55484596761745142,0.56278599853865297,0.56381195122819594,0.5649934594498095,0.56868186058728087,0.5770344432297646,0.57840599133556858,0.57984424314892358,0.58362959345734911,0.58971589640727107,0.5935238454380718,0.59510144350425764,0.59898639616064642,0.60736886732714557,0.60902004316212577,0.61074254559597985,0.61472960679501021,0.62312161668018962,0.62492101275897194,0.62679419434246098,0.6308860442226778,0.63928386347116239,0.64123733259086946,0.64326714957629494,{"$f":"IF(EI269=0,0,-PPMT(EI325,1,EI270,EI290))*EI$84","v":0.64746653851878933},0.65377734939649601,0.65799895990277713,0.66019161867836684,0.66450149426463201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU269=0,0,-PPMT(GU325,1,GU270,GU290))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"J$766*J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$766*BV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"EH$766*EH269","v":1.4},1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$766*GT269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quarterly principal shortfall","AUD M",null,null,null,null,{"$f":"SUM(J306:IU306)","v":0.1860431339027741},{"$f":"J299-J305","v":0},{"$f":"K299-K305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW299-BW305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0530650911115369E-2,4.7714395333531001E-2,3.4733217794583437E-2,3.4828218700463376E-3,1.7549063974665269E-2,1.774131568487336E-2,3.8131365508071724E-3,0,4.785317831521585E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI299-EI305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU299-GU305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum principal addition","AUD M",null,null,null,null,null,{"$f":"IF(((J307-J300)-J305)<0,0,(J307-J300)-J305)","v":0},{"$f":"IF(((K307-K300)-K305)<0,0,(K307-K300)-K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((BW307-BW300)-BW305)<0,0,(BW307-BW300)-BW305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5511151231257827E-17,0,0,1.1102230246251565E-16,0,0,0,2.8464644652700821E-2,0,1.4234548202675112E-2,2.9158850000392866E-2,6.2504797987590677E-2,3.294399975165585E-2,4.8814915280280924E-2,6.4576601576281756E-2,9.8283584622875231E-2,6.6726423361017084E-2,8.2727635265153365E-2,9.875637930611314E-2,0.13306804755265256,0.11679659707999357,0.11692397116047415,0.13358101486755403,0.16857901879104886,0.13444098586061748,0.15170687401203753,0.16900219411329198,0.20469980381211805,0.16933426941233487,0.18725045220677983,0.20519687495018579,0.24171775999598633,0.20500588466669745,0.22362535623371238,0.24234729320195569,{"$f":"IF(((EI307-EI300)-EI305)<0,0,(EI307-EI300)-EI305)","v":0.27973697852025836},0.26097269774765719,0.26128858235066754,0.28083516765925465,0.31911316656595978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(((GU307-GU300)-GU305)<0,0,(GU307-GU300)-GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Amount reallocated","AUD M",null,null,null,null,null,{"$f":"MIN(J310,J308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV310,BV308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5511151231257827E-17,0,0,1.1102230246251565E-16,0,0,0,2.8464644652700821E-2,0,1.4234548202675112E-2,2.9158850000392866E-2,6.2504797987590677E-2,3.294399975165585E-2,1.8736293307758611E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH310,EH308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT310,GT308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining reallocation","AUD M",null,null,null,null,null,{"$f":"J310-J311","v":0},{"$f":"K310-K311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW310-BW311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18604313390277405,0.18604313390277405,0.18604313390277405,0.18604313390277394,0.18604313390277394,0.18604313390277394,0.18604313390277394,0.15757848925007312,0.15757848925007312,0.143343941047398,0.11418509104700514,5.1680293059414462E-2,1.8736293307758611E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI310-EI311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU310-GU311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J315:IU315)","v":40.847378965745207},{"$f":"(J325*J275)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV325*BV275)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0762937156712329,1.0852796766767123,1.0941087092273973,1.0909190213369864,1.0756810238520549,1.0723536622054795,1.0807519727890413,1.0772676663671232,1.0502115499726028,1.0583372101917807,1.0662815874410958,1.0624913686684931,1.0354511470684933,1.0431093761506849,1.0507691024657535,1.0470807239123288,1.0206863376164383,1.0283012640273972,1.0358252906630139,1.0320399680547945,1.0170534915013698,1.0132455159726026,1.0205054534356166,1.0166205102027399,0.99069473367123284,0.99778050676164387,1.0047693116712328,1.000782267090411,0.97510027980821923,0.98191107933972599,0.98862169625205476,0.98452987375342471,0.95909799673972607,0.96562664380000007,{"$f":"(EH325*EH275)*debtsculpt_f3","v":0.97205177033424661},0.96785236278356168,0.95315134609589047,0.94892971847397256,0.95506194935890421,0.95075208433972613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT325*GT275)*debtsculpt_f3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Debt Servicing","AUD M",null,"Min Check",null,null,64.406198195751287,{"$f":"SUM(J314:J315)","v":0},{"$f":"SUM(K314:K315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW314:BW315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5366792500282149,1.5596962140617778,1.582710435274864,1.6143862969927341,1.5909668208473349,1.5909912210095889,1.6144772507050855,1.6468028139053879,1.5989561896401319,1.6229132040340939,1.646870910804173,1.6798421342735352,1.6311811453588021,1.6256576206866393,1.6157625619155631,1.6157625844996097,1.5977207808462031,1.6067072553629658,1.6156695338119373,1.6156695615121435,1.6067693879086409,1.6067693614106744,1.6156068969398742,1.6156069063633862,1.5980636009983784,1.6068005499237696,1.6155118572672127,1.6155118738854211,1.598221896488409,1.6068320920986978,1.6154158905945157,1.6154159179761025,1.5983818602108886,1.6068639763908696,1.6153189199105416,{"$f":"SUM(EI314:EI315)","v":1.615318901302351},1.6069286954923865,1.6069286783767498,1.615253568037271,1.6152535786043583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU314:GU315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$267,NHFIC_DebtFacilities,0))","v":3},"Margin","% p.a.",{"$f":"SUMIFS(Inputs!$G$457:$K$457,Inputs!$G$448:$K$448,$B323)","v":8.5000000000000006E-3},null,null,null,null,{"$f":"$E323*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,8.5000000000000006E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J328:IU328)","v":23.558819230006076},{"$f":"-J278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46038553435698204,0.47441653738506556,0.48860172604746671,0.52346727565574769,0.5152857969952801,0.51863755880410944,0.53372527791604418,0.56953514753826462,0.54874463966752907,0.56457599384231316,0.58058932336307723,0.6173507656050421,0.59572999829030882,0.58254824453595455,0.5649934594498095,0.56868186058728087,0.5770344432297646,0.57840599133556858,0.57984424314892358,0.58362959345734911,0.58971589640727107,0.5935238454380718,0.59510144350425764,0.59898639616064642,0.60736886732714557,0.60902004316212577,0.61074254559597985,0.61472960679501021,0.62312161668018962,0.62492101275897194,0.62679419434246098,0.6308860442226778,0.63928386347116239,0.64123733259086946,{"$f":"-EH278","v":0.64326714957629494},0.64746653851878933,0.65377734939649601,0.65799895990277713,0.66019161867836684,0.66450149426463201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GT278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest during operations","AUD M",null,null,null,null,{"$f":"SUM(J329:IU329)","v":40.847378965745207},{"$f":"(J325*J275)*J269","v":0},{"$f":"(K325*K275)*K269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW325*BW275)*BW269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0762937156712329,1.0852796766767123,1.0941087092273973,1.0909190213369864,1.0756810238520549,1.0723536622054795,1.0807519727890413,1.0772676663671232,1.0502115499726028,1.0583372101917807,1.0662815874410958,1.0624913686684931,1.0354511470684933,1.0431093761506849,1.0507691024657535,1.0470807239123288,1.0206863376164383,1.0283012640273972,1.0358252906630139,1.0320399680547945,1.0170534915013698,1.0132455159726026,1.0205054534356166,1.0166205102027399,0.99069473367123284,0.99778050676164387,1.0047693116712328,1.000782267090411,0.97510027980821923,0.98191107933972599,0.98862169625205476,0.98452987375342471,0.95909799673972607,0.96562664380000007,0.97205177033424661,{"$f":"(EI325*EI275)*EI269","v":0.96785236278356168},0.95315134609589047,0.94892971847397256,0.95506194935890421,0.95075208433972613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU325*GU275)*GU269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR - NHFIC Facility 3","x",null,{"$f":"_xlfn.MINIFS($J$332:$IU$332,$J$269:$IU$269,1)","v":1.4},{"$f":"AVERAGEIFS($J$332:$IU$332,$J$269:$IU$269,1)","v":1.5017499999999999},null,null,{"$f":"ROUND(IF(J330=0,0,J327/J330),2)","v":0},{"$f":"ROUND(IF(K330=0,0,K327/K330),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(BW330=0,0,BW327/BW330),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(CZ330=0,0,CZ327/CZ330),2)","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.43,1.46,1.49,1.46,1.47,1.49,1.52,1.5,1.5,1.52,1.55,1.52,1.53,1.55,1.58,1.55,1.56,1.58,1.61,1.58,1.59,1.61,{"$f":"ROUND(IF(EI330=0,0,EI327/EI330),2)","v":1.64},1.63,1.63,1.64,1.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(GU330=0,0,GU327/GU330),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J333:IU333)","v":0},{"$f":"IF(J332<J766,1,0)*J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV332<BV766,1,0)*BV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH332<EH766,1,0)*EH269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT332<GT766,1,0)*GT269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flags / Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$335,NHFIC_DebtFacilities,0))","v":4},"Debt flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$55:J$59,$B$55:$B$59,$B337)","v":0},{"$f":"SUMIFS(K$55:K$59,$B$55:$B$59,$B337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$55:BW$59,$B$55:$B$59,$B337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$55:EI$59,$B$55:$B$59,$B337)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$55:GU$59,$B$55:$B$59,$B337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$335,NHFIC_DebtFacilities,0))","v":4},"Debt end flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$76:J$80,$B$76:$B$80,$B340)","v":0},{"$f":"SUMIFS(K$76:K$80,$B$76:$B$80,$B340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$76:BW$80,$B$76:$B$80,$B340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$76:EI$80,$B$76:$B$80,$B340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$76:GU$80,$B$76:$B$80,$B340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J345:IU345)","v":144.97277850573536},{"$f":"IF(J339=1,-J280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV339=1,-BV280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH339=1,-EH280,0)","v":0},0,0,0,0,144.97277850573536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT339=1,-GT280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,-29.912680418223367,{"$f":"IF(debtsculpt_f4=1,J360,J354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f4=1,BV360,BV354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f4=1,EH360,EH354)","v":0},0,0,0,0,0,-0.64917848426889624,-0.65164499037913104,-0.65420205536420939,-0.65903347196815398,-0.66825158688178998,-0.67091714958731519,-0.67367689813741871,-0.67865214045692335,-0.68788635366262352,-0.6907595387233979,-0.69373070092819522,-0.69885404470195434,-0.70605511472547977,-0.71121279897860989,-0.71440451667240557,-0.71968054082347999,-0.72893204987708504,-0.73224749298218816,-0.735669017005258,-0.74110208386070842,-0.75035399268984693,-0.75390459472834237,-0.75756559953374325,-0.76316037715046436,-0.77240695046305352,-0.77620253037532827,-0.78011302479621247,-0.78587431978152955,-0.79339250017992624,-0.79918817805178866,-0.80335866125055422,-0.80929163003758708,-0.8185095795316264,-0.82282608453704942,-0.82726712919835665,-0.8333766669338829,-0.84257044905274203,-0.84716346747594806,-0.85188614910694926,-0.85817750336320331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(debtsculpt_f4=1,GT360,GT354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"ROUND(SUM(J343:J348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AP343:AP348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BV343:BV348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DB343:DB348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(EH343:EH348),Tolerance)","v":0},0,0,0,0,144.97278,144.3236,143.67196000000001,143.01776000000001,142.35873000000001,141.69048000000001,141.01956000000001,140.34587999999999,139.66722999999999,138.97934000000001,138.28858,137.59485000000001,136.89599999999999,136.18994000000001,135.47873000000001,134.76433,134.04464999999999,133.31572,132.58347000000001,131.84780000000001,131.10669999999999,130.35634999999999,129.60245,128.84487999999999,128.08171999999999,127.30931,126.53310999999999,{"$f":"ROUND(SUM(FN343:FN348),Tolerance)","v":125.753},124.96713,124.17374,123.37455,122.57119,121.7619,120.94338999999999,120.12056,119.29329,118.45990999999999,117.61734,116.77018,115.91829,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(GJ343:GJ348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(HI343:HI348),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IL343:IL348),Tolerance)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(IU343:IU348),Tolerance)","v":0}]
[]
[null,null,"Refi - Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J353:IU353)","v":69.972750865806233},{"$f":"IF(AND(debtsculpt_f3=1,J339=1),J293,IF(AND(Amort_Select=1,J339=1),-J280,IF(AND(Amort_Select=0,J339=1),J287,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f3=1,BV339=1),BV293,IF(AND(Amort_Select=1,BV339=1),-BV280,IF(AND(Amort_Select=0,BV339=1),BV287,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f3=1,EH339=1),EH293,IF(AND(Amort_Select=1,EH339=1),-EH280,IF(AND(Amort_Select=0,EH339=1),EH287,0)))","v":0},0,0,0,0,69.972750865806233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(debtsculpt_f3=1,GT339=1),GT293,IF(AND(Amort_Select=1,GT339=1),-GT280,IF(AND(Amort_Select=0,GT339=1),GT287,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J354:IU354)","v":-29.912680418223367},{"$f":"IF(J337=0,0,PPMT(J393,1,J338,J352))*J$84","v":0},{"$f":"IF(K337=0,0,PPMT(K393,1,K338,K352))*K$84","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(U337=0,0,PPMT(U393,1,U338,U352))*U$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW337=0,0,PPMT(BW393,1,BW338,BW352))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI337=0,0,PPMT(EI393,1,EI338,EI352))*EI$84","v":0},0,0,0,0,-0.64917848426889624,-0.65164499037913104,-0.65420205536420939,-0.65903347196815398,-0.66825158688178998,-0.67091714958731519,-0.67367689813741871,-0.67865214045692335,-0.68788635366262352,-0.6907595387233979,-0.69373070092819522,-0.69885404470195434,-0.70605511472547977,-0.71121279897860989,-0.71440451667240557,-0.71968054082347999,-0.72893204987708504,-0.73224749298218816,-0.735669017005258,-0.74110208386070842,-0.75035399268984693,-0.75390459472834237,-0.75756559953374325,-0.76316037715046436,-0.77240695046305352,-0.77620253037532827,-0.78011302479621247,-0.78587431978152955,-0.79339250017992624,-0.79918817805178866,-0.80335866125055422,-0.80929163003758708,-0.8185095795316264,-0.82282608453704942,-0.82726712919835665,-0.8333766669338829,-0.84257044905274203,-0.84716346747594806,-0.85188614910694926,-0.85817750336320331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU337=0,0,PPMT(GU393,1,GU338,GU352))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annuity - Sculpting"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"(I361*J337)*debtsculpt_f4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU361*BV337)*debtsculpt_f4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG361*EH337)*debtsculpt_f4","v":0},0,0,0,0,0,69.972750865806233,69.323572381537332,68.671927391158206,68.017725335793997,67.35869186382584,66.690440276944045,66.019523127356734,65.345846229219319,64.6671940887624,63.979307735099773,63.288548196376375,62.594817495448183,61.89596345074623,61.18990833602075,60.478695537042142,59.76429102036974,59.044610479546257,58.31567842966917,57.58343093668698,56.847761919681723,56.106659835821013,55.356305843131167,54.602401248402828,53.844835648869086,53.081675271718623,52.309268321255573,51.533065790880244,50.752952766084029,49.967078446302502,49.173685946122575,48.374497768070789,47.571139106820233,46.761847476782648,45.94333789725102,45.120511812713971,44.293244683515617,43.459868016581737,42.617297567528993,41.770134100053042,40.918247950946096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS361*GT337)*debtsculpt_f4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J358:J360)","v":0},{"$f":"SUM(K358:K360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW358:BW360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI358:EI360)","v":0},0,0,0,69.972750865806233,69.323572381537332,68.671927391158206,68.017725335793997,67.35869186382584,66.690440276944045,66.019523127356734,65.345846229219319,64.6671940887624,63.979307735099773,63.288548196376375,62.594817495448183,61.89596345074623,61.18990833602075,60.478695537042142,59.76429102036974,59.044610479546257,58.31567842966917,57.58343093668698,56.847761919681723,56.106659835821013,55.356305843131167,54.602401248402828,53.844835648869086,53.081675271718623,52.309268321255573,51.533065790880244,50.752952766084029,49.967078446302502,49.173685946122575,48.374497768070789,47.571139106820233,46.761847476782648,45.94333789725102,45.120511812713971,44.293244683515617,43.459868016581737,42.617297567528993,41.770134100053042,40.918247950946096,40.060070447582895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU358:GU360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available for debt servicing (CFADS) - Check","Check",null,null,null,null,{"$f":"ROUND(SUM(J366:IU366),2)","v":0},{"$f":"J364-J365","v":0},{"$f":"K364-K365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW364-BW365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI364-EI365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FG364-FG365","v":0},{"$f":"FH364-FH365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU364-GU365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - Principal annuity repayments","AUD M",null,null,null,null,null,{"$f":"IF(J337=0,0,-PPMT(J393,1,J338,J358))*J$84","v":0},{"$f":"IF(K337=0,0,-PPMT(K393,1,K338,K358))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW337=0,0,-PPMT(BW393,1,BW338,BW358))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI337=0,0,-PPMT(EI393,1,EI338,EI358))*EI$84","v":0},0,0,0,0,0.64917848426889624,0.65164499037913104,0.65420205536420939,0.65903347196815398,0.66825158688178998,0.67091714958731519,0.67367689813741871,0.67865214045692335,0.68788635366262352,0.6907595387233979,0.69373070092819522,0.69885404470195434,0.70605511472547977,0.71121279897860989,0.71440451667240557,0.71968054082347999,0.72893204987708504,0.73224749298218816,0.735669017005258,0.74110208386070842,0.75035399268984693,0.75390459472834237,0.75756559953374325,0.76316037715046436,0.77240695046305352,0.77620253037532827,0.78011302479621247,0.78587431978152955,0.79339250017992624,0.79918817805178866,0.80335866125055422,0.80929163003758708,0.8185095795316264,0.82282608453704942,0.82726712919835665,0.8333766669338829,0.84257044905274203,0.84716346747594806,0.85188614910694926,0.85817750336320331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU337=0,0,-PPMT(GU393,1,GU338,GU358))*GU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DSCR","x",null,null,null,null,null,{"$f":"J$766*J337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$766*BV337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$766*EH337","v":0},0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$766*GT337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quarterly principal shortfall","AUD M",null,null,null,null,{"$f":"SUM(J374:IU374)","v":0},{"$f":"J367-J373","v":0},{"$f":"K367-K373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW367-BW373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI367-EI373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU367-GU373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum debt servicing ","AUD M",null,null,null,null,null,{"$f":"IF(J370=0,0,J365/J370)","v":0},{"$f":"IF(K370=0,0,K365/K370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW370=0,0,BW365/BW370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI370=0,0,EI365/EI370)","v":0},0,0,0,0,1.8786938448820458,1.9069189553743036,1.9352218624455122,1.9741223630138924,1.9171562492114391,1.9460965388931675,1.9751211536299962,2.0149457918266167,1.9569546954818209,1.9866328931746786,2.0164021475434497,2.0571716084353797,2.0280101255575032,2.028646519642344,2.0591849772430706,2.1009205330939116,2.0407837822409056,2.0720093688869268,2.1033401111643695,2.1460632115109455,2.0847022000202231,2.1159152132880532,2.1471015880321267,2.189706902297218,2.1261229683506215,2.1579546806588836,2.1897604425303001,2.2332469895876339,2.2008093607297079,2.2008353034761172,2.2332728512834876,2.2776045443064574,2.2114666467187898,2.2445731726639471,2.2776551449717397,2.3228759873892955,2.2554226659026901,2.2891858028489112,2.3229250956520513,2.3691127732977013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU370=0,0,GU365/GU370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal reallocation outstanding","AUD M",null,null,null,null,0,{"$f":"IF(SUM($J337:J337)=1,P_Shortfall_Paste4,I380)","v":0},{"$f":"IF(SUM($J337:K337)=1,P_Shortfall_Paste4,J380)","v":0},{"$f":"IF(SUM($J337:L337)=1,P_Shortfall_Paste4,K380)","v":0},{"$f":"IF(SUM($J337:M337)=1,P_Shortfall_Paste4,L380)","v":0},{"$f":"IF(SUM($J337:N337)=1,P_Shortfall_Paste4,M380)","v":0},{"$f":"IF(SUM($J337:O337)=1,P_Shortfall_Paste4,N380)","v":0},{"$f":"IF(SUM($J337:P337)=1,P_Shortfall_Paste4,O380)","v":0},{"$f":"IF(SUM($J337:Q337)=1,P_Shortfall_Paste4,P380)","v":0},{"$f":"IF(SUM($J337:R337)=1,P_Shortfall_Paste4,Q380)","v":0},{"$f":"IF(SUM($J337:S337)=1,P_Shortfall_Paste4,R380)","v":0},{"$f":"IF(SUM($J337:T337)=1,P_Shortfall_Paste4,S380)","v":0},{"$f":"IF(SUM($J337:U337)=1,P_Shortfall_Paste4,T380)","v":0},{"$f":"IF(SUM($J337:V337)=1,P_Shortfall_Paste4,U380)","v":0},{"$f":"IF(SUM($J337:W337)=1,P_Shortfall_Paste4,V380)","v":0},{"$f":"IF(SUM($J337:X337)=1,P_Shortfall_Paste4,W380)","v":0},{"$f":"IF(SUM($J337:Y337)=1,P_Shortfall_Paste4,X380)","v":0},{"$f":"IF(SUM($J337:Z337)=1,P_Shortfall_Paste4,Y380)","v":0},{"$f":"IF(SUM($J337:AA337)=1,P_Shortfall_Paste4,Z380)","v":0},{"$f":"IF(SUM($J337:AB337)=1,P_Shortfall_Paste4,AA380)","v":0},{"$f":"IF(SUM($J337:AC337)=1,P_Shortfall_Paste4,AB380)","v":0},{"$f":"IF(SUM($J337:AD337)=1,P_Shortfall_Paste4,AC380)","v":0},{"$f":"IF(SUM($J337:AE337)=1,P_Shortfall_Paste4,AD380)","v":0},{"$f":"IF(SUM($J337:AF337)=1,P_Shortfall_Paste4,AE380)","v":0},{"$f":"IF(SUM($J337:AG337)=1,P_Shortfall_Paste4,AF380)","v":0},{"$f":"IF(SUM($J337:AH337)=1,P_Shortfall_Paste4,AG380)","v":0},{"$f":"IF(SUM($J337:AI337)=1,P_Shortfall_Paste4,AH380)","v":0},{"$f":"IF(SUM($J337:AJ337)=1,P_Shortfall_Paste4,AI380)","v":0},{"$f":"IF(SUM($J337:AK337)=1,P_Shortfall_Paste4,AJ380)","v":0},{"$f":"IF(SUM($J337:AL337)=1,P_Shortfall_Paste4,AK380)","v":0},{"$f":"IF(SUM($J337:AM337)=1,P_Shortfall_Paste4,AL380)","v":0},{"$f":"IF(SUM($J337:AN337)=1,P_Shortfall_Paste4,AM380)","v":0},{"$f":"IF(SUM($J337:AO337)=1,P_Shortfall_Paste4,AN380)","v":0},{"$f":"IF(SUM($J337:AP337)=1,P_Shortfall_Paste4,AO380)","v":0},{"$f":"IF(SUM($J337:AQ337)=1,P_Shortfall_Paste4,AP380)","v":0},{"$f":"IF(SUM($J337:AR337)=1,P_Shortfall_Paste4,AQ380)","v":0},{"$f":"IF(SUM($J337:AS337)=1,P_Shortfall_Paste4,AR380)","v":0},{"$f":"IF(SUM($J337:AT337)=1,P_Shortfall_Paste4,AS380)","v":0},{"$f":"IF(SUM($J337:AU337)=1,P_Shortfall_Paste4,AT380)","v":0},{"$f":"IF(SUM($J337:AV337)=1,P_Shortfall_Paste4,AU380)","v":0},{"$f":"IF(SUM($J337:AW337)=1,P_Shortfall_Paste4,AV380)","v":0},{"$f":"IF(SUM($J337:AX337)=1,P_Shortfall_Paste4,AW380)","v":0},{"$f":"IF(SUM($J337:AY337)=1,P_Shortfall_Paste4,AX380)","v":0},{"$f":"IF(SUM($J337:AZ337)=1,P_Shortfall_Paste4,AY380)","v":0},{"$f":"IF(SUM($J337:BA337)=1,P_Shortfall_Paste4,AZ380)","v":0},{"$f":"IF(SUM($J337:BB337)=1,P_Shortfall_Paste4,BA380)","v":0},{"$f":"IF(SUM($J337:BC337)=1,P_Shortfall_Paste4,BB380)","v":0},{"$f":"IF(SUM($J337:BD337)=1,P_Shortfall_Paste4,BC380)","v":0},{"$f":"IF(SUM($J337:BE337)=1,P_Shortfall_Paste4,BD380)","v":0},{"$f":"IF(SUM($J337:BF337)=1,P_Shortfall_Paste4,BE380)","v":0},{"$f":"IF(SUM($J337:BG337)=1,P_Shortfall_Paste4,BF380)","v":0},{"$f":"IF(SUM($J337:BH337)=1,P_Shortfall_Paste4,BG380)","v":0},{"$f":"IF(SUM($J337:BI337)=1,P_Shortfall_Paste4,BH380)","v":0},{"$f":"IF(SUM($J337:BJ337)=1,P_Shortfall_Paste4,BI380)","v":0},{"$f":"IF(SUM($J337:BK337)=1,P_Shortfall_Paste4,BJ380)","v":0},{"$f":"IF(SUM($J337:BL337)=1,P_Shortfall_Paste4,BK380)","v":0},{"$f":"IF(SUM($J337:BM337)=1,P_Shortfall_Paste4,BL380)","v":0},{"$f":"IF(SUM($J337:BN337)=1,P_Shortfall_Paste4,BM380)","v":0},{"$f":"IF(SUM($J337:BO337)=1,P_Shortfall_Paste4,BN380)","v":0},{"$f":"IF(SUM($J337:BP337)=1,P_Shortfall_Paste4,BO380)","v":0},{"$f":"IF(SUM($J337:BQ337)=1,P_Shortfall_Paste4,BP380)","v":0},{"$f":"IF(SUM($J337:BR337)=1,P_Shortfall_Paste4,BQ380)","v":0},{"$f":"IF(SUM($J337:BS337)=1,P_Shortfall_Paste4,BR380)","v":0},{"$f":"IF(SUM($J337:BT337)=1,P_Shortfall_Paste4,BS380)","v":0},{"$f":"IF(SUM($J337:BU337)=1,P_Shortfall_Paste4,BT380)","v":0},{"$f":"IF(SUM($J337:BV337)=1,P_Shortfall_Paste4,BU380)","v":0},{"$f":"IF(SUM($J337:BW337)=1,P_Shortfall_Paste4,BV380)","v":0},{"$f":"IF(SUM($J337:BX337)=1,P_Shortfall_Paste4,BW380)","v":0},{"$f":"IF(SUM($J337:BY337)=1,P_Shortfall_Paste4,BX380)","v":0},{"$f":"IF(SUM($J337:BZ337)=1,P_Shortfall_Paste4,BY380)","v":0},{"$f":"IF(SUM($J337:CA337)=1,P_Shortfall_Paste4,BZ380)","v":0},{"$f":"IF(SUM($J337:CB337)=1,P_Shortfall_Paste4,CA380)","v":0},{"$f":"IF(SUM($J337:CC337)=1,P_Shortfall_Paste4,CB380)","v":0},{"$f":"IF(SUM($J337:CD337)=1,P_Shortfall_Paste4,CC380)","v":0},{"$f":"IF(SUM($J337:CE337)=1,P_Shortfall_Paste4,CD380)","v":0},{"$f":"IF(SUM($J337:CF337)=1,P_Shortfall_Paste4,CE380)","v":0},{"$f":"IF(SUM($J337:CG337)=1,P_Shortfall_Paste4,CF380)","v":0},{"$f":"IF(SUM($J337:CH337)=1,P_Shortfall_Paste4,CG380)","v":0},{"$f":"IF(SUM($J337:CI337)=1,P_Shortfall_Paste4,CH380)","v":0},{"$f":"IF(SUM($J337:CJ337)=1,P_Shortfall_Paste4,CI380)","v":0},{"$f":"IF(SUM($J337:CK337)=1,P_Shortfall_Paste4,CJ380)","v":0},{"$f":"IF(SUM($J337:CL337)=1,P_Shortfall_Paste4,CK380)","v":0},{"$f":"IF(SUM($J337:CM337)=1,P_Shortfall_Paste4,CL380)","v":0},{"$f":"IF(SUM($J337:CN337)=1,P_Shortfall_Paste4,CM380)","v":0},{"$f":"IF(SUM($J337:CO337)=1,P_Shortfall_Paste4,CN380)","v":0},{"$f":"IF(SUM($J337:CP337)=1,P_Shortfall_Paste4,CO380)","v":0},{"$f":"IF(SUM($J337:CQ337)=1,P_Shortfall_Paste4,CP380)","v":0},{"$f":"IF(SUM($J337:CR337)=1,P_Shortfall_Paste4,CQ380)","v":0},{"$f":"IF(SUM($J337:CS337)=1,P_Shortfall_Paste4,CR380)","v":0},{"$f":"IF(SUM($J337:CT337)=1,P_Shortfall_Paste4,CS380)","v":0},{"$f":"IF(SUM($J337:CU337)=1,P_Shortfall_Paste4,CT380)","v":0},{"$f":"IF(SUM($J337:CV337)=1,P_Shortfall_Paste4,CU380)","v":0},{"$f":"IF(SUM($J337:CW337)=1,P_Shortfall_Paste4,CV380)","v":0},{"$f":"IF(SUM($J337:CX337)=1,P_Shortfall_Paste4,CW380)","v":0},{"$f":"IF(SUM($J337:CY337)=1,P_Shortfall_Paste4,CX380)","v":0},{"$f":"IF(SUM($J337:CZ337)=1,P_Shortfall_Paste4,CY380)","v":0},{"$f":"IF(SUM($J337:DA337)=1,P_Shortfall_Paste4,CZ380)","v":0},{"$f":"IF(SUM($J337:DB337)=1,P_Shortfall_Paste4,DA380)","v":0},{"$f":"IF(SUM($J337:DC337)=1,P_Shortfall_Paste4,DB380)","v":0},{"$f":"IF(SUM($J337:DD337)=1,P_Shortfall_Paste4,DC380)","v":0},{"$f":"IF(SUM($J337:DE337)=1,P_Shortfall_Paste4,DD380)","v":0},{"$f":"IF(SUM($J337:DF337)=1,P_Shortfall_Paste4,DE380)","v":0},{"$f":"IF(SUM($J337:DG337)=1,P_Shortfall_Paste4,DF380)","v":0},{"$f":"IF(SUM($J337:DH337)=1,P_Shortfall_Paste4,DG380)","v":0},{"$f":"IF(SUM($J337:DI337)=1,P_Shortfall_Paste4,DH380)","v":0},{"$f":"IF(SUM($J337:DJ337)=1,P_Shortfall_Paste4,DI380)","v":0},{"$f":"IF(SUM($J337:DK337)=1,P_Shortfall_Paste4,DJ380)","v":0},{"$f":"IF(SUM($J337:DL337)=1,P_Shortfall_Paste4,DK380)","v":0},{"$f":"IF(SUM($J337:DM337)=1,P_Shortfall_Paste4,DL380)","v":0},{"$f":"IF(SUM($J337:DN337)=1,P_Shortfall_Paste4,DM380)","v":0},{"$f":"IF(SUM($J337:DO337)=1,P_Shortfall_Paste4,DN380)","v":0},{"$f":"IF(SUM($J337:DP337)=1,P_Shortfall_Paste4,DO380)","v":0},{"$f":"IF(SUM($J337:DQ337)=1,P_Shortfall_Paste4,DP380)","v":0},{"$f":"IF(SUM($J337:DR337)=1,P_Shortfall_Paste4,DQ380)","v":0},{"$f":"IF(SUM($J337:DS337)=1,P_Shortfall_Paste4,DR380)","v":0},{"$f":"IF(SUM($J337:DT337)=1,P_Shortfall_Paste4,DS380)","v":0},{"$f":"IF(SUM($J337:DU337)=1,P_Shortfall_Paste4,DT380)","v":0},{"$f":"IF(SUM($J337:DV337)=1,P_Shortfall_Paste4,DU380)","v":0},{"$f":"IF(SUM($J337:DW337)=1,P_Shortfall_Paste4,DV380)","v":0},{"$f":"IF(SUM($J337:DX337)=1,P_Shortfall_Paste4,DW380)","v":0},{"$f":"IF(SUM($J337:DY337)=1,P_Shortfall_Paste4,DX380)","v":0},{"$f":"IF(SUM($J337:DZ337)=1,P_Shortfall_Paste4,DY380)","v":0},{"$f":"IF(SUM($J337:EA337)=1,P_Shortfall_Paste4,DZ380)","v":0},{"$f":"IF(SUM($J337:EB337)=1,P_Shortfall_Paste4,EA380)","v":0},{"$f":"IF(SUM($J337:EC337)=1,P_Shortfall_Paste4,EB380)","v":0},{"$f":"IF(SUM($J337:ED337)=1,P_Shortfall_Paste4,EC380)","v":0},{"$f":"IF(SUM($J337:EE337)=1,P_Shortfall_Paste4,ED380)","v":0},{"$f":"IF(SUM($J337:EF337)=1,P_Shortfall_Paste4,EE380)","v":0},{"$f":"IF(SUM($J337:EG337)=1,P_Shortfall_Paste4,EF380)","v":0},{"$f":"IF(SUM($J337:EH337)=1,P_Shortfall_Paste4,EG380)","v":0},{"$f":"IF(SUM($J337:EI337)=1,P_Shortfall_Paste4,EH380)","v":0},{"$f":"IF(SUM($J337:EJ337)=1,P_Shortfall_Paste4,EI380)","v":0},{"$f":"IF(SUM($J337:EK337)=1,P_Shortfall_Paste4,EJ380)","v":0},{"$f":"IF(SUM($J337:EL337)=1,P_Shortfall_Paste4,EK380)","v":0},{"$f":"IF(SUM($J337:EM337)=1,P_Shortfall_Paste4,EL380)","v":0},{"$f":"IF(SUM($J337:EN337)=1,P_Shortfall_Paste4,EM380)","v":0},{"$f":"IF(SUM($J337:EO337)=1,P_Shortfall_Paste4,EN380)","v":0},{"$f":"IF(SUM($J337:EP337)=1,P_Shortfall_Paste4,EO380)","v":0},{"$f":"IF(SUM($J337:EQ337)=1,P_Shortfall_Paste4,EP380)","v":0},{"$f":"IF(SUM($J337:ER337)=1,P_Shortfall_Paste4,EQ380)","v":0},{"$f":"IF(SUM($J337:ES337)=1,P_Shortfall_Paste4,ER380)","v":0},{"$f":"IF(SUM($J337:ET337)=1,P_Shortfall_Paste4,ES380)","v":0},{"$f":"IF(SUM($J337:EU337)=1,P_Shortfall_Paste4,ET380)","v":0},{"$f":"IF(SUM($J337:EV337)=1,P_Shortfall_Paste4,EU380)","v":0},{"$f":"IF(SUM($J337:EW337)=1,P_Shortfall_Paste4,EV380)","v":0},{"$f":"IF(SUM($J337:EX337)=1,P_Shortfall_Paste4,EW380)","v":0},{"$f":"IF(SUM($J337:EY337)=1,P_Shortfall_Paste4,EX380)","v":0},{"$f":"IF(SUM($J337:EZ337)=1,P_Shortfall_Paste4,EY380)","v":0},{"$f":"IF(SUM($J337:FA337)=1,P_Shortfall_Paste4,EZ380)","v":0},{"$f":"IF(SUM($J337:FB337)=1,P_Shortfall_Paste4,FA380)","v":0},{"$f":"IF(SUM($J337:FC337)=1,P_Shortfall_Paste4,FB380)","v":0},{"$f":"IF(SUM($J337:FD337)=1,P_Shortfall_Paste4,FC380)","v":0},{"$f":"IF(SUM($J337:FE337)=1,P_Shortfall_Paste4,FD380)","v":0},{"$f":"IF(SUM($J337:FF337)=1,P_Shortfall_Paste4,FE380)","v":0},{"$f":"IF(SUM($J337:FG337)=1,P_Shortfall_Paste4,FF380)","v":0},{"$f":"IF(SUM($J337:FH337)=1,P_Shortfall_Paste4,FG380)","v":0},{"$f":"IF(SUM($J337:FI337)=1,P_Shortfall_Paste4,FH380)","v":0},{"$f":"IF(SUM($J337:FJ337)=1,P_Shortfall_Paste4,FI380)","v":0},{"$f":"IF(SUM($J337:FK337)=1,P_Shortfall_Paste4,FJ380)","v":0},{"$f":"IF(SUM($J337:FL337)=1,P_Shortfall_Paste4,FK380)","v":0},{"$f":"IF(SUM($J337:FM337)=1,P_Shortfall_Paste4,FL380)","v":0},{"$f":"IF(SUM($J337:FN337)=1,P_Shortfall_Paste4,FM380)","v":0},{"$f":"IF(SUM($J337:FO337)=1,P_Shortfall_Paste4,FN380)","v":0},{"$f":"IF(SUM($J337:FP337)=1,P_Shortfall_Paste4,FO380)","v":0},{"$f":"IF(SUM($J337:FQ337)=1,P_Shortfall_Paste4,FP380)","v":0},{"$f":"IF(SUM($J337:FR337)=1,P_Shortfall_Paste4,FQ380)","v":0},{"$f":"IF(SUM($J337:FS337)=1,P_Shortfall_Paste4,FR380)","v":0},{"$f":"IF(SUM($J337:FT337)=1,P_Shortfall_Paste4,FS380)","v":0},{"$f":"IF(SUM($J337:FU337)=1,P_Shortfall_Paste4,FT380)","v":0},{"$f":"IF(SUM($J337:FV337)=1,P_Shortfall_Paste4,FU380)","v":0},{"$f":"IF(SUM($J337:FW337)=1,P_Shortfall_Paste4,FV380)","v":0},{"$f":"IF(SUM($J337:FX337)=1,P_Shortfall_Paste4,FW380)","v":0},{"$f":"IF(SUM($J337:FY337)=1,P_Shortfall_Paste4,FX380)","v":0},{"$f":"IF(SUM($J337:FZ337)=1,P_Shortfall_Paste4,FY380)","v":0},{"$f":"IF(SUM($J337:GA337)=1,P_Shortfall_Paste4,FZ380)","v":0},{"$f":"IF(SUM($J337:GB337)=1,P_Shortfall_Paste4,GA380)","v":0},{"$f":"IF(SUM($J337:GC337)=1,P_Shortfall_Paste4,GB380)","v":0},{"$f":"IF(SUM($J337:GD337)=1,P_Shortfall_Paste4,GC380)","v":0},{"$f":"IF(SUM($J337:GE337)=1,P_Shortfall_Paste4,GD380)","v":0},{"$f":"IF(SUM($J337:GF337)=1,P_Shortfall_Paste4,GE380)","v":0},{"$f":"IF(SUM($J337:GG337)=1,P_Shortfall_Paste4,GF380)","v":0},{"$f":"IF(SUM($J337:GH337)=1,P_Shortfall_Paste4,GG380)","v":0},{"$f":"IF(SUM($J337:GI337)=1,P_Shortfall_Paste4,GH380)","v":0},{"$f":"IF(SUM($J337:GJ337)=1,P_Shortfall_Paste4,GI380)","v":0},{"$f":"IF(SUM($J337:GK337)=1,P_Shortfall_Paste4,GJ380)","v":0},{"$f":"IF(SUM($J337:GL337)=1,P_Shortfall_Paste4,GK380)","v":0},{"$f":"IF(SUM($J337:GM337)=1,P_Shortfall_Paste4,GL380)","v":0},{"$f":"IF(SUM($J337:GN337)=1,P_Shortfall_Paste4,GM380)","v":0},{"$f":"IF(SUM($J337:GO337)=1,P_Shortfall_Paste4,GN380)","v":0},{"$f":"IF(SUM($J337:GP337)=1,P_Shortfall_Paste4,GO380)","v":0},{"$f":"IF(SUM($J337:GQ337)=1,P_Shortfall_Paste4,GP380)","v":0},{"$f":"IF(SUM($J337:GR337)=1,P_Shortfall_Paste4,GQ380)","v":0},{"$f":"IF(SUM($J337:GS337)=1,P_Shortfall_Paste4,GR380)","v":0},{"$f":"IF(SUM($J337:GT337)=1,P_Shortfall_Paste4,GS380)","v":0},{"$f":"IF(SUM($J337:GU337)=1,P_Shortfall_Paste4,GT380)","v":0},{"$f":"IF(SUM($J337:GV337)=1,P_Shortfall_Paste4,GU380)","v":0},{"$f":"IF(SUM($J337:GW337)=1,P_Shortfall_Paste4,GV380)","v":0},{"$f":"IF(SUM($J337:GX337)=1,P_Shortfall_Paste4,GW380)","v":0},{"$f":"IF(SUM($J337:GY337)=1,P_Shortfall_Paste4,GX380)","v":0},{"$f":"IF(SUM($J337:GZ337)=1,P_Shortfall_Paste4,GY380)","v":0},{"$f":"IF(SUM($J337:HA337)=1,P_Shortfall_Paste4,GZ380)","v":0},{"$f":"IF(SUM($J337:HB337)=1,P_Shortfall_Paste4,HA380)","v":0},{"$f":"IF(SUM($J337:HC337)=1,P_Shortfall_Paste4,HB380)","v":0},{"$f":"IF(SUM($J337:HD337)=1,P_Shortfall_Paste4,HC380)","v":0},{"$f":"IF(SUM($J337:HE337)=1,P_Shortfall_Paste4,HD380)","v":0},{"$f":"IF(SUM($J337:HF337)=1,P_Shortfall_Paste4,HE380)","v":0},{"$f":"IF(SUM($J337:HG337)=1,P_Shortfall_Paste4,HF380)","v":0},{"$f":"IF(SUM($J337:HH337)=1,P_Shortfall_Paste4,HG380)","v":0},{"$f":"IF(SUM($J337:HI337)=1,P_Shortfall_Paste4,HH380)","v":0},{"$f":"IF(SUM($J337:HJ337)=1,P_Shortfall_Paste4,HI380)","v":0},{"$f":"IF(SUM($J337:HK337)=1,P_Shortfall_Paste4,HJ380)","v":0},{"$f":"IF(SUM($J337:HL337)=1,P_Shortfall_Paste4,HK380)","v":0},{"$f":"IF(SUM($J337:HM337)=1,P_Shortfall_Paste4,HL380)","v":0},{"$f":"IF(SUM($J337:HN337)=1,P_Shortfall_Paste4,HM380)","v":0},{"$f":"IF(SUM($J337:HO337)=1,P_Shortfall_Paste4,HN380)","v":0},{"$f":"IF(SUM($J337:HP337)=1,P_Shortfall_Paste4,HO380)","v":0},{"$f":"IF(SUM($J337:HQ337)=1,P_Shortfall_Paste4,HP380)","v":0},{"$f":"IF(SUM($J337:HR337)=1,P_Shortfall_Paste4,HQ380)","v":0},{"$f":"IF(SUM($J337:HS337)=1,P_Shortfall_Paste4,HR380)","v":0},{"$f":"IF(SUM($J337:HT337)=1,P_Shortfall_Paste4,HS380)","v":0},{"$f":"IF(SUM($J337:HU337)=1,P_Shortfall_Paste4,HT380)","v":0},{"$f":"IF(SUM($J337:HV337)=1,P_Shortfall_Paste4,HU380)","v":0},{"$f":"IF(SUM($J337:HW337)=1,P_Shortfall_Paste4,HV380)","v":0},{"$f":"IF(SUM($J337:HX337)=1,P_Shortfall_Paste4,HW380)","v":0},{"$f":"IF(SUM($J337:HY337)=1,P_Shortfall_Paste4,HX380)","v":0},{"$f":"IF(SUM($J337:HZ337)=1,P_Shortfall_Paste4,HY380)","v":0},{"$f":"IF(SUM($J337:IA337)=1,P_Shortfall_Paste4,HZ380)","v":0},{"$f":"IF(SUM($J337:IB337)=1,P_Shortfall_Paste4,IA380)","v":0},{"$f":"IF(SUM($J337:IC337)=1,P_Shortfall_Paste4,IB380)","v":0},{"$f":"IF(SUM($J337:ID337)=1,P_Shortfall_Paste4,IC380)","v":0},{"$f":"IF(SUM($J337:IE337)=1,P_Shortfall_Paste4,ID380)","v":0},{"$f":"IF(SUM($J337:IF337)=1,P_Shortfall_Paste4,IE380)","v":0},{"$f":"IF(SUM($J337:IG337)=1,P_Shortfall_Paste4,IF380)","v":0},{"$f":"IF(SUM($J337:IH337)=1,P_Shortfall_Paste4,IG380)","v":0},{"$f":"IF(SUM($J337:II337)=1,P_Shortfall_Paste4,IH380)","v":0},{"$f":"IF(SUM($J337:IJ337)=1,P_Shortfall_Paste4,II380)","v":0},{"$f":"IF(SUM($J337:IK337)=1,P_Shortfall_Paste4,IJ380)","v":0},{"$f":"IF(SUM($J337:IL337)=1,P_Shortfall_Paste4,IK380)","v":0},{"$f":"IF(SUM($J337:IM337)=1,P_Shortfall_Paste4,IL380)","v":0},{"$f":"IF(SUM($J337:IN337)=1,P_Shortfall_Paste4,IM380)","v":0},{"$f":"IF(SUM($J337:IO337)=1,P_Shortfall_Paste4,IN380)","v":0},{"$f":"IF(SUM($J337:IP337)=1,P_Shortfall_Paste4,IO380)","v":0},{"$f":"IF(SUM($J337:IQ337)=1,P_Shortfall_Paste4,IP380)","v":0},{"$f":"IF(SUM($J337:IR337)=1,P_Shortfall_Paste4,IQ380)","v":0},{"$f":"IF(SUM($J337:IS337)=1,P_Shortfall_Paste4,IR380)","v":0},{"$f":"IF(SUM($J337:IT337)=1,P_Shortfall_Paste4,IS380)","v":0},{"$f":"IF(SUM($J337:IU337)=1,P_Shortfall_Paste4,IT380)","v":0}]
[null,null,"Amount reallocated","AUD M",null,null,null,null,null,{"$f":"MIN(J378,J376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV378,BV376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH378,EH376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT378,GT376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Debt Servicing","AUD M",null,"Min Check",null,null,68.348379107631558,{"$f":"SUM(J382:J383)","v":0},{"$f":"SUM(K382:K383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW382:BW383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI382:EI383)","v":0},0,0,0,0,1.6965571715565675,1.7059190032010489,1.7152490015998259,1.7152490167791128,1.696744658142064,1.705956401159918,1.7151353253593364,1.715135302451444,1.6969342591694727,1.7059940982905215,1.7150202796898388,1.7150202848663381,1.7060710182871235,1.7060709826005278,1.714942775817611,1.7149428091741648,1.6973587404250301,1.7061096963684896,1.7148251861340251,1.7148251788744071,1.6975550006350524,1.7061488029612191,1.7147063234241542,1.7147062909258066,1.6977535138603137,1.7061883201095749,1.7145860421003221,1.7145860644390636,1.7062688254374605,1.7062688437011038,1.7145050639354857,1.714505054048546,1.6981976077508045,1.7063092646932139,1.7143821471052059,1.7143821259037457,1.6984027303404132,1.7063500801937563,1.7142579222795518,1.7142578938399156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU382:GU383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$335,NHFIC_DebtFacilities,0))","v":4},"Margin","% p.a.",{"$f":"SUMIFS(Inputs!$G$457:$K$457,Inputs!$G$448:$K$448,$B391)","v":9.4999999999999998E-3},null,null,null,null,{"$f":"$E391*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.a.",null,null,null,null,null,{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X390:X391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(AP390:AP391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(BV390:BV391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(DB390:DB391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(EH390:EH391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(FN390:FN391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(GJ390:GJ391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,{"$f":"SUM(HI390:HI391)","v":2.93E-2},2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,2.93E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL390:IL391)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU390:IU391)","v":0}]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"QFS!J$85*J337","v":0},{"$f":"QFS!K$85*K337","v":0},{"$f":"QFS!L$85*L337","v":0},{"$f":"QFS!M$85*M337","v":0},{"$f":"QFS!N$85*N337","v":0},{"$f":"QFS!O$85*O337","v":0},{"$f":"QFS!P$85*P337","v":0},{"$f":"QFS!Q$85*Q337","v":0},{"$f":"QFS!R$85*R337","v":0},{"$f":"QFS!S$85*S337","v":0},{"$f":"QFS!T$85*T337","v":0},{"$f":"QFS!U$85*U337","v":0},{"$f":"QFS!V$85*V337","v":0},{"$f":"QFS!W$85*W337","v":0},{"$f":"QFS!X$85*X337","v":0},{"$f":"QFS!Y$85*Y337","v":0},{"$f":"QFS!Z$85*Z337","v":0},{"$f":"QFS!AA$85*AA337","v":0},{"$f":"QFS!AB$85*AB337","v":0},{"$f":"QFS!AC$85*AC337","v":0},{"$f":"QFS!AD$85*AD337","v":0},{"$f":"QFS!AE$85*AE337","v":0},{"$f":"QFS!AF$85*AF337","v":0},{"$f":"QFS!AG$85*AG337","v":0},{"$f":"QFS!AH$85*AH337","v":0},{"$f":"QFS!AI$85*AI337","v":0},{"$f":"QFS!AJ$85*AJ337","v":0},{"$f":"QFS!AK$85*AK337","v":0},{"$f":"QFS!AL$85*AL337","v":0},{"$f":"QFS!AM$85*AM337","v":0},{"$f":"QFS!AN$85*AN337","v":0},{"$f":"QFS!AO$85*AO337","v":0},{"$f":"QFS!AP$85*AP337","v":0},{"$f":"QFS!AQ$85*AQ337","v":0},{"$f":"QFS!AR$85*AR337","v":0},{"$f":"QFS!AS$85*AS337","v":0},{"$f":"QFS!AT$85*AT337","v":0},{"$f":"QFS!AU$85*AU337","v":0},{"$f":"QFS!AV$85*AV337","v":0},{"$f":"QFS!AW$85*AW337","v":0},{"$f":"QFS!AX$85*AX337","v":0},{"$f":"QFS!AY$85*AY337","v":0},{"$f":"QFS!AZ$85*AZ337","v":0},{"$f":"QFS!BA$85*BA337","v":0},{"$f":"QFS!BB$85*BB337","v":0},{"$f":"QFS!BC$85*BC337","v":0},{"$f":"QFS!BD$85*BD337","v":0},{"$f":"QFS!BE$85*BE337","v":0},{"$f":"QFS!BF$85*BF337","v":0},{"$f":"QFS!BG$85*BG337","v":0},{"$f":"QFS!BH$85*BH337","v":0},{"$f":"QFS!BI$85*BI337","v":0},{"$f":"QFS!BJ$85*BJ337","v":0},{"$f":"QFS!BK$85*BK337","v":0},{"$f":"QFS!BL$85*BL337","v":0},{"$f":"QFS!BM$85*BM337","v":0},{"$f":"QFS!BN$85*BN337","v":0},{"$f":"QFS!BO$85*BO337","v":0},{"$f":"QFS!BP$85*BP337","v":0},{"$f":"QFS!BQ$85*BQ337","v":0},{"$f":"QFS!BR$85*BR337","v":0},{"$f":"QFS!BS$85*BS337","v":0},{"$f":"QFS!BT$85*BT337","v":0},{"$f":"QFS!BU$85*BU337","v":0},{"$f":"QFS!BV$85*BV337","v":0},{"$f":"QFS!BW$85*BW337","v":0},{"$f":"QFS!BX$85*BX337","v":0},{"$f":"QFS!BY$85*BY337","v":0},{"$f":"QFS!BZ$85*BZ337","v":0},{"$f":"QFS!CA$85*CA337","v":0},{"$f":"QFS!CB$85*CB337","v":0},{"$f":"QFS!CC$85*CC337","v":0},{"$f":"QFS!CD$85*CD337","v":0},{"$f":"QFS!CE$85*CE337","v":0},{"$f":"QFS!CF$85*CF337","v":0},{"$f":"QFS!CG$85*CG337","v":0},{"$f":"QFS!CH$85*CH337","v":0},{"$f":"QFS!CI$85*CI337","v":0},{"$f":"QFS!CJ$85*CJ337","v":0},{"$f":"QFS!CK$85*CK337","v":0},{"$f":"QFS!CL$85*CL337","v":0},{"$f":"QFS!CM$85*CM337","v":0},{"$f":"QFS!CN$85*CN337","v":0},{"$f":"QFS!CO$85*CO337","v":0},{"$f":"QFS!CP$85*CP337","v":0},{"$f":"QFS!CQ$85*CQ337","v":0},{"$f":"QFS!CR$85*CR337","v":0},{"$f":"QFS!CS$85*CS337","v":0},{"$f":"QFS!CT$85*CT337","v":0},{"$f":"QFS!CU$85*CU337","v":0},{"$f":"QFS!CV$85*CV337","v":0},{"$f":"QFS!CW$85*CW337","v":0},{"$f":"QFS!CX$85*CX337","v":0},{"$f":"QFS!CY$85*CY337","v":0},{"$f":"QFS!CZ$85*CZ337","v":0},{"$f":"QFS!DA$85*DA337","v":0},{"$f":"QFS!DB$85*DB337","v":0},{"$f":"QFS!DC$85*DC337","v":0},{"$f":"QFS!DD$85*DD337","v":0},{"$f":"QFS!DE$85*DE337","v":0},{"$f":"QFS!DF$85*DF337","v":0},{"$f":"QFS!DG$85*DG337","v":0},{"$f":"QFS!DH$85*DH337","v":0},{"$f":"QFS!DI$85*DI337","v":0},{"$f":"QFS!DJ$85*DJ337","v":0},{"$f":"QFS!DK$85*DK337","v":0},{"$f":"QFS!DL$85*DL337","v":0},{"$f":"QFS!DM$85*DM337","v":0},{"$f":"QFS!DN$85*DN337","v":0},{"$f":"QFS!DO$85*DO337","v":0},{"$f":"QFS!DP$85*DP337","v":0},{"$f":"QFS!DQ$85*DQ337","v":0},{"$f":"QFS!DR$85*DR337","v":0},{"$f":"QFS!DS$85*DS337","v":0},{"$f":"QFS!DT$85*DT337","v":0},{"$f":"QFS!DU$85*DU337","v":0},{"$f":"QFS!DV$85*DV337","v":0},{"$f":"QFS!DW$85*DW337","v":0},{"$f":"QFS!DX$85*DX337","v":0},{"$f":"QFS!DY$85*DY337","v":0},{"$f":"QFS!DZ$85*DZ337","v":0},{"$f":"QFS!EA$85*EA337","v":0},{"$f":"QFS!EB$85*EB337","v":0},{"$f":"QFS!EC$85*EC337","v":0},{"$f":"QFS!ED$85*ED337","v":0},{"$f":"QFS!EE$85*EE337","v":0},{"$f":"QFS!EF$85*EF337","v":0},{"$f":"QFS!EG$85*EG337","v":0},{"$f":"QFS!EH$85*EH337","v":0},{"$f":"QFS!EI$85*EI337","v":0},{"$f":"QFS!EJ$85*EJ337","v":0},{"$f":"QFS!EK$85*EK337","v":0},{"$f":"QFS!EL$85*EL337","v":0},{"$f":"QFS!EM$85*EM337","v":0},{"$f":"QFS!EN$85*EN337","v":2.6301713828348641},{"$f":"QFS!EO$85*EO337","v":2.6696865375240248},{"$f":"QFS!EP$85*EP337","v":2.709310607423717},{"$f":"QFS!EQ$85*EQ337","v":2.7637713082194493},{"$f":"QFS!ER$85*ER337","v":2.6840187488960146},{"$f":"QFS!ES$85*ES337","v":2.7245351544504341},{"$f":"QFS!ET$85*ET337","v":2.7651696150819944},{"$f":"QFS!EU$85*EU337","v":2.8209241085572629},{"$f":"QFS!EV$85*EV337","v":2.7397365736745489},{"$f":"QFS!EW$85*EW337","v":2.78128605044455},{"$f":"QFS!EX$85*EX337","v":2.8229630065608293},{"$f":"QFS!EY$85*EY337","v":2.8800402518095312},{"$f":"QFS!EZ$85*EZ337","v":2.8392141757805045},{"$f":"QFS!FA$85*FA337","v":2.8401051274992812},{"$f":"QFS!FB$85*FB337","v":2.8828589681402987},{"$f":"QFS!FC$85*FC337","v":2.9412887463314759},{"$f":"QFS!FD$85*FD337","v":2.857097295137268},{"$f":"QFS!FE$85*FE337","v":2.9008131164416975},{"$f":"QFS!FF$85*FF337","v":2.9446761556301171},{"$f":"QFS!FG$85*FG337","v":3.0044884961153233},{"$f":"QFS!FH$85*FH337","v":2.9185830800283119},{"$f":"QFS!FI$85*FI337","v":2.9622812986032745},{"$f":"QFS!FJ$85*FJ337","v":3.0059422232449773},{"$f":"QFS!FK$85*FK337","v":3.0655896632161053},{"$f":"QFS!FL$85*FL337","v":2.97657215569087},{"$f":"QFS!FM$85*FM337","v":3.021136552922437},{"$f":"QFS!FN$85*FN337","v":3.06566461954242},{"$f":"QFS!FO$85*FO337","v":3.126545785422687},{"$f":"QFS!FP$85*FP337","v":3.0811331050215909},{"$f":"QFS!FQ$85*FQ337","v":3.0811694248665642},{"$f":"QFS!FR$85*FR337","v":3.1265819917968827},{"$f":"QFS!FS$85*FS337","v":3.1886463620290404},{"$f":"QFS!FT$85*FT337","v":3.0960533054063055},{"$f":"QFS!FU$85*FU337","v":3.142402441729526},{"$f":"QFS!FV$85*FV337","v":3.1887172029604351},{"$f":"QFS!FW$85*FW337","v":3.2520263823450133},{"$f":"QFS!FX$85*FX337","v":3.1575917322637661},{"$f":"QFS!FY$85*FY337","v":3.2048601239884755},{"$f":"QFS!FZ$85*FZ337","v":3.2520951339128716},{"$f":"QFS!GA$85*GA337","v":3.3167578826167814},{"$f":"QFS!GB$85*GB337","v":0},{"$f":"QFS!GC$85*GC337","v":0},{"$f":"QFS!GD$85*GD337","v":0},{"$f":"QFS!GE$85*GE337","v":0},{"$f":"QFS!GF$85*GF337","v":0},{"$f":"QFS!GG$85*GG337","v":0},{"$f":"QFS!GH$85*GH337","v":0},{"$f":"QFS!GI$85*GI337","v":0},{"$f":"QFS!GJ$85*GJ337","v":0},{"$f":"QFS!GK$85*GK337","v":0},{"$f":"QFS!GL$85*GL337","v":0},{"$f":"QFS!GM$85*GM337","v":0},{"$f":"QFS!GN$85*GN337","v":0},{"$f":"QFS!GO$85*GO337","v":0},{"$f":"QFS!GP$85*GP337","v":0},{"$f":"QFS!GQ$85*GQ337","v":0},{"$f":"QFS!GR$85*GR337","v":0},{"$f":"QFS!GS$85*GS337","v":0},{"$f":"QFS!GT$85*GT337","v":0},{"$f":"QFS!GU$85*GU337","v":0},{"$f":"QFS!GV$85*GV337","v":0},{"$f":"QFS!GW$85*GW337","v":0},{"$f":"QFS!GX$85*GX337","v":0},{"$f":"QFS!GY$85*GY337","v":0},{"$f":"QFS!GZ$85*GZ337","v":0},{"$f":"QFS!HA$85*HA337","v":0},{"$f":"QFS!HB$85*HB337","v":0},{"$f":"QFS!HC$85*HC337","v":0},{"$f":"QFS!HD$85*HD337","v":0},{"$f":"QFS!HE$85*HE337","v":0},{"$f":"QFS!HF$85*HF337","v":0},{"$f":"QFS!HG$85*HG337","v":0},{"$f":"QFS!HH$85*HH337","v":0},{"$f":"QFS!HI$85*HI337","v":0},{"$f":"QFS!HJ$85*HJ337","v":0},{"$f":"QFS!HK$85*HK337","v":0},{"$f":"QFS!HL$85*HL337","v":0},{"$f":"QFS!HM$85*HM337","v":0},{"$f":"QFS!HN$85*HN337","v":0},{"$f":"QFS!HO$85*HO337","v":0},{"$f":"QFS!HP$85*HP337","v":0},{"$f":"QFS!HQ$85*HQ337","v":0},{"$f":"QFS!HR$85*HR337","v":0},{"$f":"QFS!HS$85*HS337","v":0},{"$f":"QFS!HT$85*HT337","v":0},{"$f":"QFS!HU$85*HU337","v":0},{"$f":"QFS!HV$85*HV337","v":0},{"$f":"QFS!HW$85*HW337","v":0},{"$f":"QFS!HX$85*HX337","v":0},{"$f":"QFS!HY$85*HY337","v":0},{"$f":"QFS!HZ$85*HZ337","v":0},{"$f":"QFS!IA$85*IA337","v":0},{"$f":"QFS!IB$85*IB337","v":0},{"$f":"QFS!IC$85*IC337","v":0},{"$f":"QFS!ID$85*ID337","v":0},{"$f":"QFS!IE$85*IE337","v":0},{"$f":"QFS!IF$85*IF337","v":0},{"$f":"QFS!IG$85*IG337","v":0},{"$f":"QFS!IH$85*IH337","v":0},{"$f":"QFS!II$85*II337","v":0},{"$f":"QFS!IJ$85*IJ337","v":0},{"$f":"QFS!IK$85*IK337","v":0},{"$f":"QFS!IL$85*IL337","v":0},{"$f":"QFS!IM$85*IM337","v":0},{"$f":"QFS!IN$85*IN337","v":0},{"$f":"QFS!IO$85*IO337","v":0},{"$f":"QFS!IP$85*IP337","v":0},{"$f":"QFS!IQ$85*IQ337","v":0},{"$f":"QFS!IR$85*IR337","v":0},{"$f":"QFS!IS$85*IS337","v":0},{"$f":"QFS!IT$85*IT337","v":0},{"$f":"QFS!IU$85*IU337","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J396:IU396)","v":29.912680418223367},{"$f":"-J346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH346","v":0},0,0,0,0,0,0.64917848426889624,0.65164499037913104,0.65420205536420939,0.65903347196815398,0.66825158688178998,0.67091714958731519,0.67367689813741871,0.67865214045692335,0.68788635366262352,0.6907595387233979,0.69373070092819522,0.69885404470195434,0.70605511472547977,0.71121279897860989,0.71440451667240557,0.71968054082347999,0.72893204987708504,0.73224749298218816,0.735669017005258,0.74110208386070842,0.75035399268984693,0.75390459472834237,0.75756559953374325,0.76316037715046436,0.77240695046305352,0.77620253037532827,0.78011302479621247,0.78587431978152955,0.79339250017992624,0.79918817805178866,0.80335866125055422,0.80929163003758708,0.8185095795316264,0.82282608453704942,0.82726712919835665,0.8333766669338829,0.84257044905274203,0.84716346747594806,0.85188614910694926,0.85817750336320331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GT346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Min","Avg"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J401:IU401)","v":0},{"$f":"IF(J400<J766,1,0)*J337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV400<BV766,1,0)*BV337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH400<EH766,1,0)*EH337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT400<GT766,1,0)*GT337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flags / Counters"]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$403,NHFIC_DebtFacilities,0))","v":5},"Debt flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$55:J$59,$B$55:$B$59,$B405)","v":0},{"$f":"SUMIFS(K$55:K$59,$B$55:$B$59,$B405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$55:BW$59,$B$55:$B$59,$B405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$55:EI$59,$B$55:$B$59,$B405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIFS(GU$55:GU$59,$B$55:$B$59,$B405)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$403,NHFIC_DebtFacilities,0))","v":5},"Debt end flag","[1,0]",null,null,null,null,null,{"$f":"SUMIFS(J$76:J$80,$B$76:$B$80,$B408)","v":0},{"$f":"SUMIFS(K$76:K$80,$B$76:$B$80,$B408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BW$76:BW$80,$B$76:$B$80,$B408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI$76:EI$80,$B$76:$B$80,$B408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GU$76:GU$80,$B$76:$B$80,$B408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sales reserve account release","AUD M",null,null,null,null,{"$f":"SUM(J412:IU412)","v":0},{"$f":"J$117*J408","v":0},{"$f":"K$117*K408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$117*BW408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI$117*EI408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU$117*GU408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi @ completion","AUD M",null,null,null,null,{"$f":"SUM(J413:IU413)","v":115.06011249663679},{"$f":"IF(J407=1,-J348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV407=1,-BV348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH407=1,-EH348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.06011249663679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT407=1,-GT348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Facility repayment","AUD M",null,null,null,null,-75.000054211786306,{"$f":"-SUM(J411:J415)*J408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BV411:BV415)*BV408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(EH411:EH415)*EH408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(GT411:GT415)*GT408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-75.000054211786306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"ROUND(SUM(J411:J416),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BV411:BV416),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(EH411:EH416),Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.06010999999999,114.19580999999999,113.32653000000001,112.45213,111.57111999999999,110.68212,109.78646999999999,108.88539,107.97750000000001,107.06032999999999,106.13755,105.20901000000001,104.27345,103.32866,102.37792,101.42108,100.45701,99.483770000000007,98.504230000000007,{"$f":"ROUND(SUM(GT411:GT416),Tolerance)","v":97.518240000000006},96.524789999999996,95.523030000000006,94.513779999999997,93.497699999999995,92.473939999999999,91.441149999999993,90.401319999999998,89.354280000000003,88.299319999999994,87.235420000000005,86.164090000000002,85.085149999999999,83.998050000000006,82.902100000000004,81.798310000000001,80.686499999999995,79.566280000000006,78.437449999999998,77.300179999999997,76.154449999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I423*J405","v":0},{"$f":"J423*K405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV423*BW405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH423*EI405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.060070447582895,39.195766966910817,38.326485125237689,37.452086448639918,36.571075880679381,35.682076694969339,34.786428282473025,33.885347645037591,32.977453356754694,32.060282544454161,31.137501797514084,30.208960697038016,{"$f":"GM423*GN405","v":29.273398299473417},28.328607979290695,{"$f":"GO423*GP405","v":27.377872575006052},26.421035312884378,25.456962788177893,24.483719269607278,23.504181949887066,{"$f":"GT423*GU405","v":22.518187431712828},21.524737174168287,20.522978408665544,19.513727036505756,18.497648548889195,17.473886837640247,16.4410940804263,15.401267235249762,14.354228806680332,13.299273046431857,12.235370372581643,11.164041323705785,10.085100916789589,8.9980019467964372,7.9020500425785096,6.7982639568327548,5.6864509109461618,4.5662307307947829,3.437400858765193,2.300127957829738,1.1543957882136915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J422:IU422)","v":-40.060070447582895},{"$f":"IF(J405=0,0,PPMT(J461,1,J406,J420))*J$84","v":0},{"$f":"IF(K405=0,0,PPMT(K461,1,K406,K420))*K$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW405=0,0,PPMT(BW461,1,BW406,BW420))*BW$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI405=0,0,PPMT(EI461,1,EI406,EI420))*EI$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.86430348067207441,-0.86928184167312894,-0.87439867659777026,-0.88101056796053678,-0.88899918571004199,-0.89564841249631166,-0.90108063743543776,-0.90789428828289498,-0.9171708123005341,-0.92278074694007806,-0.92854110047606664,-0.93556239756459803,-0.94479032018272346,-0.95073540428464454,-0.95683726212167419,-0.96407252470648486,-0.97324351857061708,-0.97953731972021341,-0.98599451817423589,{"$f":"IF(GU405=0,0,PPMT(GU461,1,GU406,GU420))*GU$84","v":-0.99345025754453975},-1.001758765502742,-1.0092513721597896,-1.0160784876165616,-1.0237617112489497,-1.0327927572139468,-1.0398268451765373,-1.047038428569429,-1.0549557602484745,-1.0639026738502129,-1.0713290488758584,-1.0789404069161965,-1.0870989699931519,-1.0959519042179275,-1.1037860857457551,-1.1118130458865927,-1.1202201801513789,-1.12882987202959,-1.1372729009354552,-1.1457321696160465,-1.1543957882136915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annuity - Sculpting"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I429*J405","v":0},{"$f":"J429*K405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV429*BW405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH429*EI405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT429*GU405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J426:J428)","v":0},{"$f":"SUM(K426:K428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW426:BW428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI426:EI428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU426:GU428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available for debt servicing (CFADS) - Paste","Macro",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,3.3498559211085901,3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601185427867343,4.0289748835903723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow available for debt servicing (CFADS) - Check","Check",null,null,null,null,{"$f":"ROUND(SUM(J434:IU434),2)","v":0},{"$f":"J432-J433","v":0},{"$f":"K432-K433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW432-BW433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI432-EI433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU432-GU433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.049664757919345E-7,-2.049664757919345E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated - DSCR","x",null,null,null,null,null,{"$f":"IF(SUM(J435:J436)=0,0,J433/SUM(J435:J436))","v":0},{"$f":"IF(SUM(K435:K436)=0,0,K433/SUM(K435:K436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW435:BW436)=0,0,BW433/SUM(BW435:BW436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EI435:EI436)=0,0,EI433/SUM(EI435:EI436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7838254413537022,3.8270115790277575,3.8706692181295566,3.9782738946023959,3.9948715644458366,4.0269981398983612,4.0749073909483418,4.1902388073193002,4.1939375614248702,4.2460020745097458,4.298801107922297,4.4228958286946378,4.429274490359222,4.4868220468374833,4.5452830996598728,4.679329479903636,4.6889775610666655,4.7529060822316147,4.8179706811831196,{"$f":"IF(SUM(GU435:GU436)=0,0,GU433/SUM(GU435:GU436))","v":4.9634383676282958},4.9959951351140885,5.0484285390827388,5.121258601793814,5.279808907809362,5.2984156505625792,5.3786875412773423,5.4607303525171949,5.6345434564221755,5.6593016702007821,5.7501574722785556,5.8432406361150573,6.0349845888438214,6.0674568925871002,6.1710995435099862,6.2775649046848496,6.4906543253761733,6.5577188484488618,6.6521348322271416,6.7750337583684264,6.9965357325769055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quarterly principal shortfall","AUD M",null,null,null,null,{"$f":"SUM(J442:IU442)","v":0},{"$f":"J435-J441","v":0},{"$f":"K435-K441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW435-BW441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI435-EI441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU435-GU441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly maximum debt servicing ","AUD M",null,null,null,null,null,{"$f":"IF(J438=0,0,J433/J438)","v":0},{"$f":"IF(K438=0,0,K433/K438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW438=0,0,BW433/BW438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI438=0,0,EI433/EI438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3003755441447749,2.3348107943440684,2.369222409199379,2.4162982973643059,2.3812026703224096,2.3812261593205868,2.4163216566739614,2.4643169694120304,2.3927542293632786,2.4285694449082493,2.4643625056531437,2.5133202279010867,2.4403336138712697,2.4768596000779186,2.5133641831114528,2.5633035473509893,2.4888645743698512,2.5261155623475222,2.5633459065177133,{"$f":"IF(GU438=0,0,GU433/GU438)","v":2.6143075071006909},2.5763366943915691,2.5763570466951524,2.6143276796947412,2.6662895704938108,2.5888581244735795,2.6276029584024432,2.6663286896424077,2.7193322570438143,2.6403595317313147,2.6798737923635576,2.7193697324672703,2.7734357933677556,2.692890955143278,2.733190047558185,2.7734716092507785,2.8286390947544469,2.7875559545508812,2.78757304637629,2.8286561019905245,2.8778392025645516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal reallocation outstanding","AUD M",null,null,null,null,0,{"$f":"IF(SUM($J405:J405)=1,P_Shortfall_Paste5,I448)","v":0},{"$f":"IF(SUM($J405:K405)=1,P_Shortfall_Paste5,J448)","v":0},{"$f":"IF(SUM($J405:L405)=1,P_Shortfall_Paste5,K448)","v":0},{"$f":"IF(SUM($J405:M405)=1,P_Shortfall_Paste5,L448)","v":0},{"$f":"IF(SUM($J405:N405)=1,P_Shortfall_Paste5,M448)","v":0},{"$f":"IF(SUM($J405:O405)=1,P_Shortfall_Paste5,N448)","v":0},{"$f":"IF(SUM($J405:P405)=1,P_Shortfall_Paste5,O448)","v":0},{"$f":"IF(SUM($J405:Q405)=1,P_Shortfall_Paste5,P448)","v":0},{"$f":"IF(SUM($J405:R405)=1,P_Shortfall_Paste5,Q448)","v":0},{"$f":"IF(SUM($J405:S405)=1,P_Shortfall_Paste5,R448)","v":0},{"$f":"IF(SUM($J405:T405)=1,P_Shortfall_Paste5,S448)","v":0},{"$f":"IF(SUM($J405:U405)=1,P_Shortfall_Paste5,T448)","v":0},{"$f":"IF(SUM($J405:V405)=1,P_Shortfall_Paste5,U448)","v":0},{"$f":"IF(SUM($J405:W405)=1,P_Shortfall_Paste5,V448)","v":0},{"$f":"IF(SUM($J405:X405)=1,P_Shortfall_Paste5,W448)","v":0},{"$f":"IF(SUM($J405:Y405)=1,P_Shortfall_Paste5,X448)","v":0},{"$f":"IF(SUM($J405:Z405)=1,P_Shortfall_Paste5,Y448)","v":0},{"$f":"IF(SUM($J405:AA405)=1,P_Shortfall_Paste5,Z448)","v":0},{"$f":"IF(SUM($J405:AB405)=1,P_Shortfall_Paste5,AA448)","v":0},{"$f":"IF(SUM($J405:AC405)=1,P_Shortfall_Paste5,AB448)","v":0},{"$f":"IF(SUM($J405:AD405)=1,P_Shortfall_Paste5,AC448)","v":0},{"$f":"IF(SUM($J405:AE405)=1,P_Shortfall_Paste5,AD448)","v":0},{"$f":"IF(SUM($J405:AF405)=1,P_Shortfall_Paste5,AE448)","v":0},{"$f":"IF(SUM($J405:AG405)=1,P_Shortfall_Paste5,AF448)","v":0},{"$f":"IF(SUM($J405:AH405)=1,P_Shortfall_Paste5,AG448)","v":0},{"$f":"IF(SUM($J405:AI405)=1,P_Shortfall_Paste5,AH448)","v":0},{"$f":"IF(SUM($J405:AJ405)=1,P_Shortfall_Paste5,AI448)","v":0},{"$f":"IF(SUM($J405:AK405)=1,P_Shortfall_Paste5,AJ448)","v":0},{"$f":"IF(SUM($J405:AL405)=1,P_Shortfall_Paste5,AK448)","v":0},{"$f":"IF(SUM($J405:AM405)=1,P_Shortfall_Paste5,AL448)","v":0},{"$f":"IF(SUM($J405:AN405)=1,P_Shortfall_Paste5,AM448)","v":0},{"$f":"IF(SUM($J405:AO405)=1,P_Shortfall_Paste5,AN448)","v":0},{"$f":"IF(SUM($J405:AP405)=1,P_Shortfall_Paste5,AO448)","v":0},{"$f":"IF(SUM($J405:AQ405)=1,P_Shortfall_Paste5,AP448)","v":0},{"$f":"IF(SUM($J405:AR405)=1,P_Shortfall_Paste5,AQ448)","v":0},{"$f":"IF(SUM($J405:AS405)=1,P_Shortfall_Paste5,AR448)","v":0},{"$f":"IF(SUM($J405:AT405)=1,P_Shortfall_Paste5,AS448)","v":0},{"$f":"IF(SUM($J405:AU405)=1,P_Shortfall_Paste5,AT448)","v":0},{"$f":"IF(SUM($J405:AV405)=1,P_Shortfall_Paste5,AU448)","v":0},{"$f":"IF(SUM($J405:AW405)=1,P_Shortfall_Paste5,AV448)","v":0},{"$f":"IF(SUM($J405:AX405)=1,P_Shortfall_Paste5,AW448)","v":0},{"$f":"IF(SUM($J405:AY405)=1,P_Shortfall_Paste5,AX448)","v":0},{"$f":"IF(SUM($J405:AZ405)=1,P_Shortfall_Paste5,AY448)","v":0},{"$f":"IF(SUM($J405:BA405)=1,P_Shortfall_Paste5,AZ448)","v":0},{"$f":"IF(SUM($J405:BB405)=1,P_Shortfall_Paste5,BA448)","v":0},{"$f":"IF(SUM($J405:BC405)=1,P_Shortfall_Paste5,BB448)","v":0},{"$f":"IF(SUM($J405:BD405)=1,P_Shortfall_Paste5,BC448)","v":0},{"$f":"IF(SUM($J405:BE405)=1,P_Shortfall_Paste5,BD448)","v":0},{"$f":"IF(SUM($J405:BF405)=1,P_Shortfall_Paste5,BE448)","v":0},{"$f":"IF(SUM($J405:BG405)=1,P_Shortfall_Paste5,BF448)","v":0},{"$f":"IF(SUM($J405:BH405)=1,P_Shortfall_Paste5,BG448)","v":0},{"$f":"IF(SUM($J405:BI405)=1,P_Shortfall_Paste5,BH448)","v":0},{"$f":"IF(SUM($J405:BJ405)=1,P_Shortfall_Paste5,BI448)","v":0},{"$f":"IF(SUM($J405:BK405)=1,P_Shortfall_Paste5,BJ448)","v":0},{"$f":"IF(SUM($J405:BL405)=1,P_Shortfall_Paste5,BK448)","v":0},{"$f":"IF(SUM($J405:BM405)=1,P_Shortfall_Paste5,BL448)","v":0},{"$f":"IF(SUM($J405:BN405)=1,P_Shortfall_Paste5,BM448)","v":0},{"$f":"IF(SUM($J405:BO405)=1,P_Shortfall_Paste5,BN448)","v":0},{"$f":"IF(SUM($J405:BP405)=1,P_Shortfall_Paste5,BO448)","v":0},{"$f":"IF(SUM($J405:BQ405)=1,P_Shortfall_Paste5,BP448)","v":0},{"$f":"IF(SUM($J405:BR405)=1,P_Shortfall_Paste5,BQ448)","v":0},{"$f":"IF(SUM($J405:BS405)=1,P_Shortfall_Paste5,BR448)","v":0},{"$f":"IF(SUM($J405:BT405)=1,P_Shortfall_Paste5,BS448)","v":0},{"$f":"IF(SUM($J405:BU405)=1,P_Shortfall_Paste5,BT448)","v":0},{"$f":"IF(SUM($J405:BV405)=1,P_Shortfall_Paste5,BU448)","v":0},{"$f":"IF(SUM($J405:BW405)=1,P_Shortfall_Paste5,BV448)","v":0},{"$f":"IF(SUM($J405:BX405)=1,P_Shortfall_Paste5,BW448)","v":0},{"$f":"IF(SUM($J405:BY405)=1,P_Shortfall_Paste5,BX448)","v":0},{"$f":"IF(SUM($J405:BZ405)=1,P_Shortfall_Paste5,BY448)","v":0},{"$f":"IF(SUM($J405:CA405)=1,P_Shortfall_Paste5,BZ448)","v":0},{"$f":"IF(SUM($J405:CB405)=1,P_Shortfall_Paste5,CA448)","v":0},{"$f":"IF(SUM($J405:CC405)=1,P_Shortfall_Paste5,CB448)","v":0},{"$f":"IF(SUM($J405:CD405)=1,P_Shortfall_Paste5,CC448)","v":0},{"$f":"IF(SUM($J405:CE405)=1,P_Shortfall_Paste5,CD448)","v":0},{"$f":"IF(SUM($J405:CF405)=1,P_Shortfall_Paste5,CE448)","v":0},{"$f":"IF(SUM($J405:CG405)=1,P_Shortfall_Paste5,CF448)","v":0},{"$f":"IF(SUM($J405:CH405)=1,P_Shortfall_Paste5,CG448)","v":0},{"$f":"IF(SUM($J405:CI405)=1,P_Shortfall_Paste5,CH448)","v":0},{"$f":"IF(SUM($J405:CJ405)=1,P_Shortfall_Paste5,CI448)","v":0},{"$f":"IF(SUM($J405:CK405)=1,P_Shortfall_Paste5,CJ448)","v":0},{"$f":"IF(SUM($J405:CL405)=1,P_Shortfall_Paste5,CK448)","v":0},{"$f":"IF(SUM($J405:CM405)=1,P_Shortfall_Paste5,CL448)","v":0},{"$f":"IF(SUM($J405:CN405)=1,P_Shortfall_Paste5,CM448)","v":0},{"$f":"IF(SUM($J405:CO405)=1,P_Shortfall_Paste5,CN448)","v":0},{"$f":"IF(SUM($J405:CP405)=1,P_Shortfall_Paste5,CO448)","v":0},{"$f":"IF(SUM($J405:CQ405)=1,P_Shortfall_Paste5,CP448)","v":0},{"$f":"IF(SUM($J405:CR405)=1,P_Shortfall_Paste5,CQ448)","v":0},{"$f":"IF(SUM($J405:CS405)=1,P_Shortfall_Paste5,CR448)","v":0},{"$f":"IF(SUM($J405:CT405)=1,P_Shortfall_Paste5,CS448)","v":0},{"$f":"IF(SUM($J405:CU405)=1,P_Shortfall_Paste5,CT448)","v":0},{"$f":"IF(SUM($J405:CV405)=1,P_Shortfall_Paste5,CU448)","v":0},{"$f":"IF(SUM($J405:CW405)=1,P_Shortfall_Paste5,CV448)","v":0},{"$f":"IF(SUM($J405:CX405)=1,P_Shortfall_Paste5,CW448)","v":0},{"$f":"IF(SUM($J405:CY405)=1,P_Shortfall_Paste5,CX448)","v":0},{"$f":"IF(SUM($J405:CZ405)=1,P_Shortfall_Paste5,CY448)","v":0},{"$f":"IF(SUM($J405:DA405)=1,P_Shortfall_Paste5,CZ448)","v":0},{"$f":"IF(SUM($J405:DB405)=1,P_Shortfall_Paste5,DA448)","v":0},{"$f":"IF(SUM($J405:DC405)=1,P_Shortfall_Paste5,DB448)","v":0},{"$f":"IF(SUM($J405:DD405)=1,P_Shortfall_Paste5,DC448)","v":0},{"$f":"IF(SUM($J405:DE405)=1,P_Shortfall_Paste5,DD448)","v":0},{"$f":"IF(SUM($J405:DF405)=1,P_Shortfall_Paste5,DE448)","v":0},{"$f":"IF(SUM($J405:DG405)=1,P_Shortfall_Paste5,DF448)","v":0},{"$f":"IF(SUM($J405:DH405)=1,P_Shortfall_Paste5,DG448)","v":0},{"$f":"IF(SUM($J405:DI405)=1,P_Shortfall_Paste5,DH448)","v":0},{"$f":"IF(SUM($J405:DJ405)=1,P_Shortfall_Paste5,DI448)","v":0},{"$f":"IF(SUM($J405:DK405)=1,P_Shortfall_Paste5,DJ448)","v":0},{"$f":"IF(SUM($J405:DL405)=1,P_Shortfall_Paste5,DK448)","v":0},{"$f":"IF(SUM($J405:DM405)=1,P_Shortfall_Paste5,DL448)","v":0},{"$f":"IF(SUM($J405:DN405)=1,P_Shortfall_Paste5,DM448)","v":0},{"$f":"IF(SUM($J405:DO405)=1,P_Shortfall_Paste5,DN448)","v":0},{"$f":"IF(SUM($J405:DP405)=1,P_Shortfall_Paste5,DO448)","v":0},{"$f":"IF(SUM($J405:DQ405)=1,P_Shortfall_Paste5,DP448)","v":0},{"$f":"IF(SUM($J405:DR405)=1,P_Shortfall_Paste5,DQ448)","v":0},{"$f":"IF(SUM($J405:DS405)=1,P_Shortfall_Paste5,DR448)","v":0},{"$f":"IF(SUM($J405:DT405)=1,P_Shortfall_Paste5,DS448)","v":0},{"$f":"IF(SUM($J405:DU405)=1,P_Shortfall_Paste5,DT448)","v":0},{"$f":"IF(SUM($J405:DV405)=1,P_Shortfall_Paste5,DU448)","v":0},{"$f":"IF(SUM($J405:DW405)=1,P_Shortfall_Paste5,DV448)","v":0},{"$f":"IF(SUM($J405:DX405)=1,P_Shortfall_Paste5,DW448)","v":0},{"$f":"IF(SUM($J405:DY405)=1,P_Shortfall_Paste5,DX448)","v":0},{"$f":"IF(SUM($J405:DZ405)=1,P_Shortfall_Paste5,DY448)","v":0},{"$f":"IF(SUM($J405:EA405)=1,P_Shortfall_Paste5,DZ448)","v":0},{"$f":"IF(SUM($J405:EB405)=1,P_Shortfall_Paste5,EA448)","v":0},{"$f":"IF(SUM($J405:EC405)=1,P_Shortfall_Paste5,EB448)","v":0},{"$f":"IF(SUM($J405:ED405)=1,P_Shortfall_Paste5,EC448)","v":0},{"$f":"IF(SUM($J405:EE405)=1,P_Shortfall_Paste5,ED448)","v":0},{"$f":"IF(SUM($J405:EF405)=1,P_Shortfall_Paste5,EE448)","v":0},{"$f":"IF(SUM($J405:EG405)=1,P_Shortfall_Paste5,EF448)","v":0},{"$f":"IF(SUM($J405:EH405)=1,P_Shortfall_Paste5,EG448)","v":0},{"$f":"IF(SUM($J405:EI405)=1,P_Shortfall_Paste5,EH448)","v":0},{"$f":"IF(SUM($J405:EJ405)=1,P_Shortfall_Paste5,EI448)","v":0},{"$f":"IF(SUM($J405:EK405)=1,P_Shortfall_Paste5,EJ448)","v":0},{"$f":"IF(SUM($J405:EL405)=1,P_Shortfall_Paste5,EK448)","v":0},{"$f":"IF(SUM($J405:EM405)=1,P_Shortfall_Paste5,EL448)","v":0},{"$f":"IF(SUM($J405:EN405)=1,P_Shortfall_Paste5,EM448)","v":0},{"$f":"IF(SUM($J405:EO405)=1,P_Shortfall_Paste5,EN448)","v":0},{"$f":"IF(SUM($J405:EP405)=1,P_Shortfall_Paste5,EO448)","v":0},{"$f":"IF(SUM($J405:EQ405)=1,P_Shortfall_Paste5,EP448)","v":0},{"$f":"IF(SUM($J405:ER405)=1,P_Shortfall_Paste5,EQ448)","v":0},{"$f":"IF(SUM($J405:ES405)=1,P_Shortfall_Paste5,ER448)","v":0},{"$f":"IF(SUM($J405:ET405)=1,P_Shortfall_Paste5,ES448)","v":0},{"$f":"IF(SUM($J405:EU405)=1,P_Shortfall_Paste5,ET448)","v":0},{"$f":"IF(SUM($J405:EV405)=1,P_Shortfall_Paste5,EU448)","v":0},{"$f":"IF(SUM($J405:EW405)=1,P_Shortfall_Paste5,EV448)","v":0},{"$f":"IF(SUM($J405:EX405)=1,P_Shortfall_Paste5,EW448)","v":0},{"$f":"IF(SUM($J405:EY405)=1,P_Shortfall_Paste5,EX448)","v":0},{"$f":"IF(SUM($J405:EZ405)=1,P_Shortfall_Paste5,EY448)","v":0},{"$f":"IF(SUM($J405:FA405)=1,P_Shortfall_Paste5,EZ448)","v":0},{"$f":"IF(SUM($J405:FB405)=1,P_Shortfall_Paste5,FA448)","v":0},{"$f":"IF(SUM($J405:FC405)=1,P_Shortfall_Paste5,FB448)","v":0},{"$f":"IF(SUM($J405:FD405)=1,P_Shortfall_Paste5,FC448)","v":0},{"$f":"IF(SUM($J405:FE405)=1,P_Shortfall_Paste5,FD448)","v":0},{"$f":"IF(SUM($J405:FF405)=1,P_Shortfall_Paste5,FE448)","v":0},{"$f":"IF(SUM($J405:FG405)=1,P_Shortfall_Paste5,FF448)","v":0},{"$f":"IF(SUM($J405:FH405)=1,P_Shortfall_Paste5,FG448)","v":0},{"$f":"IF(SUM($J405:FI405)=1,P_Shortfall_Paste5,FH448)","v":0},{"$f":"IF(SUM($J405:FJ405)=1,P_Shortfall_Paste5,FI448)","v":0},{"$f":"IF(SUM($J405:FK405)=1,P_Shortfall_Paste5,FJ448)","v":0},{"$f":"IF(SUM($J405:FL405)=1,P_Shortfall_Paste5,FK448)","v":0},{"$f":"IF(SUM($J405:FM405)=1,P_Shortfall_Paste5,FL448)","v":0},{"$f":"IF(SUM($J405:FN405)=1,P_Shortfall_Paste5,FM448)","v":0},{"$f":"IF(SUM($J405:FO405)=1,P_Shortfall_Paste5,FN448)","v":0},{"$f":"IF(SUM($J405:FP405)=1,P_Shortfall_Paste5,FO448)","v":0},{"$f":"IF(SUM($J405:FQ405)=1,P_Shortfall_Paste5,FP448)","v":0},{"$f":"IF(SUM($J405:FR405)=1,P_Shortfall_Paste5,FQ448)","v":0},{"$f":"IF(SUM($J405:FS405)=1,P_Shortfall_Paste5,FR448)","v":0},{"$f":"IF(SUM($J405:FT405)=1,P_Shortfall_Paste5,FS448)","v":0},{"$f":"IF(SUM($J405:FU405)=1,P_Shortfall_Paste5,FT448)","v":0},{"$f":"IF(SUM($J405:FV405)=1,P_Shortfall_Paste5,FU448)","v":0},{"$f":"IF(SUM($J405:FW405)=1,P_Shortfall_Paste5,FV448)","v":0},{"$f":"IF(SUM($J405:FX405)=1,P_Shortfall_Paste5,FW448)","v":0},{"$f":"IF(SUM($J405:FY405)=1,P_Shortfall_Paste5,FX448)","v":0},{"$f":"IF(SUM($J405:FZ405)=1,P_Shortfall_Paste5,FY448)","v":0},{"$f":"IF(SUM($J405:GA405)=1,P_Shortfall_Paste5,FZ448)","v":0},{"$f":"IF(SUM($J405:GB405)=1,P_Shortfall_Paste5,GA448)","v":0},{"$f":"IF(SUM($J405:GC405)=1,P_Shortfall_Paste5,GB448)","v":0},{"$f":"IF(SUM($J405:GD405)=1,P_Shortfall_Paste5,GC448)","v":0},{"$f":"IF(SUM($J405:GE405)=1,P_Shortfall_Paste5,GD448)","v":0},{"$f":"IF(SUM($J405:GF405)=1,P_Shortfall_Paste5,GE448)","v":0},{"$f":"IF(SUM($J405:GG405)=1,P_Shortfall_Paste5,GF448)","v":0},{"$f":"IF(SUM($J405:GH405)=1,P_Shortfall_Paste5,GG448)","v":0},{"$f":"IF(SUM($J405:GI405)=1,P_Shortfall_Paste5,GH448)","v":0},{"$f":"IF(SUM($J405:GJ405)=1,P_Shortfall_Paste5,GI448)","v":0},{"$f":"IF(SUM($J405:GK405)=1,P_Shortfall_Paste5,GJ448)","v":0},{"$f":"IF(SUM($J405:GL405)=1,P_Shortfall_Paste5,GK448)","v":0},{"$f":"IF(SUM($J405:GM405)=1,P_Shortfall_Paste5,GL448)","v":0},{"$f":"IF(SUM($J405:GN405)=1,P_Shortfall_Paste5,GM448)","v":0},{"$f":"IF(SUM($J405:GO405)=1,P_Shortfall_Paste5,GN448)","v":0},{"$f":"IF(SUM($J405:GP405)=1,P_Shortfall_Paste5,GO448)","v":0},{"$f":"IF(SUM($J405:GQ405)=1,P_Shortfall_Paste5,GP448)","v":0},{"$f":"IF(SUM($J405:GR405)=1,P_Shortfall_Paste5,GQ448)","v":0},{"$f":"IF(SUM($J405:GS405)=1,P_Shortfall_Paste5,GR448)","v":0},{"$f":"IF(SUM($J405:GT405)=1,P_Shortfall_Paste5,GS448)","v":0},{"$f":"IF(SUM($J405:GU405)=1,P_Shortfall_Paste5,GT448)","v":0},{"$f":"IF(SUM($J405:GV405)=1,P_Shortfall_Paste5,GU448)","v":0},{"$f":"IF(SUM($J405:GW405)=1,P_Shortfall_Paste5,GV448)","v":0},{"$f":"IF(SUM($J405:GX405)=1,P_Shortfall_Paste5,GW448)","v":0},{"$f":"IF(SUM($J405:GY405)=1,P_Shortfall_Paste5,GX448)","v":0},{"$f":"IF(SUM($J405:GZ405)=1,P_Shortfall_Paste5,GY448)","v":0},{"$f":"IF(SUM($J405:HA405)=1,P_Shortfall_Paste5,GZ448)","v":0},{"$f":"IF(SUM($J405:HB405)=1,P_Shortfall_Paste5,HA448)","v":0},{"$f":"IF(SUM($J405:HC405)=1,P_Shortfall_Paste5,HB448)","v":0},{"$f":"IF(SUM($J405:HD405)=1,P_Shortfall_Paste5,HC448)","v":0},{"$f":"IF(SUM($J405:HE405)=1,P_Shortfall_Paste5,HD448)","v":0},{"$f":"IF(SUM($J405:HF405)=1,P_Shortfall_Paste5,HE448)","v":0},{"$f":"IF(SUM($J405:HG405)=1,P_Shortfall_Paste5,HF448)","v":0},{"$f":"IF(SUM($J405:HH405)=1,P_Shortfall_Paste5,HG448)","v":0},{"$f":"IF(SUM($J405:HI405)=1,P_Shortfall_Paste5,HH448)","v":0},{"$f":"IF(SUM($J405:HJ405)=1,P_Shortfall_Paste5,HI448)","v":0},{"$f":"IF(SUM($J405:HK405)=1,P_Shortfall_Paste5,HJ448)","v":0},{"$f":"IF(SUM($J405:HL405)=1,P_Shortfall_Paste5,HK448)","v":0},{"$f":"IF(SUM($J405:HM405)=1,P_Shortfall_Paste5,HL448)","v":0},{"$f":"IF(SUM($J405:HN405)=1,P_Shortfall_Paste5,HM448)","v":0},{"$f":"IF(SUM($J405:HO405)=1,P_Shortfall_Paste5,HN448)","v":0},{"$f":"IF(SUM($J405:HP405)=1,P_Shortfall_Paste5,HO448)","v":0},{"$f":"IF(SUM($J405:HQ405)=1,P_Shortfall_Paste5,HP448)","v":0},{"$f":"IF(SUM($J405:HR405)=1,P_Shortfall_Paste5,HQ448)","v":0},{"$f":"IF(SUM($J405:HS405)=1,P_Shortfall_Paste5,HR448)","v":0},{"$f":"IF(SUM($J405:HT405)=1,P_Shortfall_Paste5,HS448)","v":0},{"$f":"IF(SUM($J405:HU405)=1,P_Shortfall_Paste5,HT448)","v":0},{"$f":"IF(SUM($J405:HV405)=1,P_Shortfall_Paste5,HU448)","v":0},{"$f":"IF(SUM($J405:HW405)=1,P_Shortfall_Paste5,HV448)","v":0},{"$f":"IF(SUM($J405:HX405)=1,P_Shortfall_Paste5,HW448)","v":0},{"$f":"IF(SUM($J405:HY405)=1,P_Shortfall_Paste5,HX448)","v":0},{"$f":"IF(SUM($J405:HZ405)=1,P_Shortfall_Paste5,HY448)","v":0},{"$f":"IF(SUM($J405:IA405)=1,P_Shortfall_Paste5,HZ448)","v":0},{"$f":"IF(SUM($J405:IB405)=1,P_Shortfall_Paste5,IA448)","v":0},{"$f":"IF(SUM($J405:IC405)=1,P_Shortfall_Paste5,IB448)","v":0},{"$f":"IF(SUM($J405:ID405)=1,P_Shortfall_Paste5,IC448)","v":0},{"$f":"IF(SUM($J405:IE405)=1,P_Shortfall_Paste5,ID448)","v":0},{"$f":"IF(SUM($J405:IF405)=1,P_Shortfall_Paste5,IE448)","v":0},{"$f":"IF(SUM($J405:IG405)=1,P_Shortfall_Paste5,IF448)","v":0},{"$f":"IF(SUM($J405:IH405)=1,P_Shortfall_Paste5,IG448)","v":0},{"$f":"IF(SUM($J405:II405)=1,P_Shortfall_Paste5,IH448)","v":0},{"$f":"IF(SUM($J405:IJ405)=1,P_Shortfall_Paste5,II448)","v":0},{"$f":"IF(SUM($J405:IK405)=1,P_Shortfall_Paste5,IJ448)","v":0},{"$f":"IF(SUM($J405:IL405)=1,P_Shortfall_Paste5,IK448)","v":0},{"$f":"IF(SUM($J405:IM405)=1,P_Shortfall_Paste5,IL448)","v":0},{"$f":"IF(SUM($J405:IN405)=1,P_Shortfall_Paste5,IM448)","v":0},{"$f":"IF(SUM($J405:IO405)=1,P_Shortfall_Paste5,IN448)","v":0},{"$f":"IF(SUM($J405:IP405)=1,P_Shortfall_Paste5,IO448)","v":0},{"$f":"IF(SUM($J405:IQ405)=1,P_Shortfall_Paste5,IP448)","v":0},{"$f":"IF(SUM($J405:IR405)=1,P_Shortfall_Paste5,IQ448)","v":0},{"$f":"IF(SUM($J405:IS405)=1,P_Shortfall_Paste5,IR448)","v":0},{"$f":"IF(SUM($J405:IT405)=1,P_Shortfall_Paste5,IS448)","v":0},{"$f":"IF(SUM($J405:IU405)=1,P_Shortfall_Paste5,IT448)","v":0}]
[null,null,"Amount reallocated","AUD M",null,null,null,null,null,{"$f":"MIN(J446,J444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV446,BV444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH446,EH444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT446,GT444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal revision #2 - Shortfall reallocation of principal to achieve min DSCR","AUD M",null,null,null,null,{"$f":"SUM(J450:IU450)","v":0},{"$f":"(J441+J447)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV441+BV447)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH441+EH447)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT441+GT447)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J451:IU451)","v":0},{"$f":"(J461*J411)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV461*BV411)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH461*EH411)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT461*GT411)*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sufficient CFADS to Sculpt","Check",null,null,null,null,{"$f":"SUM(J454:IU454)","v":0},{"$f":"IF(AND(J453<J438,J441<=0),1,0)*J405*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV453<BV438,BV441<=0),1,0)*BV405*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH453<EH438,EH441<=0),1,0)*EH405*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GT453<GT438,GT441<=0),1,0)*GT405*debtsculpt_f5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(NC!$B$38:$B$42,MATCH($B$403,NHFIC_DebtFacilities,0))","v":5},"Margin","% p.a.",{"$f":"SUMIFS(Inputs!$G$457:$K$457,Inputs!$G$448:$K$448,$B459)","v":0.01},null,null,null,null,{"$f":"$E459*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.a.",null,null,null,null,null,{"$f":"SUM(J458:J459)","v":0},{"$f":"SUM(K458:K459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(BW458:BW459)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(EI458:EI459)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(GU458:GU459)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"QFS!J$85*J405","v":0},{"$f":"QFS!K$85*K405","v":0},{"$f":"QFS!L$85*L405","v":0},{"$f":"QFS!M$85*M405","v":0},{"$f":"QFS!N$85*N405","v":0},{"$f":"QFS!O$85*O405","v":0},{"$f":"QFS!P$85*P405","v":0},{"$f":"QFS!Q$85*Q405","v":0},{"$f":"QFS!R$85*R405","v":0},{"$f":"QFS!S$85*S405","v":0},{"$f":"QFS!T$85*T405","v":0},{"$f":"QFS!U$85*U405","v":0},{"$f":"QFS!V$85*V405","v":0},{"$f":"QFS!W$85*W405","v":0},{"$f":"QFS!X$85*X405","v":0},{"$f":"QFS!Y$85*Y405","v":0},{"$f":"QFS!Z$85*Z405","v":0},{"$f":"QFS!AA$85*AA405","v":0},{"$f":"QFS!AB$85*AB405","v":0},{"$f":"QFS!AC$85*AC405","v":0},{"$f":"QFS!AD$85*AD405","v":0},{"$f":"QFS!AE$85*AE405","v":0},{"$f":"QFS!AF$85*AF405","v":0},{"$f":"QFS!AG$85*AG405","v":0},{"$f":"QFS!AH$85*AH405","v":0},{"$f":"QFS!AI$85*AI405","v":0},{"$f":"QFS!AJ$85*AJ405","v":0},{"$f":"QFS!AK$85*AK405","v":0},{"$f":"QFS!AL$85*AL405","v":0},{"$f":"QFS!AM$85*AM405","v":0},{"$f":"QFS!AN$85*AN405","v":0},{"$f":"QFS!AO$85*AO405","v":0},{"$f":"QFS!AP$85*AP405","v":0},{"$f":"QFS!AQ$85*AQ405","v":0},{"$f":"QFS!AR$85*AR405","v":0},{"$f":"QFS!AS$85*AS405","v":0},{"$f":"QFS!AT$85*AT405","v":0},{"$f":"QFS!AU$85*AU405","v":0},{"$f":"QFS!AV$85*AV405","v":0},{"$f":"QFS!AW$85*AW405","v":0},{"$f":"QFS!AX$85*AX405","v":0},{"$f":"QFS!AY$85*AY405","v":0},{"$f":"QFS!AZ$85*AZ405","v":0},{"$f":"QFS!BA$85*BA405","v":0},{"$f":"QFS!BB$85*BB405","v":0},{"$f":"QFS!BC$85*BC405","v":0},{"$f":"QFS!BD$85*BD405","v":0},{"$f":"QFS!BE$85*BE405","v":0},{"$f":"QFS!BF$85*BF405","v":0},{"$f":"QFS!BG$85*BG405","v":0},{"$f":"QFS!BH$85*BH405","v":0},{"$f":"QFS!BI$85*BI405","v":0},{"$f":"QFS!BJ$85*BJ405","v":0},{"$f":"QFS!BK$85*BK405","v":0},{"$f":"QFS!BL$85*BL405","v":0},{"$f":"QFS!BM$85*BM405","v":0},{"$f":"QFS!BN$85*BN405","v":0},{"$f":"QFS!BO$85*BO405","v":0},{"$f":"QFS!BP$85*BP405","v":0},{"$f":"QFS!BQ$85*BQ405","v":0},{"$f":"QFS!BR$85*BR405","v":0},{"$f":"QFS!BS$85*BS405","v":0},{"$f":"QFS!BT$85*BT405","v":0},{"$f":"QFS!BU$85*BU405","v":0},{"$f":"QFS!BV$85*BV405","v":0},{"$f":"QFS!BW$85*BW405","v":0},{"$f":"QFS!BX$85*BX405","v":0},{"$f":"QFS!BY$85*BY405","v":0},{"$f":"QFS!BZ$85*BZ405","v":0},{"$f":"QFS!CA$85*CA405","v":0},{"$f":"QFS!CB$85*CB405","v":0},{"$f":"QFS!CC$85*CC405","v":0},{"$f":"QFS!CD$85*CD405","v":0},{"$f":"QFS!CE$85*CE405","v":0},{"$f":"QFS!CF$85*CF405","v":0},{"$f":"QFS!CG$85*CG405","v":0},{"$f":"QFS!CH$85*CH405","v":0},{"$f":"QFS!CI$85*CI405","v":0},{"$f":"QFS!CJ$85*CJ405","v":0},{"$f":"QFS!CK$85*CK405","v":0},{"$f":"QFS!CL$85*CL405","v":0},{"$f":"QFS!CM$85*CM405","v":0},{"$f":"QFS!CN$85*CN405","v":0},{"$f":"QFS!CO$85*CO405","v":0},{"$f":"QFS!CP$85*CP405","v":0},{"$f":"QFS!CQ$85*CQ405","v":0},{"$f":"QFS!CR$85*CR405","v":0},{"$f":"QFS!CS$85*CS405","v":0},{"$f":"QFS!CT$85*CT405","v":0},{"$f":"QFS!CU$85*CU405","v":0},{"$f":"QFS!CV$85*CV405","v":0},{"$f":"QFS!CW$85*CW405","v":0},{"$f":"QFS!CX$85*CX405","v":0},{"$f":"QFS!CY$85*CY405","v":0},{"$f":"QFS!CZ$85*CZ405","v":0},{"$f":"QFS!DA$85*DA405","v":0},{"$f":"QFS!DB$85*DB405","v":0},{"$f":"QFS!DC$85*DC405","v":0},{"$f":"QFS!DD$85*DD405","v":0},{"$f":"QFS!DE$85*DE405","v":0},{"$f":"QFS!DF$85*DF405","v":0},{"$f":"QFS!DG$85*DG405","v":0},{"$f":"QFS!DH$85*DH405","v":0},{"$f":"QFS!DI$85*DI405","v":0},{"$f":"QFS!DJ$85*DJ405","v":0},{"$f":"QFS!DK$85*DK405","v":0},{"$f":"QFS!DL$85*DL405","v":0},{"$f":"QFS!DM$85*DM405","v":0},{"$f":"QFS!DN$85*DN405","v":0},{"$f":"QFS!DO$85*DO405","v":0},{"$f":"QFS!DP$85*DP405","v":0},{"$f":"QFS!DQ$85*DQ405","v":0},{"$f":"QFS!DR$85*DR405","v":0},{"$f":"QFS!DS$85*DS405","v":0},{"$f":"QFS!DT$85*DT405","v":0},{"$f":"QFS!DU$85*DU405","v":0},{"$f":"QFS!DV$85*DV405","v":0},{"$f":"QFS!DW$85*DW405","v":0},{"$f":"QFS!DX$85*DX405","v":0},{"$f":"QFS!DY$85*DY405","v":0},{"$f":"QFS!DZ$85*DZ405","v":0},{"$f":"QFS!EA$85*EA405","v":0},{"$f":"QFS!EB$85*EB405","v":0},{"$f":"QFS!EC$85*EC405","v":0},{"$f":"QFS!ED$85*ED405","v":0},{"$f":"QFS!EE$85*EE405","v":0},{"$f":"QFS!EF$85*EF405","v":0},{"$f":"QFS!EG$85*EG405","v":0},{"$f":"QFS!EH$85*EH405","v":0},{"$f":"QFS!EI$85*EI405","v":0},{"$f":"QFS!EJ$85*EJ405","v":0},{"$f":"QFS!EK$85*EK405","v":0},{"$f":"QFS!EL$85*EL405","v":0},{"$f":"QFS!EM$85*EM405","v":0},{"$f":"QFS!EN$85*EN405","v":0},{"$f":"QFS!EO$85*EO405","v":0},{"$f":"QFS!EP$85*EP405","v":0},{"$f":"QFS!EQ$85*EQ405","v":0},{"$f":"QFS!ER$85*ER405","v":0},{"$f":"QFS!ES$85*ES405","v":0},{"$f":"QFS!ET$85*ET405","v":0},{"$f":"QFS!EU$85*EU405","v":0},{"$f":"QFS!EV$85*EV405","v":0},{"$f":"QFS!EW$85*EW405","v":0},{"$f":"QFS!EX$85*EX405","v":0},{"$f":"QFS!EY$85*EY405","v":0},{"$f":"QFS!EZ$85*EZ405","v":0},{"$f":"QFS!FA$85*FA405","v":0},{"$f":"QFS!FB$85*FB405","v":0},{"$f":"QFS!FC$85*FC405","v":0},{"$f":"QFS!FD$85*FD405","v":0},{"$f":"QFS!FE$85*FE405","v":0},{"$f":"QFS!FF$85*FF405","v":0},{"$f":"QFS!FG$85*FG405","v":0},{"$f":"QFS!FH$85*FH405","v":0},{"$f":"QFS!FI$85*FI405","v":0},{"$f":"QFS!FJ$85*FJ405","v":0},{"$f":"QFS!FK$85*FK405","v":0},{"$f":"QFS!FL$85*FL405","v":0},{"$f":"QFS!FM$85*FM405","v":0},{"$f":"QFS!FN$85*FN405","v":0},{"$f":"QFS!FO$85*FO405","v":0},{"$f":"QFS!FP$85*FP405","v":0},{"$f":"QFS!FQ$85*FQ405","v":0},{"$f":"QFS!FR$85*FR405","v":0},{"$f":"QFS!FS$85*FS405","v":0},{"$f":"QFS!FT$85*FT405","v":0},{"$f":"QFS!FU$85*FU405","v":0},{"$f":"QFS!FV$85*FV405","v":0},{"$f":"QFS!FW$85*FW405","v":0},{"$f":"QFS!FX$85*FX405","v":0},{"$f":"QFS!FY$85*FY405","v":0},{"$f":"QFS!FZ$85*FZ405","v":0},{"$f":"QFS!GA$85*GA405","v":0},{"$f":"QFS!GB$85*GB405","v":3.2205257618026844},{"$f":"QFS!GC$85*GC405","v":3.2687351120816954},{"$f":"QFS!GD$85*GD405","v":3.3169113728791304},{"$f":"QFS!GE$85*GE405","v":3.3828176163100281},{"$f":"QFS!GF$85*GF405","v":3.3336837384513736},{"$f":"QFS!GG$85*GG405","v":3.3337166230488213},{"$f":"QFS!GH$85*GH405","v":3.3828503193435457},{"$f":"QFS!GI$85*GI405","v":3.4500437571768421},{"$f":"QFS!GJ$85*GJ405","v":3.3498559211085901},{"$f":"QFS!GK$85*GK405","v":3.3999972228715487},{"$f":"QFS!GL$85*GL405","v":3.4501075079144012},{"$f":"QFS!GM$85*GM405","v":3.518648319061521},{"$f":"QFS!GN$85*GN405","v":3.4164670594197775},{"$f":"QFS!GO$85*GO405","v":3.4676034401090856},{"$f":"QFS!GP$85*GP405","v":3.5187098563560335},{"$f":"QFS!GQ$85*GQ405","v":3.5886249662913849},{"$f":"QFS!GR$85*GR405","v":3.4844104041177912},{"$f":"QFS!GS$85*GS405","v":3.5365617872865309},{"$f":"QFS!GT$85*GT405","v":3.5886842691247987},{"$f":"QFS!GU$85*GU405","v":3.6600305099409671},{"$f":"QFS!GV$85*GV405","v":3.6068713721481962},{"$f":"QFS!GW$85*GW405","v":3.6068998653732129},{"$f":"QFS!GX$85*GX405","v":3.6600587515726377},{"$f":"QFS!GY$85*GY405","v":3.7328053986913345},{"$f":"QFS!GZ$85*GZ405","v":3.624401374263011},{"$f":"QFS!HA$85*HA405","v":3.6786441417634204},{"$f":"QFS!HB$85*HB405","v":3.7328601654993707},{"$f":"QFS!HC$85*HC405","v":3.8070651598613399},{"$f":"QFS!HD$85*HD405","v":3.6965033444238404},{"$f":"QFS!HE$85*HE405","v":3.7518233093089801},{"$f":"QFS!HF$85*HF405","v":3.8071176254541781},{"$f":"QFS!HG$85*HG405","v":3.8828101107148574},{"$f":"QFS!HH$85*HH405","v":3.7700473372005887},{"$f":"QFS!HI$85*HI405","v":3.8264660665814589},{"$f":"QFS!HJ$85*HJ405","v":3.8828602529510898},{"$f":"QFS!HK$85*HK405","v":3.9600947326562252},{"$f":"QFS!HL$85*HL405","v":3.9025783363712332},{"$f":"QFS!HM$85*HM405","v":3.9026022649268057},{"$f":"QFS!HN$85*HN405","v":3.9601183378202585},{"$f":"QFS!HO$85*HO405","v":4.0289746786238965},{"$f":"QFS!HP$85*HP405","v":0},{"$f":"QFS!HQ$85*HQ405","v":0},{"$f":"QFS!HR$85*HR405","v":0},{"$f":"QFS!HS$85*HS405","v":0},{"$f":"QFS!HT$85*HT405","v":0},{"$f":"QFS!HU$85*HU405","v":0},{"$f":"QFS!HV$85*HV405","v":0},{"$f":"QFS!HW$85*HW405","v":0},{"$f":"QFS!HX$85*HX405","v":0},{"$f":"QFS!HY$85*HY405","v":0},{"$f":"QFS!HZ$85*HZ405","v":0},{"$f":"QFS!IA$85*IA405","v":0},{"$f":"QFS!IB$85*IB405","v":0},{"$f":"QFS!IC$85*IC405","v":0},{"$f":"QFS!ID$85*ID405","v":0},{"$f":"QFS!IE$85*IE405","v":0},{"$f":"QFS!IF$85*IF405","v":0},{"$f":"QFS!IG$85*IG405","v":0},{"$f":"QFS!IH$85*IH405","v":0},{"$f":"QFS!II$85*II405","v":0},{"$f":"QFS!IJ$85*IJ405","v":0},{"$f":"QFS!IK$85*IK405","v":0},{"$f":"QFS!IL$85*IL405","v":0},{"$f":"QFS!IM$85*IM405","v":0},{"$f":"QFS!IN$85*IN405","v":0},{"$f":"QFS!IO$85*IO405","v":0},{"$f":"QFS!IP$85*IP405","v":0},{"$f":"QFS!IQ$85*IQ405","v":0},{"$f":"QFS!IR$85*IR405","v":0},{"$f":"QFS!IS$85*IS405","v":0},{"$f":"QFS!IT$85*IT405","v":0},{"$f":"QFS!IU$85*IU405","v":0}]
[null,null,"Principal repayments","AUD M",null,null,null,null,{"$f":"SUM(J464:IU464)","v":40.060070447582895},{"$f":"-J414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86430348067207441,0.86928184167312894,0.87439867659777026,0.88101056796053678,0.88899918571004199,0.89564841249631166,0.90108063743543776,0.90789428828289498,0.9171708123005341,0.92278074694007806,0.92854110047606664,0.93556239756459803,0.94479032018272346,0.95073540428464454,0.95683726212167419,0.96407252470648486,0.97324351857061708,0.97953731972021341,{"$f":"-GT414","v":0.98599451817423589},0.99345025754453975,1.001758765502742,1.0092513721597896,1.0160784876165616,1.0237617112489497,1.0327927572139468,1.0398268451765373,1.047038428569429,1.0549557602484745,1.0639026738502129,1.0713290488758584,1.0789404069161965,1.0870989699931519,1.0959519042179275,1.1037860857457551,1.1118130458865927,1.1202201801513789,1.12882987202959,1.1372729009354552,1.1457321696160465,1.1543957882136915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Min","Avg"]
[null,null,"DSCR - NHFIC Facility 5","x",null,{"$f":"_xlfn.MINIFS($J$468:$IU$468,$J$405:$IU$405,1)","v":1.88},{"$f":"AVERAGEIFS($J$468:$IU$468,$J$405:$IU$405,1)","v":2.0915000000000004},null,null,{"$f":"ROUND(IF(J466=0,0,J463/J466),2)","v":0},{"$f":"ROUND(IF(K466=0,0,K463/K466),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(BW466=0,0,BW463/BW466),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(EI466=0,0,EI463/EI466),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(GB466=0,0,GB463/GB466),2)","v":1.88},1.9,1.92,1.95,1.93,1.93,1.95,1.99,1.95,1.97,1.99,2.0299999999999998,1.99,2.0099999999999998,2.0299999999999998,2.0699999999999998,2.0299999999999998,2.0499999999999998,2.0699999999999998,{"$f":"ROUND(IF(GU466=0,0,GU463/GU466),2)","v":2.11},2.09,2.09,2.11,2.16,2.11,2.13,2.16,2.2000000000000002,2.15,2.1800000000000002,2.2000000000000002,2.2400000000000002,2.2000000000000002,2.2200000000000002,2.2400000000000002,2.29,2.2599999999999998,2.2599999999999998,2.29,2.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NHFIC Debt Summary Account"]
[null,null,"NHFIC Facilities",null,"Principal Repaid","Balance Outstanding"]
[null,null,{"$f":"NHFIC_DF3","v":"NHFIC Debt Facility 3"},"AUD M",{"$f":"I278","v":-23.558819230006076},144.97279791698901,null,null,168.53161714699507,{"$f":"J277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.53161714699507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"NHFIC_DF1","v":"NHFIC Debt Facility 1"},"%",null,null,null,null,null,{"$f":"J189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"BV189","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"EH189","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"GT189","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"%",null,null,null,null,null,{"$f":"J257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"BV257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"EH257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"GT257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF5","v":"NHFIC Debt Facility 5"},"%",null,null,null,null,null,{"$f":"J461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,{"$f":"BV461","v":7.5616438356164379E-3},7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,{"$f":"EH461","v":7.5616438356164379E-3},7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,{"$f":"GT461","v":7.5616438356164379E-3},7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate applied","%",null,null,null,null,null,{"$f":"SUMPRODUCT(J480:J484,J55:J59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"SUMPRODUCT(BV480:BV484,BV55:BV59)","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,{"$f":"SUMPRODUCT(EH480:EH484,EH55:EH59)","v":6.5282191780821923E-3},6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,{"$f":"SUMPRODUCT(GT480:GT484,GT55:GT59)","v":7.5616438356164379E-3},7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I494","v":0},{"$f":"J494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,200,199.8326516940256,199.65894951417548,199.48033628351618,199.30236205806662,198.98449120811375,198.66647548140321,198.34248249495596,197.99294168284047,197.65202530335318,197.30440949501954,196.94998543540493,196.5679849742497,196.19748410927002,195.81849034181232,195.43103571660512,195.01542699649428,194.61208541996953,194.19980642408728,193.77850858321796,193.32835764415208,192.88363682995245,192.43688618449664,191.98053854104441,191.49462123820643,191.02236407175477,190.54000676379937,190.04745582410067,189.52460164229171,189.18179783974514,188.82920705590641,188.46675292959188,188.07832587754842,187.70573675218316,187.32262828050941,186.9289142279427,186.50841362206467,186.09522011186598,185.68013909612051,185.25386321462662,184.80015349848722,184.5705921506044,184.33230791322097,184.08522376127206,183.8107448508888,183.5503874356686,183.28068619059789,183.00155314665847,182.69430784476626,182.40190151799081,182.0995118274418,{"$f":"BV494","v":181.7870447174214},181.44574490718446,181.11124083872375,180.77482402852067,180.42766192917034,180.05092857576915,179.6905658352994,179.31887708581951,178.93575216334784,178.52229910817903,178.12600390600753,177.71767583961841,177.29719644529678,176.84561364720753,176.41201441504413,175.96565093462431,175.50639603713898,175.01524359635673,174.53208259993062,174.04617087371426,173.54660036901387,173.01431802177169,172.50176936398984,171.97491465441354,171.43360822015401,170.85875568544432,170.3045337401486,169.73519465568316,169.15058294881709,168.53157009581219,168.0711845614552,167.59676802407014,167.10816629802267,166.58469902236692,166.06941322537165,165.55077566656755,165.01705038865151,164.44751524111325,163.89877060144573,163.33419460760342,162.75360528424034,162.1362545186353,161.540524520345,160.95797627580905,160.39298281635922,159.82430095577195,159.24726651254218,158.66886052120662,158.0890162780577,157.50538668460035,156.91567078819307,156.32214694275498,155.72704549925072,155.12805910309007,154.52069023576291,153.91167019260078,153.30092764700481,152.6861980402098,152.06307642352962,151.43815541077066,150.8113612164282,150.18047517220552,149.54119130873437,148.89995397614351,{"$f":"EH494","v":148.2566868265672},147.60922028804842,146.95544293865191,146.29744397874913,145.63725236007076,144.97275086580615,144.32357238153725,143.67192739115811,143.0177253357939,142.35869186382575,141.69044027694397,141.01952312735665,140.34584622921923,139.6671940887623,138.97930773509967,138.28854819637627,137.59481749544807,136.89596345074611,136.18990833602064,135.47869553704203,134.76429102036963,134.04461047954615,133.31567842966908,132.58343093668688,131.84776191968163,131.10665983582092,130.35630584313108,129.60240124840274,128.84483564886901,128.08167527171855,127.3092683212555,126.53306579088017,125.75295276608396,124.96707844630244,124.17368594612252,123.37449776807073,122.57113910682017,121.76184747678258,120.94333789725096,120.1205118127139,119.29324468351554,118.45986801658165,117.61729756752891,116.77013410005296,115.91824795094601,115.06007044758282,114.19576696691074,113.32648512523761,112.45208644863985,111.57107588067932,110.68207669496927,109.78642828247295,108.88534764503751,107.97745335675462,107.06028254445408,106.13750179751401,105.20896069703794,104.27339829947334,103.32860797929062,102.37787257500598,101.4210353128843,100.45696278817782,99.483719269607207,98.504181949886998,{"$f":"GT494","v":97.518187431712761},96.524737174168223,95.52297840866548,94.513727036505685,93.497648548889117,92.473886837640165,91.441094080426225,90.401267235249691,89.354228806680268,88.299273046431793,87.235370372581585,86.164041323705732,85.085100916789528,83.998001946796379,82.902050042578452,81.798263956832699,80.686450910946107,79.566230730794729,78.437400858765145,77.300127957829687,76.154395788213634,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5]
[null,null,"Sales reserve account release","AUD M",null,null,null,null,{"$f":"SUM(J489:IU489)","v":0},{"$f":"J140+J208+J276+J344+J412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV140+BV208+BV276+BV344+BV412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH140+EH208+EH276+EH344+EH412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT140+GT208+GT276+GT344+GT412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reserve account repayment","AUD M",null,null,null,null,0,{"$f":"J143+J211+J279+J347+J415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV143+BV211+BV279+BV347+BV415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH143+EH211+EH279+EH347+EH415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT143+GT211+GT279+GT347+GT415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Facility repayment","AUD M",null,null,null,null,-688.3647326450141,{"$f":"J144+J212+J280+J348+J416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-184.80017028386064,0,0,0,0,0,0,0,0,0,0,{"$f":"BV144+BV212+BV280+BV348+BV416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168.53161714699507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH144+EH212+EH280+EH348+EH416","v":0},0,0,0,0,-144.97277850573536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115.06011249663679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT144+GT212+GT280+GT348+GT416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-75.000054211786306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NHFIC Debt","DS Amortis"]
[null,null,"Reserve account additions","AUD M",null,null,null,null,0,{"$f":"J544","v":0},{"$f":"K544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL544","v":0},0,0,0,0,0,0,0,0,{"$f":"IU544","v":0}]
[null,"NHFIC DSRA"]
[null,null,"Account"]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,{"$f":"SUM(J505:IU505)","v":-31.434446233253748},{"$f":"J518","v":0},{"$f":"K518","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,-0.5818321371729005,-0.58227586925013042,-0.53675789813655961,-0.53733524018819656,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,{"$f":"BW518","v":-0.33672616007323475},-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,4.0846400487103196E-2,-1.0478956091624081E-2,1.5523355046455078E-2,4.157792885128897E-2,9.2708891002172722E-2,3.9405310887281608E-2,6.6441494892330311E-2,9.3631346555735018E-2,{"$f":"EI518","v":0.14597863650577825},0.1187088899975649,0.11915284879839938,0.14754551248717784,0.20113647979179983,4.1051341339311764E-2,6.896601277371095E-2,9.7043684019414878E-2,0.15150436963586034,9.4583427222160621E-2,0.12375177002960425,0.15309377104588617,0.20884828742904715,0.14998260885355053,0.18043925590296994,0.21108034909446682,0.26815758916666954,0.23823824863404597,0.23912923603941805,7.4253459201614636E-2,0,1.7466445708994804E-2,8.7154825059174712E-3,0,0,1.7151322789101808E-2,8.5574879645875512E-3,0,0,1.6832528240008582E-2,8.3977443294886989E-3,0,0,8.236238498025017E-3,8.2362103474422632E-3,0,0,1.6184539354401561E-2,8.0728612105316344E-3,0,0,1.5855191939138535E-2,7.9078136461587789E-3,1.1751392144407902E-3,9.1460335866377918E-3,1.5900472090079276E-2,7.9295961504213253E-3,0,0,7.7567930952588959E-3,7.7568040057611753E-3,0,0,{"$f":"GJ518","v":1.5206967627586998E-2},7.5821073368489422E-3,0,0,1.4854460295115501E-2,7.4054464492374628E-3,0,0,1.4498253850193876E-2,7.227048235285416E-3,0,0,7.0467251275183607E-3,7.0467229247763719E-3,0,0,1.3774452725345387E-2,6.8644583596082498E-3,0,0,1.3406841011189385E-2,6.6803797474306315E-3,0,0,1.3035389887843252E-2,{"$f":"HI518","v":6.4943875563088227E-3},0,0,6.3065507371411478E-3,6.3065681001539531E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL518","v":0},0,0,0,0,0,0,0,0,{"$f":"IU518","v":0}]
[null,null,"Release: Debt service ","AUD M",null,null,null,null,33.060310112446281,{"$f":"-J525","v":0},{"$f":"-K525","v":0},0,0,0,0,0,0,0,0.16400000000000148,0.28262005892821662,0.48965189342227688,0.54950142393160206,0.31899742306735135,0,0,0,0,0.31788297001305821,0.47968618757546311,0.48019372017146289,0.43547699168784304,0.42583403205517401,0.42724720864720989,0.42646148450186283,0.38253811505464974,0.37214236423726321,0.37604662377622644,0.37398216968773657,0.3719578666136466,0.36140292369678773,0.36577153052949785,0.36354555302767377,0.36131179052568607,0.35053695685581188,0.35291673981033622,0.35290441227756864,0.35045827356921988,0.33945937878222443,0.34467826591517003,0.34202510736092429,0.33936298974939005,0.32813541102532551,0.40005452871196134,0.39725306728436804,0.39444487827339636,0.38471469860550833,0.39080864052427,0.38772193837259539,0.38462571907232534,0.37462974767989798,0.37788853263969124,0.37787882195165845,0.37455623425103834,0.36435954091403255,0.37580871575120944,0.37229208913240674,0.36876287942636088,0.35836323792230274,0.36578421796123917,0.36202513793278612,0.35825599593589685,0.34764615783965491,0.35554665341084857,0.3515534354320029,{"$f":"-BW525","v":0.34754807341210625},0.33672616007323475,0.34090277194439433,0.34089093573446649,0.3366433856363239,0.32560498903758317,0.33448287603133642,0.33000255370730569,0.32550890283376777,0.31424985538521755,0.32362174910506425,0.31889128435691483,0.31414675821232452,0.30266204844193523,0.31254051578069952,0.30755520366404976,0.30255516366640345,0.29083987848304793,0.29601990488693142,0.29600512058456641,0.29074518979162844,0.27879464286912847,0.28971723721601961,0.28420908319513116,0.27868497073809329,0.26649453050186167,0.27794390495579924,0.27216764478413924,0.26637481269793717,0.2539396726487102,0.27129269283753854,0.26527459662985109,0.25923633308355931,0.2465564691643064,0.25278372744817967,0.25276141487043324,0.24643575622609271,0.23349759649872803,0.24656945368669936,0.2399812326275772,0.23337454475791375,0.22017677112634348,0.23394049122791172,0.19710567709386317,0.15576631311618216,0.10843090710701686,0.15401680267390938,0.13076449466207807,0.10753403187900645,5.9496928082786282E-2,8.3088745502488681E-2,8.2910423575886072E-2,5.87551880933469E-2,9.7579777520876432E-3,5.9270772148863449E-2,3.4225954808892567E-2,9.1302598665030654E-3,0,0,0,0,0,0,0,{"$f":"-EI525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HI525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL525","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU525","v":0}]
[]
[null,null,"Target"]
[]
[null,null,"Target balance ","AUD M",{"$f":"Inputs!$G$468","v":2},null,null,null,null,{"$f":"SUM(OFFSET(K511,0,0,1,$E515))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0579784429606929,2.1314531350546462,2.1609573435861251,2.1735132454809087,2.3012863014763916,2.4292250406913505,2.4423139082799841,2.4807621378350548,2.4750263831501624,2.4601786156395589,2.4901451515838691,2.5311137555314818,2.5243861434795551,2.5082462430165351,2.5412403955016023,2.5840741735810426,2.5770069935451638,2.5603200190974151,2.5938620060458435,2.6375687017894629,{"$f":"SUM(OFFSET(AQ511,0,0,1,$E515))","v":2.6474589574041438},2.6304413401738094,2.6475758821053113,2.6921753066299421,2.6848454145992395,2.6674719971528345,2.7023703342716567,2.7478809931635446,2.5747564962272849,2.3911919522937968,2.4264319322820302,2.4683738723437161,2.4564787569330768,2.438408352466392,2.4747052768645603,2.5178488189554349,2.5243935685189109,2.5059710396378416,2.5245113700437329,2.568517998019002,2.5563849612210809,2.5376304135018577,2.5753730388172817,2.6202310961294497,2.6077710050007186,2.5885816175128222,2.6271001121279562,2.6728828317713571,2.6601917721087487,2.6406263074395184,2.6799229141255791,2.7266244488272044,{"$f":"SUM(OFFSET(BW511,0,0,1,$E515))","v":2.7337025229935286},2.713755857655566,2.7338267578931075,2.7814633420227324,2.7682436679969626,2.747874228837297,2.7887630535241335,2.8373536780678612,2.8238789230827783,2.8031120699797976,2.8448201597189691,2.8943827997095113,2.8806352126745605,2.8594504748407621,2.9019932911106356,2.9525465467936041,2.9602021881782283,2.938604730423291,2.9603305537222306,3.0118940950110629,2.9975690382514166,2.97550865690883,3.0197708952824085,3.0723649468103149,3.057763916388974,3.0352739021666393,3.0804217782794447,3.1340670281011267,3.1192482397345085,3.0963754640899928,3.1424066493366416,3.1970967322675978,{"$f":"SUM(OFFSET(DC511,0,0,1,$E515))","v":3.2053531178400689},3.181958041856924,3.2054684717146742,3.2612800646104736,3.2457590035455199,3.2218693936742255,3.2697841148382669,3.3267130450777085,3.3110232796323373,3.2568387660454414,3.2414201826022024,3.2315251464151729,3.2134833653458128,3.2044280362091691,3.2223767891749029,3.2313390953240808,3.2224389494207841,3.2135387493193153,3.2223762583505486,3.2312138033032607,3.2136705073617646,3.2048641509221483,3.2223124071909823,3.231023731152634,3.21373377037383,3.2050539885871068,3.2222479826932133,3.2308318085706182,3.2137977781869909,3.2052458366017582,3.222182896301411,3.2306378212128926,{"$f":"SUM(OFFSET(EI511,0,0,1,$E515))","v":3.2222475967947375},3.2138573738691365,3.2221822464140208,3.2305071466416293,3.3118107501609257,3.4024761747576164,3.421168004800875,3.4304980183789384,3.4119936749211766,3.402701059301982,3.4210917265192542,3.4302706278107804,3.4120695616209167,3.4029283574599942,3.4210143779803603,3.4300405645561769,3.4210913031534615,3.4121420008876511,3.4210137584181388,3.4298855849917755,3.4123015495991948,3.4034684367935197,3.4209348825025145,3.429650365008432,3.4123801795094595,3.4037038035962714,3.4208551263853733,3.4294126143499608,3.4124598047861205,3.4039418339698884,3.4207743622098969,3.4291721065393856,{"$f":"SUM(OFFSET(FO511,0,0,1,$E515))","v":3.4208548898765239},3.4125376691385645,3.4207739076365895,3.4290101179840318,3.4127026617993508,3.4045068724440184,3.42069141179842,3.4287642730089516,3.4127848562441589,3.4047528105341698,3.4206080024733083,3.4285158161194671,3.4296909553339079,3.4388369889205457,3.454737461010625,3.4626670571610463,3.4548235520267427,3.4469800508090933,3.4547368439043522,3.4624936479101134,3.4471553098984975,3.4394418356789682,{"$f":"SUM(OFFSET(GK511,0,0,1,$E515))","v":3.4546488033065552},{"$f":"SUM(OFFSET(GL511,0,0,1,$E515))","v":3.4622309106434042},{"$f":"SUM(OFFSET(GM511,0,0,1,$E515))","v":3.447243628980198},{"$f":"SUM(OFFSET(GN511,0,0,1,$E515))","v":3.4397053321386006},{"$f":"SUM(OFFSET(GO511,0,0,1,$E515))","v":3.4545597924337161},{"$f":"SUM(OFFSET(GP511,0,0,1,$E515))","v":3.4619652388829536},{"$f":"SUM(OFFSET(GQ511,0,0,1,$E515))","v":3.447332776975732},{"$f":"SUM(OFFSET(GR511,0,0,1,$E515))","v":3.4399715755511044},{"$f":"SUM(OFFSET(GS511,0,0,1,$E515))","v":3.4544698294012983},{"$f":"SUM(OFFSET(GT511,0,0,1,$E515))","v":3.4616968776365837},{"$f":"SUM(OFFSET(GU511,0,0,1,$E515))","v":3.4545597603075557},{"$f":"SUM(OFFSET(GV511,0,0,1,$E515))","v":3.4474225995803396},{"$f":"SUM(OFFSET(GW511,0,0,1,$E515))","v":3.4544693247078579},{"$f":"SUM(OFFSET(GX511,0,0,1,$E515))","v":3.4615160476326343},{"$f":"SUM(OFFSET(GY511,0,0,1,$E515))","v":3.4476045780519371},{"$f":"SUM(OFFSET(GZ511,0,0,1,$E515))","v":3.4406031023904839},{"$f":"SUM(OFFSET(HA511,0,0,1,$E515))","v":3.4543775551158293},{"$f":"SUM(OFFSET(HB511,0,0,1,$E515))","v":3.4612420134754376},{"$f":"SUM(OFFSET(HC511,0,0,1,$E515))","v":3.4476967267014267},{"$f":"SUM(OFFSET(HD511,0,0,1,$E515))","v":3.4408779161507286},{"$f":"SUM(OFFSET(HE511,0,0,1,$E515))","v":3.454284757161918},{"$f":"SUM(OFFSET(HF511,0,0,1,$E515))","v":3.4609651369093486},{"$f":"SUM(OFFSET(HG511,0,0,1,$E515))","v":3.4477899125672438},{"$f":"SUM(OFFSET(HH511,0,0,1,$E515))","v":3.4411557105116275},{"$f":"SUM(OFFSET(HI511,0,0,1,$E515))","v":3.4541911003994707},{"$f":"SUM(OFFSET(HJ511,0,0,1,$E515))","v":3.4606854879557796},{"$f":"SUM(OFFSET(HK511,0,0,1,$E515))","v":3.4542848039617908},{"$f":"SUM(OFFSET(HL511,0,0,1,$E515))","v":3.4478840959787438},{"$f":"SUM(OFFSET(HM511,0,0,1,$E515))","v":3.4541906467158849},{"$f":"SUM(OFFSET(HN511,0,0,1,$E515))","v":3.4604972148160389},{"$f":"SUM(OFFSET(HO511,0,0,1,$E515))","v":1.7302486156109516},{"$f":"SUM(OFFSET(HP511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HQ511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HR511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HS511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HT511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HU511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HV511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HW511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HX511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HY511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(HZ511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IA511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IB511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IC511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(ID511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IE511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IF511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IG511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IH511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(II511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IJ511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IK511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IL511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IM511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IN511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IO511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IP511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IQ511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IR511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IS511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IT511,0,0,1,$E515))","v":0},{"$f":"SUM(OFFSET(IU511,0,0,1,$E515))","v":0},0]
[null,null,"Funding from cash flow","AUD M",null,null,null,null,{"$f":"SUM(J518:IU518)","v":-31.434446233253748},{"$f":"MIN(J516,J517)","v":0},{"$f":"MIN(K516,K517)","v":0},0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,-0.2111349603199173,-0.5818321371729005,-0.58227586925013042,-0.53675789813655961,-0.53733524018819656,-0.47968618757546311,-0.48019372017146289,{"$f":"MIN(AD516,AD517)","v":-0.43547699168784304},-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,{"$f":"MIN(BW516,BW517)","v":-0.33672616007323475},-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,4.0846400487103196E-2,-1.0478956091624081E-2,1.5523355046455078E-2,4.157792885128897E-2,9.2708891002172722E-2,3.9405310887281608E-2,6.6441494892330311E-2,9.3631346555735018E-2,{"$f":"MIN(EI516,EI517)","v":0.14597863650577825},0.1187088899975649,0.11915284879839938,0.14754551248717784,0.20113647979179983,4.1051341339311764E-2,6.896601277371095E-2,9.7043684019414878E-2,0.15150436963586034,9.4583427222160621E-2,0.12375177002960425,0.15309377104588617,0.20884828742904715,0.14998260885355053,0.18043925590296994,0.21108034909446682,0.26815758916666954,0.23823824863404597,0.23912923603941805,7.4253459201614636E-2,0,1.7466445708994804E-2,8.7154825059174712E-3,0,0,1.7151322789101808E-2,8.5574879645875512E-3,0,0,1.6832528240008582E-2,8.3977443294886989E-3,0,0,8.236238498025017E-3,8.2362103474422632E-3,0,0,1.6184539354401561E-2,8.0728612105316344E-3,0,0,1.5855191939138535E-2,7.9078136461587789E-3,1.1751392144407902E-3,9.1460335866377918E-3,1.5900472090079276E-2,7.9295961504213253E-3,0,0,7.7567930952588959E-3,7.7568040057611753E-3,0,0,{"$f":"MIN(GJ516,GJ517)","v":1.5206967627586998E-2},7.5821073368489422E-3,0,0,1.4854460295115501E-2,7.4054464492374628E-3,0,0,1.4498253850193876E-2,7.227048235285416E-3,0,0,7.0467251275183607E-3,7.0467229247763719E-3,0,0,1.3774452725345387E-2,6.8644583596082498E-3,0,0,1.3406841011189385E-2,6.6803797474306315E-3,0,0,1.3035389887843252E-2,{"$f":"MIN(HI516,HI517)","v":6.4943875563088227E-3},0,0,6.3065507371411478E-3,6.3065681001539531E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IL516,IL517)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(IU516,IU517)","v":0}]
[]
[null,null,"Debt service ","AUD M",null,null,null,null,{"$f":"SUM(J522:IU522)","v":-308.46238195518077},{"$f":"-J499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0579784429606929,-1.0734746920939535,-1.0874826514921716,-1.0860305939887371,-1.2152557074876547,-1.2139693332036958,-1.2283445750762885,-1.2524175627587664,-1.2226088203913961,-1.2375697952481626,-1.2525753563357063,-1.2785383991957755,-1.2458477442837794,-1.2623984987327557,-1.2788418967688466,-1.305232276812196,-1.2717747167329678,-1.2885453023644475,{"$f":"-AP499","v":-1.3053167036813962},-1.3322519981080665,-1.3152069592960776,-1.3152343808777318,-1.3323415012275797,-1.3598338054023624,-1.3250116091968771,-1.3424603879559573,-1.3599099463156994,-1.3879710468478454,-1.1867854493794394,-1.2044065029143574,-1.2220254293676729,-1.2463484429760432,-1.2101303139570336,-1.2282780385093583,-1.246427238355202,-1.2714215806002331,-1.2529719879186778,-1.2529990517191638,-1.2715123183245689,-1.2970056796944331,-1.2593792815266478,-1.2782511319752099,-1.2971219068420721,-1.3231091892873779,-1.2846618157133409,-1.3039198017994813,-1.3231803103284752,-1.3497025214428819,-1.310489250665867,-1.3301370567736517,{"$f":"-BV499","v":-1.3497858573519275},-1.376838591475277,-1.3568639315182518,-1.3568919261373142,-1.3769348317557932,-1.4045285102669389,-1.3637151577300239,-1.3841590711072729,-1.4046039824168606,-1.4327496956510006,-1.3911292274317777,-1.4119828425480196,-1.4328373171709494,-1.4615454825385616,-1.419089730135999,-1.4403607447047628,-1.4616325464058728,-1.4909140003877315,-1.4692881877904966,-1.4693165426327943,-1.4910140110894365,-1.5208800839216263,-1.4766889543297901,-1.49881970257904,-1.5209511927033685,-1.5514137541069464,-1.5063501622820277,-1.5289237398846118,-1.5514980383948331,-1.5825689897062933,-1.5366792500282149,-1.5596962140617778,{"$f":"-DB499","v":-1.582710435274864},-1.6143862969927341,-1.5909668208473349,-1.5909912210095889,-1.6144772507050855,-1.6468028139053879,-1.5989561896401319,-1.6229132040340939,-1.646870910804173,-1.6798421342735352,-1.6311811453588021,-1.6256576206866393,-1.6157625619155631,-1.6157625844996097,-1.5977207808462031,-1.6067072553629658,-1.6156695338119373,-1.6156695615121435,-1.6067693879086409,-1.6067693614106744,-1.6156068969398742,-1.6156069063633862,-1.5980636009983784,-1.6068005499237696,-1.6155118572672127,-1.6155118738854211,-1.598221896488409,-1.6068320920986978,-1.6154158905945157,-1.6154159179761025,-1.5983818602108886,-1.6068639763908696,{"$f":"-EH499","v":-1.6153189199105416},-1.615318901302351,-1.6069286954923865,-1.6069286783767498,-1.615253568037271,-1.6152535786043583,-1.6965571715565675,-1.7059190032010489,-1.7152490015998259,-1.7152490167791128,-1.696744658142064,-1.705956401159918,-1.7151353253593364,-1.715135302451444,-1.6969342591694727,-1.7059940982905215,-1.7150202796898388,-1.7150202848663381,-1.7060710182871235,-1.7060709826005278,-1.714942775817611,-1.7149428091741648,-1.6973587404250301,-1.7061096963684896,-1.7148251861340251,-1.7148251788744071,-1.6975550006350524,-1.7061488029612191,-1.7147063234241542,-1.7147062909258066,-1.6977535138603137,-1.7061883201095749,{"$f":"-FN499","v":-1.7145860421003221},-1.7145860644390636,-1.7062688254374605,-1.7062688437011038,-1.7145050639354857,-1.714505054048546,-1.6981976077508045,-1.7063092646932139,-1.7143821471052059,-1.7143821259037457,-1.6984027303404132,-1.7063500801937563,-1.7142579222795518,-1.7142578938399156,-1.7154330614939921,-1.7234039274265536,-1.7313335335840716,-1.7313335235769749,-1.7234900284497678,-1.7234900223593255,-1.7312468215450267,-1.7312468263650866,{"$f":"-GJ499","v":-1.7159084835334109},-1.7235333521455574,-1.7311154511609981,-1.7311154594824063,-1.7161281694977917,-1.723577162640809,-1.7309826297929072,-1.7309826090900464,-1.7163501678856854,-1.7236214076654188,-1.7308484217358797,-1.7308484559007042,-1.7237113044068515,-1.7237112951734881,-1.7307580295343699,-1.7307580180982647,-1.7168465599536726,-1.7237565424368113,-1.730621012679018,-1.7306210007964196,-1.7170757259050071,-1.7238021902457215,-1.7304825669161965,-1.7304825699931519,-1.7173073425740919,{"$f":"-HI499","v":-1.7238483679375358},-1.7303427324619352,-1.7303427554938446,-1.7239420484679462,-1.7239420475107976,-1.7302485992050876,-1.7302486156109516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL499","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU499","v":0}]
[null,null,"Shortfall: debt service ","AUD M",null,null,null,null,2.0159057596693657,{"$f":"MAX(0,J522-J521)","v":0},{"$f":"MAX(0,K522-K521)","v":0},0,0,0,0,0,0,0.16400000000000148,0.28262005892821662,0.48965189342227688,0.54950142393160206,0.31899742306735135,0.2111349603199173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW522-BW521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,EI522-EI521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,GJ522-GJ521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,HI522-HI521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,IL522-IL521)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(0,IU522-IU521)","v":0}]
[]
[null,null,"Release : excess cash"]
[null,null,"Actual balance ","AUD M",null,null,null,null,null,{"$f":"J503","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,1.9203181747347289,1.3384860375618284,0.75621016831169796,0.21945227017513835,-0.31788297001305821,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,{"$f":"AP503","v":-0.36354555302767377},-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,{"$f":"BV503","v":-0.3515534354320029},-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,{"$f":"DB503","v":-0.26527459662985109},-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,4.0846400487103196E-2,3.0367444395479115E-2,4.5890799441934194E-2,8.7468728293223164E-2,0.18017761929539589,0.21958293018267749,{"$f":"EH503","v":0.2860244250750078},0.37965577163074282,0.52563440813652107,0.64434329813408597,0.76349614693248535,0.9110416594196632,1.1121781392114629,1.1532294805507748,1.2221954933244858,1.3192391773439007,1.4707435469797612,1.5653269742019218,1.689078744231526,1.8421725152774122,2.0510208027064594,2.2010034115600101,2.3814426674629798,2.5925230165574469,2.8606806057241165,3.0989188543581623,3.3380480903975802,3.4123015495991948,3.4034684367935197,3.4209348825025145,3.429650365008432,3.4123801795094595,3.4037038035962714,3.4208551263853733,3.4294126143499608,3.4124598047861205,3.4039418339698884,3.4207743622098969,{"$f":"FN503","v":3.4291721065393856},3.4208548898765239,3.4125376691385645,3.4207739076365895,3.4290101179840318,3.4127026617993508,3.4045068724440184,3.42069141179842,3.4287642730089516,3.4127848562441589,3.4047528105341698,3.4206080024733083,3.4285158161194671,3.4296909553339079,3.4388369889205457,3.454737461010625,3.4626670571610463,3.4548235520267427,3.4469800508090933,3.4547368439043522,3.4624936479101134,3.4471553098984975,{"$f":"GJ503","v":3.4394418356789682},3.4546488033065552,3.4622309106434042,3.447243628980198,3.4397053321386006,3.4545597924337161,3.4619652388829536,3.447332776975732,3.4399715755511044,3.4544698294012983,3.4616968776365837,3.4545597603075557,3.4474225995803396,3.4544693247078579,3.4615160476326343,3.4476045780519371,3.4406031023904839,3.4543775551158293,3.4612420134754376,3.4476967267014267,3.4408779161507286,3.454284757161918,3.4609651369093486,3.4477899125672438,3.4411557105116275,{"$f":"HI503","v":3.4541911003994707},3.4606854879557796,3.4542848039617908,3.4478840959787438,3.4541906467158849,3.4604972148160389,1.7302486156109516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL503","v":0},0,0,0,0,0,0,0,0,{"$f":"IU503","v":0}]
[null,null,"Release: debt service ","AUD M",null,null,null,null,null,{"$f":"J525","v":0},{"$f":"K525","v":0},0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,0,0,0,0,-0.31788297001305821,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,{"$f":"BW525","v":-0.34754807341210625},-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,0,{"$f":"EI525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL525","v":0},0,0,0,0,0,0,0,0,{"$f":"IU525","v":0}]
[null,"Reserve Account"]
[null,null,"Flags / Counters"]
[null,null,"Debt commencement flag","[1,0]",null,null,null,null,null,{"$f":"IF(AND(K537=1,J537=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD537=1,AC537=0),1,0)","v":0},{"$f":"IF(AND(AE537=1,AD537=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CQ537=1,CP537=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC537=1,FB537=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GK537=1,GJ537=0),1,0)","v":0},{"$f":"IF(AND(GL537=1,GK537=0),1,0)","v":0},{"$f":"IF(AND(GM537=1,GL537=0),1,0)","v":0},{"$f":"IF(AND(GN537=1,GM537=0),1,0)","v":0},{"$f":"IF(AND(GO537=1,GN537=0),1,0)","v":0},{"$f":"IF(AND(GP537=1,GO537=0),1,0)","v":0},{"$f":"IF(AND(GQ537=1,GP537=0),1,0)","v":0},{"$f":"IF(AND(GR537=1,GQ537=0),1,0)","v":0},{"$f":"IF(AND(GS537=1,GR537=0),1,0)","v":0},{"$f":"IF(AND(GT537=1,GS537=0),1,0)","v":0},{"$f":"IF(AND(GU537=1,GT537=0),1,0)","v":0},{"$f":"IF(AND(GV537=1,GU537=0),1,0)","v":0},{"$f":"IF(AND(GW537=1,GV537=0),1,0)","v":0},{"$f":"IF(AND(GX537=1,GW537=0),1,0)","v":0},{"$f":"IF(AND(GY537=1,GX537=0),1,0)","v":0},{"$f":"IF(AND(GZ537=1,GY537=0),1,0)","v":0},{"$f":"IF(AND(HA537=1,GZ537=0),1,0)","v":0},{"$f":"IF(AND(HB537=1,HA537=0),1,0)","v":0},{"$f":"IF(AND(HC537=1,HB537=0),1,0)","v":0},{"$f":"IF(AND(HD537=1,HC537=0),1,0)","v":0},{"$f":"IF(AND(HE537=1,HD537=0),1,0)","v":0},{"$f":"IF(AND(HF537=1,HE537=0),1,0)","v":0},{"$f":"IF(AND(HG537=1,HF537=0),1,0)","v":0},{"$f":"IF(AND(HH537=1,HG537=0),1,0)","v":0},{"$f":"IF(AND(HI537=1,HH537=0),1,0)","v":0},{"$f":"IF(AND(HJ537=1,HI537=0),1,0)","v":0},{"$f":"IF(AND(HK537=1,HJ537=0),1,0)","v":0},{"$f":"IF(AND(HL537=1,HK537=0),1,0)","v":0},{"$f":"IF(AND(HM537=1,HL537=0),1,0)","v":0},{"$f":"IF(AND(HN537=1,HM537=0),1,0)","v":0},{"$f":"IF(AND(HO537=1,HN537=0),1,0)","v":0},{"$f":"IF(AND(HP537=1,HO537=0),1,0)","v":0},{"$f":"IF(AND(HQ537=1,HP537=0),1,0)","v":0},{"$f":"IF(AND(HR537=1,HQ537=0),1,0)","v":0},{"$f":"IF(AND(HS537=1,HR537=0),1,0)","v":0},{"$f":"IF(AND(HT537=1,HS537=0),1,0)","v":0},{"$f":"IF(AND(HU537=1,HT537=0),1,0)","v":0},{"$f":"IF(AND(HV537=1,HU537=0),1,0)","v":0},{"$f":"IF(AND(HW537=1,HV537=0),1,0)","v":0},{"$f":"IF(AND(HX537=1,HW537=0),1,0)","v":0},{"$f":"IF(AND(HY537=1,HX537=0),1,0)","v":0},{"$f":"IF(AND(HZ537=1,HY537=0),1,0)","v":0},{"$f":"IF(AND(IA537=1,HZ537=0),1,0)","v":0},{"$f":"IF(AND(IB537=1,IA537=0),1,0)","v":0},{"$f":"IF(AND(IC537=1,IB537=0),1,0)","v":0},{"$f":"IF(AND(ID537=1,IC537=0),1,0)","v":0},{"$f":"IF(AND(IE537=1,ID537=0),1,0)","v":0},{"$f":"IF(AND(IF537=1,IE537=0),1,0)","v":0},{"$f":"IF(AND(IG537=1,IF537=0),1,0)","v":0},{"$f":"IF(AND(IH537=1,IG537=0),1,0)","v":0},{"$f":"IF(AND(II537=1,IH537=0),1,0)","v":0},{"$f":"IF(AND(IJ537=1,II537=0),1,0)","v":0},{"$f":"IF(AND(IK537=1,IJ537=0),1,0)","v":0},{"$f":"IF(AND(IL537=1,IK537=0),1,0)","v":0},{"$f":"IF(AND(IM537=1,IL537=0),1,0)","v":0},{"$f":"IF(AND(IN537=1,IM537=0),1,0)","v":0},{"$f":"IF(AND(IO537=1,IN537=0),1,0)","v":0},{"$f":"IF(AND(IP537=1,IO537=0),1,0)","v":0},{"$f":"IF(AND(IQ537=1,IP537=0),1,0)","v":0},{"$f":"IF(AND(IR537=1,IQ537=0),1,0)","v":0},{"$f":"IF(AND(IS537=1,IR537=0),1,0)","v":0},{"$f":"IF(AND(IT537=1,IS537=0),1,0)","v":0},{"$f":"IF(AND(IU537=1,IT537=0),1,0)","v":0},0]
[null,null,"Debt end flag","[1,0]",{"$f":"_xlfn.IFNA(INDEX(J6:IU6,MATCH(1,J540:IU540,0)),0)","v":"00:00:00"},null,null,null,null,{"$f":"IF(J537-K537=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ537-BR537=1,1,0)","v":0},{"$f":"IF(BR537-BS537=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC537-CD537=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ED537-EE537=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ537-GK537=1,1,0)","v":0},{"$f":"IF(GK537-GL537=1,1,0)","v":0},{"$f":"IF(GL537-GM537=1,1,0)","v":0},{"$f":"IF(GM537-GN537=1,1,0)","v":0},{"$f":"IF(GN537-GO537=1,1,0)","v":0},{"$f":"IF(GO537-GP537=1,1,0)","v":0},{"$f":"IF(GP537-GQ537=1,1,0)","v":0},{"$f":"IF(GQ537-GR537=1,1,0)","v":0},{"$f":"IF(GR537-GS537=1,1,0)","v":0},{"$f":"IF(GS537-GT537=1,1,0)","v":0},{"$f":"IF(GT537-GU537=1,1,0)","v":0},{"$f":"IF(GU537-GV537=1,1,0)","v":0},{"$f":"IF(GV537-GW537=1,1,0)","v":0},{"$f":"IF(GW537-GX537=1,1,0)","v":0},{"$f":"IF(GX537-GY537=1,1,0)","v":0},{"$f":"IF(GY537-GZ537=1,1,0)","v":0},{"$f":"IF(GZ537-HA537=1,1,0)","v":0},{"$f":"IF(HA537-HB537=1,1,0)","v":0},{"$f":"IF(HB537-HC537=1,1,0)","v":0},{"$f":"IF(HC537-HD537=1,1,0)","v":0},{"$f":"IF(HD537-HE537=1,1,0)","v":0},{"$f":"IF(HE537-HF537=1,1,0)","v":0},{"$f":"IF(HF537-HG537=1,1,0)","v":0},{"$f":"IF(HG537-HH537=1,1,0)","v":0},{"$f":"IF(HH537-HI537=1,1,0)","v":0},{"$f":"IF(HI537-HJ537=1,1,0)","v":0},{"$f":"IF(HJ537-HK537=1,1,0)","v":0},{"$f":"IF(HK537-HL537=1,1,0)","v":0},{"$f":"IF(HL537-HM537=1,1,0)","v":0},{"$f":"IF(HM537-HN537=1,1,0)","v":0},{"$f":"IF(HN537-HO537=1,1,0)","v":0},{"$f":"IF(HO537-HP537=1,1,0)","v":0},{"$f":"IF(HP537-HQ537=1,1,0)","v":0},{"$f":"IF(HQ537-HR537=1,1,0)","v":0},{"$f":"IF(HR537-HS537=1,1,0)","v":0},{"$f":"IF(HS537-HT537=1,1,0)","v":0},{"$f":"IF(HT537-HU537=1,1,0)","v":0},{"$f":"IF(HU537-HV537=1,1,0)","v":0},{"$f":"IF(HV537-HW537=1,1,0)","v":0},{"$f":"IF(HW537-HX537=1,1,0)","v":0},{"$f":"IF(HX537-HY537=1,1,0)","v":0},{"$f":"IF(HY537-HZ537=1,1,0)","v":0},{"$f":"IF(HZ537-IA537=1,1,0)","v":0},{"$f":"IF(IA537-IB537=1,1,0)","v":0},{"$f":"IF(IB537-IC537=1,1,0)","v":0},{"$f":"IF(IC537-ID537=1,1,0)","v":0},{"$f":"IF(ID537-IE537=1,1,0)","v":0},{"$f":"IF(IE537-IF537=1,1,0)","v":0},{"$f":"IF(IF537-IG537=1,1,0)","v":0},{"$f":"IF(IG537-IH537=1,1,0)","v":0},{"$f":"IF(IH537-II537=1,1,0)","v":0},{"$f":"IF(II537-IJ537=1,1,0)","v":0},{"$f":"IF(IJ537-IK537=1,1,0)","v":0},{"$f":"IF(IK537-IL537=1,1,0)","v":0},{"$f":"IF(IL537-IM537=1,1,0)","v":0},{"$f":"IF(IM537-IN537=1,1,0)","v":0},{"$f":"IF(IN537-IO537=1,1,0)","v":0},{"$f":"IF(IO537-IP537=1,1,0)","v":0},{"$f":"IF(IP537-IQ537=1,1,0)","v":0},{"$f":"IF(IQ537-IR537=1,1,0)","v":0},{"$f":"IF(IR537-IS537=1,1,0)","v":0},{"$f":"IF(IS537-IT537=1,1,0)","v":0},{"$f":"IF(IT537-IU537=1,1,0)","v":0},0]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I546","v":0},{"$f":"J546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI546","v":0},{"$f":"GJ546","v":0},{"$f":"GK546","v":0},{"$f":"GL546","v":0},{"$f":"GM546","v":0},{"$f":"GN546","v":0},{"$f":"GO546","v":0},{"$f":"GP546","v":0},{"$f":"GQ546","v":0},{"$f":"GR546","v":0},{"$f":"GS546","v":0},{"$f":"GT546","v":0},{"$f":"GU546","v":0},{"$f":"GV546","v":0},{"$f":"GW546","v":0},{"$f":"GX546","v":0},{"$f":"GY546","v":0},{"$f":"GZ546","v":0},{"$f":"HA546","v":0},{"$f":"HB546","v":0},{"$f":"HC546","v":0},{"$f":"HD546","v":0},{"$f":"HE546","v":0},{"$f":"HF546","v":0},{"$f":"HG546","v":0},{"$f":"HH546","v":0},{"$f":"HI546","v":0},{"$f":"HJ546","v":0},{"$f":"HK546","v":0},{"$f":"HL546","v":0},{"$f":"HM546","v":0},{"$f":"HN546","v":0},{"$f":"HO546","v":0},{"$f":"HP546","v":0},{"$f":"HQ546","v":0},{"$f":"HR546","v":0},{"$f":"HS546","v":0},{"$f":"HT546","v":0},{"$f":"HU546","v":0},{"$f":"HV546","v":0},{"$f":"HW546","v":0},{"$f":"HX546","v":0},{"$f":"HY546","v":0},{"$f":"HZ546","v":0},{"$f":"IA546","v":0},{"$f":"IB546","v":0},{"$f":"IC546","v":0},{"$f":"ID546","v":0},{"$f":"IE546","v":0},{"$f":"IF546","v":0},{"$f":"IG546","v":0},{"$f":"IH546","v":0},{"$f":"II546","v":0},{"$f":"IJ546","v":0},{"$f":"IK546","v":0},{"$f":"IL546","v":0},{"$f":"IM546","v":0},{"$f":"IN546","v":0},{"$f":"IO546","v":0},{"$f":"IP546","v":0},{"$f":"IQ546","v":0},{"$f":"IR546","v":0},{"$f":"IS546","v":0},0]
[null,null,"Reserve account additions","AUD M",null,null,null,null,{"$f":"SUM(J544:IU544)","v":0},{"$f":"-J560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB560","v":0},0,0,0,{"$f":"-DF560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HI560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL560","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU560","v":0}]
[]
[null,null,"Cashflow available for reserve account","AUD M",null,null,null,null,{"$f":"SUM(J548:IU548)","v":198.45921815969061},{"$f":"QFS!J93","v":0},{"$f":"QFS!K93","v":0},{"$f":"QFS!L93","v":0},{"$f":"QFS!M93","v":0},{"$f":"QFS!N93","v":0},{"$f":"QFS!O93","v":0},{"$f":"QFS!P93","v":0},{"$f":"QFS!Q93","v":0},{"$f":"QFS!R93","v":-0.16400000000000148},{"$f":"QFS!S93","v":-0.28262005892821662},{"$f":"QFS!T93","v":-0.48965189342227688},{"$f":"QFS!U93","v":-0.54950142393160206},{"$f":"QFS!V93","v":-0.31899742306735135},{"$f":"QFS!W93","v":-0.2111349603199173},{"$f":"QFS!X93","v":0.42318973251836511},{"$f":"QFS!Y93","v":0.42938820336624772},{"$f":"QFS!Z93","v":0.43499304805149874},{"$f":"QFS!AA93","v":0.43441570599986168},{"$f":"QFS!AB93","v":0.48611098038816913},{"$f":"QFS!AC93","v":0.48560344779216957},{"$f":"QFS!AD93","v":0.49136406189872561},{"$f":"QFS!AE93","v":0.50100702153139487},{"$f":"QFS!AF93","v":0.4890994335875527},{"$f":"QFS!AG93","v":0.49510458911204713},{"$f":"QFS!AH93","v":0.50109180994329594},{"$f":"QFS!AI93","v":0.51148756076068236},{"$f":"QFS!AJ93","v":0.49841622119089779},{"$f":"QFS!AK93","v":0.5050391745027869},{"$f":"QFS!AL93","v":0.51161536578265077},{"$f":"QFS!AM93","v":0.52217030869950953},{"$f":"QFS!AN93","v":0.50878548281816904},{"$f":"QFS!AO93","v":0.5154944787082989},{"$f":"QFS!AP93","v":0.52220409626469255},{"$f":"QFS!AQ93","v":0.53297892993456664},{"$f":"QFS!AR93","v":0.52616149193080886},{"$f":"QFS!AS93","v":0.52617381946357633},{"$f":"QFS!AT93","v":0.53301899933884256},{"$f":"QFS!AU93","v":0.54401789412583801},{"$f":"QFS!AV93","v":0.53008956970892118},{"$f":"QFS!AW93","v":0.53707225511215428},{"$f":"QFS!AX93","v":0.54405561975123984},{"$f":"QFS!AY93","v":0.55528319847530416},{"$f":"QFS!AZ93","v":0.4748107783169957},{"$f":"QFS!BA93","v":0.48186364919266444},{"$f":"QFS!BB93","v":0.48891440441432388},{"$f":"QFS!BC93","v":0.49864458408221179},{"$f":"QFS!BD93","v":0.48415525056947906},{"$f":"QFS!BE93","v":0.49141435661044608},{"$f":"QFS!BF93","v":0.49867357005594415},{"$f":"QFS!BG93","v":0.50866954144837129},{"$f":"QFS!BH93","v":0.5012877428110456},{"$f":"QFS!BI93","v":0.50129745349907839},{"$f":"QFS!BJ93","v":0.50870266123485108},{"$f":"QFS!BK93","v":0.51889935457185654},{"$f":"QFS!BL93","v":0.50375171261065876},{"$f":"QFS!BM93","v":0.51130019943296023},{"$f":"QFS!BN93","v":0.51885066561529603},{"$f":"QFS!BO93","v":0.52925030711935439},{"$f":"QFS!BP93","v":0.51387868033107065},{"$f":"QFS!BQ93","v":0.5215875115858748},{"$f":"QFS!BR93","v":0.52929522439946042},{"$f":"QFS!BS93","v":0.53990506249570247},{"$f":"QFS!BT93","v":0.52421985669075144},{"$f":"QFS!BU93","v":0.53207980540886934},{"$f":"QFS!BV93","v":0.53994013933525764},{"$f":"QFS!BW93","v":0.55076205267412903},{"$f":"QFS!BX93","v":0.54277247566821973},{"$f":"QFS!BY93","v":0.54278431187814791},{"$f":"QFS!BZ93","v":0.55080240795195312},{"$f":"QFS!CA93","v":0.56184080455069418},{"$f":"QFS!CB93","v":0.54551540167513068},{"$f":"QFS!CC93","v":0.55369374984078812},{"$f":"QFS!CD93","v":0.56187250684365786},{"$f":"QFS!CE93","v":0.57313155429220819},{"$f":"QFS!CF93","v":0.55648360217599802},{"$f":"QFS!CG93","v":0.56482630882655482},{"$f":"QFS!CH93","v":0.57316957578067096},{"$f":"QFS!CI93","v":0.58465428555106014},{"$f":"QFS!CJ93","v":0.56767307300849645},{"$f":"QFS!CK93","v":0.57618391391714585},{"$f":"QFS!CL93","v":0.58469540005286058},{"$f":"QFS!CM93","v":0.5964106852362161},{"$f":"QFS!CN93","v":0.58776308017827184},{"$f":"QFS!CO93","v":0.58777786448063685},{"$f":"QFS!CP93","v":0.59646109923935264},{"$f":"QFS!CQ93","v":0.6084116461618525},{"$f":"QFS!CR93","v":0.59073836329616469},{"$f":"QFS!CS93","v":0.59959589943470792},{"$f":"QFS!CT93","v":0.60845414900802641},{"$f":"QFS!CU93","v":0.6206445892442578},{"$f":"QFS!CV93","v":0.6026234586631225},{"$f":"QFS!CW93","v":0.61165957322183062},{"$f":"QFS!CX93","v":0.62069643515445305},{"$f":"QFS!CY93","v":0.63313157520368013},{"$f":"QFS!CZ93","v":0.61467170001128579},{"$f":"QFS!DA93","v":0.62387819368167241},{"$f":"QFS!DB93","v":0.63308835377608141},{"$f":"QFS!DC93","v":0.6457682176953341},{"$f":"QFS!DD93","v":0.63641509698441556},{"$f":"QFS!DE93","v":0.6364374095621621},{"$f":"QFS!DF93","v":0.645842494605811},{"$f":"QFS!DG93","v":0.65878065433317601},{"$f":"QFS!DH93","v":0.63964888875639803},{"$f":"QFS!DI93","v":0.64924068463258711},{"$f":"QFS!DJ93","v":0.65883328977271938},{"$f":"QFS!DK93","v":0.67203106340428942},{"$f":"QFS!DL93","v":0.6523950818353379},{"$f":"QFS!DM93","v":0.69213957596675169},{"$f":"QFS!DN93","v":0.73637038862391169},{"$f":"QFS!DO93","v":0.78370579463307699},{"$f":"QFS!DP93","v":0.73243721095435488},{"$f":"QFS!DQ93","v":0.75850433803812112},{"$f":"QFS!DR93","v":0.78453081837109373},{"$f":"QFS!DS93","v":0.83256792216731412},{"$f":"QFS!DT93","v":0.80622805314250079},{"$f":"QFS!DU93","v":0.80640637506910351},{"$f":"QFS!DV93","v":0.8332613047532027},{"$f":"QFS!DW93","v":0.88225851509446196},{"$f":"QFS!DX93","v":0.8274478407457786},{"$f":"QFS!DY93","v":0.85511491429747433},{"$f":"QFS!DZ93","v":0.88281293580212661},{"$f":"QFS!EA93","v":0.93278959615573287},{"$f":"QFS!EB93","v":0.87636175601106769},{"$f":"QFS!EC93","v":0.90488854089491833},{"$f":"QFS!ED93","v":0.93344710249159957},{"$f":"QFS!EE93","v":0.98457806464248354},{"$f":"QFS!EF93","v":0.92636934874905519},{"$f":"QFS!EG93","v":0.95583124451949653},{"$f":"QFS!EH93","v":0.98542577144303434},{"$f":"QFS!EI93","v":1.0377730613930776},{"$f":"QFS!EJ93","v":1.0081485624348645},{"$f":"QFS!EK93","v":1.0085925212356992},{"$f":"QFS!EL93","v":1.0392896364369184},{"$f":"QFS!EM93","v":1.0928806037415404},{"$f":"QFS!EN93","v":0.93361421127829658},{"$f":"QFS!EO93","v":0.96376753432297591},{"$f":"QFS!EP93","v":0.99406160582389114},{"$f":"QFS!EQ93","v":1.0485222914403365},{"$f":"QFS!ER93","v":0.98727409075395056},{"$f":"QFS!ES93","v":1.0185787532905162},{"$f":"QFS!ET93","v":1.050034289722658},{"$f":"QFS!EU93","v":1.105788806105819},{"$f":"QFS!EV93","v":1.0428023145050762},{"$f":"QFS!EW93","v":1.0752919521540285},{"$f":"QFS!EX93","v":1.1079427268709905},{"$f":"QFS!EY93","v":1.1650199669431931},{"$f":"QFS!EZ93","v":1.133143157493381},{"$f":"QFS!FA93","v":1.1340341448987534},{"$f":"QFS!FB93","v":1.1679161923226877},{"$f":"QFS!FC93","v":1.2263459371573111},{"$f":"QFS!FD93","v":1.1597385547122379},{"$f":"QFS!FE93","v":1.1947034200732078},{"$f":"QFS!FF93","v":1.229850969496092},{"$f":"QFS!FG93","v":1.2896633172409162},{"$f":"QFS!FH93","v":1.2210280793932595},{"$f":"QFS!FI93","v":1.2561324956420554},{"$f":"QFS!FJ93","v":1.2912358998208231},{"$f":"QFS!FK93","v":1.3508833722902986},{"$f":"QFS!FL93","v":1.2788186418305563},{"$f":"QFS!FM93","v":1.3149482328128621},{"$f":"QFS!FN93","v":1.3510785774420979},{"$f":"QFS!FO93","v":1.4119597209836234},{"$f":"QFS!FP93","v":1.3748642795841304},{"$f":"QFS!FQ93","v":1.3749005811654604},{"$f":"QFS!FR93","v":1.4120769278613969},{"$f":"QFS!FS93","v":1.4741413079804944},{"$f":"QFS!FT93","v":1.397855697655501},{"$f":"QFS!FU93","v":1.4360931770363121},{"$f":"QFS!FV93","v":1.4743350558552293},{"$f":"QFS!FW93","v":1.5376442564412676},{"$f":"QFS!FX93","v":1.4591890019233529},{"$f":"QFS!FY93","v":1.4985100437947192},{"$f":"QFS!FZ93","v":1.5378372116333199},{"$f":"QFS!GA93","v":1.6024999887768658},{"$f":"QFS!GB93","v":1.5050927003086922},{"$f":"QFS!GC93","v":1.5453311846551419},{"$f":"QFS!GD93","v":1.5855778392950588},{"$f":"QFS!GE93","v":1.6514840927330532},{"$f":"QFS!GF93","v":1.6101937100016057},{"$f":"QFS!GG93","v":1.6102266006894959},{"$f":"QFS!GH93","v":1.651603497798519},{"$f":"QFS!GI93","v":1.7187969308117554},{"$f":"QFS!GJ93","v":1.6339474375751792},{"$f":"QFS!GK93","v":1.6764638707259913},{"$f":"QFS!GL93","v":1.7189920567534032},{"$f":"QFS!GM93","v":1.7875328595791147},{"$f":"QFS!GN93","v":1.7003388899219858},{"$f":"QFS!GO93","v":1.7440262774682767},{"$f":"QFS!GP93","v":1.7877272265631263},{"$f":"QFS!GQ93","v":1.8576423572013385},{"$f":"QFS!GR93","v":1.7680602362321058},{"$f":"QFS!GS93","v":1.8129403796211121},{"$f":"QFS!GT93","v":1.8578358473889189},{"$f":"QFS!GU93","v":1.9291820540402629},{"$f":"QFS!GV93","v":1.8831600677413447},{"$f":"QFS!GW93","v":1.8831885701997249},{"$f":"QFS!GX93","v":1.9293007220382679},{"$f":"QFS!GY93","v":2.0020473805930701},{"$f":"QFS!GZ93","v":1.9075548143093384},{"$f":"QFS!HA93","v":1.954887599326609},{"$f":"QFS!HB93","v":2.0022391528203527},{"$f":"QFS!HC93","v":2.0764441590649203},{"$f":"QFS!HD93","v":1.9794276185188333},{"$f":"QFS!HE93","v":2.0280211190632587},{"$f":"QFS!HF93","v":2.0766350585379816},{"$f":"QFS!HG93","v":2.1523275407217053},{"$f":"QFS!HH93","v":2.0527399946264966},{"$f":"QFS!HI93","v":2.1026176986439231},{"$f":"QFS!HJ93","v":2.1525175204891545},{"$f":"QFS!HK93","v":2.2297519771623806},{"$f":"QFS!HL93","v":2.178636287903287},{"$f":"QFS!HM93","v":2.1786602174160081},{"$f":"QFS!HN93","v":2.2298697386151707},{"$f":"QFS!HO93","v":2.2987260630129449},{"$f":"QFS!HP93","v":0},{"$f":"QFS!HQ93","v":0},{"$f":"QFS!HR93","v":0},{"$f":"QFS!HS93","v":0},{"$f":"QFS!HT93","v":0},{"$f":"QFS!HU93","v":0},{"$f":"QFS!HV93","v":0},{"$f":"QFS!HW93","v":0},{"$f":"QFS!HX93","v":0},{"$f":"QFS!HY93","v":0},{"$f":"QFS!HZ93","v":0},{"$f":"QFS!IA93","v":0},{"$f":"QFS!IB93","v":0},{"$f":"QFS!IC93","v":0},{"$f":"QFS!ID93","v":0},{"$f":"QFS!IE93","v":0},{"$f":"QFS!IF93","v":0},{"$f":"QFS!IG93","v":0},{"$f":"QFS!IH93","v":0},{"$f":"QFS!II93","v":0},{"$f":"QFS!IJ93","v":0},{"$f":"QFS!IK93","v":0},{"$f":"QFS!IL93","v":0},{"$f":"QFS!IM93","v":0},{"$f":"QFS!IN93","v":0},{"$f":"QFS!IO93","v":0},{"$f":"QFS!IP93","v":0},{"$f":"QFS!IQ93","v":0},{"$f":"QFS!IR93","v":0},{"$f":"QFS!IS93","v":0},{"$f":"QFS!IT93","v":0},{"$f":"QFS!IU93","v":0}]
[null,null,{"$f":"NHFIC_DF2","v":"NHFIC Debt Facility 2"},"% p.p.",null,null,null,null,null,{"$f":"J257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"BV257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"EH257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"GT257","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"NHFIC_DF4","v":"NHFIC Debt Facility 4"},"% p.p.",null,null,null,null,null,{"$f":"J393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,{"$f":"BV393","v":7.3852054794520542E-3},7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,{"$f":"EH393","v":7.3852054794520542E-3},7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,{"$f":"GT393","v":7.3852054794520542E-3},7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Account"]
[null,null,"Synthetic principal payment","AUD M",null,null,null,null,{"$f":"SUM(J560:IU560)","v":0},{"$f":"IF(J537=0,0,PPMT(J555,1,J538,J558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X537=0,0,PPMT(X555,1,X538,X558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP537=0,0,PPMT(AP555,1,AP538,AP558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV537=0,0,PPMT(BV555,1,BV538,BV558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB537=0,0,PPMT(DB555,1,DB538,DB558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH537=0,0,PPMT(EH555,1,EH538,EH558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN537=0,0,PPMT(FN555,1,FN538,FN558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ537=0,0,PPMT(GJ555,1,GJ538,GJ558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI537=0,0,PPMT(HI555,1,HI538,HI558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL537=0,0,PPMT(IL555,1,IL538,IL558))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU537=0,0,PPMT(IU555,1,IU538,IU558))","v":0}]
[null,null,"Facility repayment","AUD M",null,null,null,null,0,{"$f":"IF(I83-J83=1,-SUM(J558:J560),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU83-BV83=1,-SUM(BV558:BV560),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG83-EH83=1,-SUM(EH558:EH560),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GS83-GT83=1,-SUM(GT558:GT560),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest on reserve account (%)","% p.a.",null,null,null,null,null,{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2},{"$f":"Inputs!$G$483","v":1.5000099999999999E-2}]
[null,null,"Interest on reserve account","% p.p.",null,null,null,null,null,{"$f":"J564*J12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"BV564*BV12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"EH564*EH12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,{"$f":"GT564*GT12/Days_Yr","v":3.7808471232876712E-3},3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.6986547945205474E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3,3.7397509589041093E-3,3.7397509589041093E-3,3.7808471232876712E-3,3.7808471232876712E-3]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I573","v":0},{"$f":"J573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI573","v":0},{"$f":"GJ573","v":0},{"$f":"GK573","v":0},{"$f":"GL573","v":0},{"$f":"GM573","v":0},{"$f":"GN573","v":0},{"$f":"GO573","v":0},{"$f":"GP573","v":0},{"$f":"GQ573","v":0},{"$f":"GR573","v":0},{"$f":"GS573","v":0},{"$f":"GT573","v":0},{"$f":"GU573","v":0},{"$f":"GV573","v":0},{"$f":"GW573","v":0},{"$f":"GX573","v":0},{"$f":"GY573","v":0},{"$f":"GZ573","v":0},{"$f":"HA573","v":0},{"$f":"HB573","v":0},{"$f":"HC573","v":0},{"$f":"HD573","v":0},{"$f":"HE573","v":0},{"$f":"HF573","v":0},{"$f":"HG573","v":0},{"$f":"HH573","v":0},{"$f":"HI573","v":0},{"$f":"HJ573","v":0},{"$f":"HK573","v":0},{"$f":"HL573","v":0},{"$f":"HM573","v":0},{"$f":"HN573","v":0},{"$f":"HO573","v":0},{"$f":"HP573","v":0},{"$f":"HQ573","v":0},{"$f":"HR573","v":0},{"$f":"HS573","v":0},{"$f":"HT573","v":0},{"$f":"HU573","v":0},{"$f":"HV573","v":0},{"$f":"HW573","v":0},{"$f":"HX573","v":0},{"$f":"HY573","v":0},{"$f":"HZ573","v":0},{"$f":"IA573","v":0},{"$f":"IB573","v":0},{"$f":"IC573","v":0},{"$f":"ID573","v":0},{"$f":"IE573","v":0},{"$f":"IF573","v":0},{"$f":"IG573","v":0},{"$f":"IH573","v":0},{"$f":"II573","v":0},{"$f":"IJ573","v":0},{"$f":"IK573","v":0},{"$f":"IL573","v":0},{"$f":"IM573","v":0},{"$f":"IN573","v":0},{"$f":"IO573","v":0},{"$f":"IP573","v":0},{"$f":"IQ573","v":0},{"$f":"IR573","v":0},{"$f":"IS573","v":0},0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J570:J572)","v":0},{"$f":"SUM(K570:K572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW570:BW572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI570:EI572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ570:GJ572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI570:HI572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL570:IL572)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU570:IU572)","v":0}]
[]
[null,"Senior Debt"]
[null,null,"Timing"]
[null,null,"NHFIC Debt End Flag","[1,0]",null,null,null,null,null,{"$f":"IF(J85-K85=1,1,0)","v":0},{"$f":"IF(K85-L85=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW85-BX85=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI85-EJ85=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU85-GV85=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Refi 2","[1,0]",{"$f":"Inputs!G503","v":1},{"$f":"Inputs!H503","v":"2042-12-31"},{"$f":"Inputs!I503","v":6.0000000000000001E-3},{"$f":"Inputs!J503","v":1.4E-2},null,{"$f":"IF($F585=J$6,1,0)*$E585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi 3","[1,0]",{"$f":"Inputs!G504","v":1},{"$f":"Inputs!H504","v":"2052-12-31"},{"$f":"Inputs!I504","v":6.0000000000000001E-3},{"$f":"Inputs!J504","v":1.2E-2},null,{"$f":"IF($F586=J$6,1,0)*$E586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi period no for margin ","Num#",null,null,null,null,null,{"$f":"SUM($I589:I589)*J$92","v":0},{"$f":"SUM($I589:J589)*K$92","v":0},{"$f":"SUM($I589:K589)*L$92","v":0},{"$f":"SUM($I589:L589)*M$92","v":0},{"$f":"SUM($I589:M589)*N$92","v":0},{"$f":"SUM($I589:N589)*O$92","v":0},{"$f":"SUM($I589:O589)*P$92","v":0},{"$f":"SUM($I589:P589)*Q$92","v":0},{"$f":"SUM($I589:Q589)*R$92","v":0},{"$f":"SUM($I589:R589)*S$92","v":0},{"$f":"SUM($I589:S589)*T$92","v":0},{"$f":"SUM($I589:T589)*U$92","v":0},{"$f":"SUM($I589:U589)*V$92","v":0},{"$f":"SUM($I589:V589)*W$92","v":0},{"$f":"SUM($I589:W589)*X$92","v":0},{"$f":"SUM($I589:X589)*Y$92","v":0},{"$f":"SUM($I589:Y589)*Z$92","v":0},{"$f":"SUM($I589:Z589)*AA$92","v":0},{"$f":"SUM($I589:AA589)*AB$92","v":0},{"$f":"SUM($I589:AB589)*AC$92","v":0},{"$f":"SUM($I589:AC589)*AD$92","v":0},{"$f":"SUM($I589:AD589)*AE$92","v":0},{"$f":"SUM($I589:AE589)*AF$92","v":0},{"$f":"SUM($I589:AF589)*AG$92","v":0},{"$f":"SUM($I589:AG589)*AH$92","v":0},{"$f":"SUM($I589:AH589)*AI$92","v":0},{"$f":"SUM($I589:AI589)*AJ$92","v":0},{"$f":"SUM($I589:AJ589)*AK$92","v":0},{"$f":"SUM($I589:AK589)*AL$92","v":0},{"$f":"SUM($I589:AL589)*AM$92","v":0},{"$f":"SUM($I589:AM589)*AN$92","v":0},{"$f":"SUM($I589:AN589)*AO$92","v":0},{"$f":"SUM($I589:AO589)*AP$92","v":0},{"$f":"SUM($I589:AP589)*AQ$92","v":0},{"$f":"SUM($I589:AQ589)*AR$92","v":0},{"$f":"SUM($I589:AR589)*AS$92","v":0},{"$f":"SUM($I589:AS589)*AT$92","v":0},{"$f":"SUM($I589:AT589)*AU$92","v":0},{"$f":"SUM($I589:AU589)*AV$92","v":0},{"$f":"SUM($I589:AV589)*AW$92","v":0},{"$f":"SUM($I589:AW589)*AX$92","v":0},{"$f":"SUM($I589:AX589)*AY$92","v":0},{"$f":"SUM($I589:AY589)*AZ$92","v":0},{"$f":"SUM($I589:AZ589)*BA$92","v":0},{"$f":"SUM($I589:BA589)*BB$92","v":0},{"$f":"SUM($I589:BB589)*BC$92","v":0},{"$f":"SUM($I589:BC589)*BD$92","v":0},{"$f":"SUM($I589:BD589)*BE$92","v":0},{"$f":"SUM($I589:BE589)*BF$92","v":0},{"$f":"SUM($I589:BF589)*BG$92","v":0},{"$f":"SUM($I589:BG589)*BH$92","v":0},{"$f":"SUM($I589:BH589)*BI$92","v":0},{"$f":"SUM($I589:BI589)*BJ$92","v":0},{"$f":"SUM($I589:BJ589)*BK$92","v":0},{"$f":"SUM($I589:BK589)*BL$92","v":1},{"$f":"SUM($I589:BL589)*BM$92","v":1},{"$f":"SUM($I589:BM589)*BN$92","v":1},{"$f":"SUM($I589:BN589)*BO$92","v":1},{"$f":"SUM($I589:BO589)*BP$92","v":1},{"$f":"SUM($I589:BP589)*BQ$92","v":1},{"$f":"SUM($I589:BQ589)*BR$92","v":1},{"$f":"SUM($I589:BR589)*BS$92","v":1},{"$f":"SUM($I589:BS589)*BT$92","v":1},{"$f":"SUM($I589:BT589)*BU$92","v":1},{"$f":"SUM($I589:BU589)*BV$92","v":1},{"$f":"SUM($I589:BV589)*BW$92","v":1},{"$f":"SUM($I589:BW589)*BX$92","v":1},{"$f":"SUM($I589:BX589)*BY$92","v":1},{"$f":"SUM($I589:BY589)*BZ$92","v":1},{"$f":"SUM($I589:BZ589)*CA$92","v":1},{"$f":"SUM($I589:CA589)*CB$92","v":1},{"$f":"SUM($I589:CB589)*CC$92","v":1},{"$f":"SUM($I589:CC589)*CD$92","v":1},{"$f":"SUM($I589:CD589)*CE$92","v":1},{"$f":"SUM($I589:CE589)*CF$92","v":1},{"$f":"SUM($I589:CF589)*CG$92","v":1},{"$f":"SUM($I589:CG589)*CH$92","v":1},{"$f":"SUM($I589:CH589)*CI$92","v":1},{"$f":"SUM($I589:CI589)*CJ$92","v":1},{"$f":"SUM($I589:CJ589)*CK$92","v":1},{"$f":"SUM($I589:CK589)*CL$92","v":1},{"$f":"SUM($I589:CL589)*CM$92","v":1},{"$f":"SUM($I589:CM589)*CN$92","v":1},{"$f":"SUM($I589:CN589)*CO$92","v":1},{"$f":"SUM($I589:CO589)*CP$92","v":1},{"$f":"SUM($I589:CP589)*CQ$92","v":1},{"$f":"SUM($I589:CQ589)*CR$92","v":1},{"$f":"SUM($I589:CR589)*CS$92","v":1},{"$f":"SUM($I589:CS589)*CT$92","v":1},{"$f":"SUM($I589:CT589)*CU$92","v":1},{"$f":"SUM($I589:CU589)*CV$92","v":1},{"$f":"SUM($I589:CV589)*CW$92","v":1},{"$f":"SUM($I589:CW589)*CX$92","v":1},{"$f":"SUM($I589:CX589)*CY$92","v":1},{"$f":"SUM($I589:CY589)*CZ$92","v":2},{"$f":"SUM($I589:CZ589)*DA$92","v":2},{"$f":"SUM($I589:DA589)*DB$92","v":2},{"$f":"SUM($I589:DB589)*DC$92","v":2},{"$f":"SUM($I589:DC589)*DD$92","v":2},{"$f":"SUM($I589:DD589)*DE$92","v":2},{"$f":"SUM($I589:DE589)*DF$92","v":2},{"$f":"SUM($I589:DF589)*DG$92","v":2},{"$f":"SUM($I589:DG589)*DH$92","v":2},{"$f":"SUM($I589:DH589)*DI$92","v":2},{"$f":"SUM($I589:DI589)*DJ$92","v":2},{"$f":"SUM($I589:DJ589)*DK$92","v":2},{"$f":"SUM($I589:DK589)*DL$92","v":2},{"$f":"SUM($I589:DL589)*DM$92","v":2},{"$f":"SUM($I589:DM589)*DN$92","v":2},{"$f":"SUM($I589:DN589)*DO$92","v":2},{"$f":"SUM($I589:DO589)*DP$92","v":2},{"$f":"SUM($I589:DP589)*DQ$92","v":2},{"$f":"SUM($I589:DQ589)*DR$92","v":2},{"$f":"SUM($I589:DR589)*DS$92","v":2},{"$f":"SUM($I589:DS589)*DT$92","v":2},{"$f":"SUM($I589:DT589)*DU$92","v":2},{"$f":"SUM($I589:DU589)*DV$92","v":2},{"$f":"SUM($I589:DV589)*DW$92","v":2},{"$f":"SUM($I589:DW589)*DX$92","v":2},{"$f":"SUM($I589:DX589)*DY$92","v":2},{"$f":"SUM($I589:DY589)*DZ$92","v":2},{"$f":"SUM($I589:DZ589)*EA$92","v":2},{"$f":"SUM($I589:EA589)*EB$92","v":2},{"$f":"SUM($I589:EB589)*EC$92","v":2},{"$f":"SUM($I589:EC589)*ED$92","v":2},{"$f":"SUM($I589:ED589)*EE$92","v":2},{"$f":"SUM($I589:EE589)*EF$92","v":2},{"$f":"SUM($I589:EF589)*EG$92","v":2},{"$f":"SUM($I589:EG589)*EH$92","v":2},{"$f":"SUM($I589:EH589)*EI$92","v":2},{"$f":"SUM($I589:EI589)*EJ$92","v":2},{"$f":"SUM($I589:EJ589)*EK$92","v":2},{"$f":"SUM($I589:EK589)*EL$92","v":2},{"$f":"SUM($I589:EL589)*EM$92","v":2},{"$f":"SUM($I589:EM589)*EN$92","v":3},{"$f":"SUM($I589:EN589)*EO$92","v":3},{"$f":"SUM($I589:EO589)*EP$92","v":3},{"$f":"SUM($I589:EP589)*EQ$92","v":3},{"$f":"SUM($I589:EQ589)*ER$92","v":3},{"$f":"SUM($I589:ER589)*ES$92","v":3},{"$f":"SUM($I589:ES589)*ET$92","v":3},{"$f":"SUM($I589:ET589)*EU$92","v":3},{"$f":"SUM($I589:EU589)*EV$92","v":3},{"$f":"SUM($I589:EV589)*EW$92","v":3},{"$f":"SUM($I589:EW589)*EX$92","v":3},{"$f":"SUM($I589:EX589)*EY$92","v":3},{"$f":"SUM($I589:EY589)*EZ$92","v":3},{"$f":"SUM($I589:EZ589)*FA$92","v":3},{"$f":"SUM($I589:FA589)*FB$92","v":3},{"$f":"SUM($I589:FB589)*FC$92","v":3},{"$f":"SUM($I589:FC589)*FD$92","v":3},{"$f":"SUM($I589:FD589)*FE$92","v":3},{"$f":"SUM($I589:FE589)*FF$92","v":3},{"$f":"SUM($I589:FF589)*FG$92","v":3},{"$f":"SUM($I589:FG589)*FH$92","v":3},{"$f":"SUM($I589:FH589)*FI$92","v":3},{"$f":"SUM($I589:FI589)*FJ$92","v":3},{"$f":"SUM($I589:FJ589)*FK$92","v":3},{"$f":"SUM($I589:FK589)*FL$92","v":3},{"$f":"SUM($I589:FL589)*FM$92","v":3},{"$f":"SUM($I589:FM589)*FN$92","v":3},{"$f":"SUM($I589:FN589)*FO$92","v":3},{"$f":"SUM($I589:FO589)*FP$92","v":3},{"$f":"SUM($I589:FP589)*FQ$92","v":3},{"$f":"SUM($I589:FQ589)*FR$92","v":3},{"$f":"SUM($I589:FR589)*FS$92","v":3},{"$f":"SUM($I589:FS589)*FT$92","v":3},{"$f":"SUM($I589:FT589)*FU$92","v":3},{"$f":"SUM($I589:FU589)*FV$92","v":3},{"$f":"SUM($I589:FV589)*FW$92","v":3},{"$f":"SUM($I589:FW589)*FX$92","v":3},{"$f":"SUM($I589:FX589)*FY$92","v":3},{"$f":"SUM($I589:FY589)*FZ$92","v":3},{"$f":"SUM($I589:FZ589)*GA$92","v":3},{"$f":"SUM($I589:GA589)*GB$92","v":4},{"$f":"SUM($I589:GB589)*GC$92","v":4},{"$f":"SUM($I589:GC589)*GD$92","v":4},{"$f":"SUM($I589:GD589)*GE$92","v":4},{"$f":"SUM($I589:GE589)*GF$92","v":4},{"$f":"SUM($I589:GF589)*GG$92","v":4},{"$f":"SUM($I589:GG589)*GH$92","v":4},{"$f":"SUM($I589:GH589)*GI$92","v":4},{"$f":"SUM($I589:GI589)*GJ$92","v":4},{"$f":"SUM($I589:GJ589)*GK$92","v":4},{"$f":"SUM($I589:GK589)*GL$92","v":4},{"$f":"SUM($I589:GL589)*GM$92","v":4},{"$f":"SUM($I589:GM589)*GN$92","v":4},{"$f":"SUM($I589:GN589)*GO$92","v":4},{"$f":"SUM($I589:GO589)*GP$92","v":4},{"$f":"SUM($I589:GP589)*GQ$92","v":4},{"$f":"SUM($I589:GQ589)*GR$92","v":4},{"$f":"SUM($I589:GR589)*GS$92","v":4},{"$f":"SUM($I589:GS589)*GT$92","v":4},{"$f":"SUM($I589:GT589)*GU$92","v":4},{"$f":"SUM($I589:GU589)*GV$92","v":4},{"$f":"SUM($I589:GV589)*GW$92","v":4},{"$f":"SUM($I589:GW589)*GX$92","v":4},{"$f":"SUM($I589:GX589)*GY$92","v":4},{"$f":"SUM($I589:GY589)*GZ$92","v":4},{"$f":"SUM($I589:GZ589)*HA$92","v":4},{"$f":"SUM($I589:HA589)*HB$92","v":4},{"$f":"SUM($I589:HB589)*HC$92","v":4},{"$f":"SUM($I589:HC589)*HD$92","v":4},{"$f":"SUM($I589:HD589)*HE$92","v":4},{"$f":"SUM($I589:HE589)*HF$92","v":4},{"$f":"SUM($I589:HF589)*HG$92","v":4},{"$f":"SUM($I589:HG589)*HH$92","v":4},{"$f":"SUM($I589:HH589)*HI$92","v":4},{"$f":"SUM($I589:HI589)*HJ$92","v":4},{"$f":"SUM($I589:HJ589)*HK$92","v":4},{"$f":"SUM($I589:HK589)*HL$92","v":4},{"$f":"SUM($I589:HL589)*HM$92","v":4},{"$f":"SUM($I589:HM589)*HN$92","v":4},{"$f":"SUM($I589:HN589)*HO$92","v":4},{"$f":"SUM($I589:HO589)*HP$92","v":0},{"$f":"SUM($I589:HP589)*HQ$92","v":0},{"$f":"SUM($I589:HQ589)*HR$92","v":0},{"$f":"SUM($I589:HR589)*HS$92","v":0},{"$f":"SUM($I589:HS589)*HT$92","v":0},{"$f":"SUM($I589:HT589)*HU$92","v":0},{"$f":"SUM($I589:HU589)*HV$92","v":0},{"$f":"SUM($I589:HV589)*HW$92","v":0},{"$f":"SUM($I589:HW589)*HX$92","v":0},{"$f":"SUM($I589:HX589)*HY$92","v":0},{"$f":"SUM($I589:HY589)*HZ$92","v":0},{"$f":"SUM($I589:HZ589)*IA$92","v":0},{"$f":"SUM($I589:IA589)*IB$92","v":0},{"$f":"SUM($I589:IB589)*IC$92","v":0},{"$f":"SUM($I589:IC589)*ID$92","v":0},{"$f":"SUM($I589:ID589)*IE$92","v":0},{"$f":"SUM($I589:IE589)*IF$92","v":0},{"$f":"SUM($I589:IF589)*IG$92","v":0},{"$f":"SUM($I589:IG589)*IH$92","v":0},{"$f":"SUM($I589:IH589)*II$92","v":0},{"$f":"SUM($I589:II589)*IJ$92","v":0},{"$f":"SUM($I589:IJ589)*IK$92","v":0},{"$f":"SUM($I589:IK589)*IL$92","v":0},{"$f":"SUM($I589:IL589)*IM$92","v":0},{"$f":"SUM($I589:IM589)*IN$92","v":0},{"$f":"SUM($I589:IN589)*IO$92","v":0},{"$f":"SUM($I589:IO589)*IP$92","v":0},{"$f":"SUM($I589:IP589)*IQ$92","v":0},{"$f":"SUM($I589:IQ589)*IR$92","v":0},{"$f":"SUM($I589:IR589)*IS$92","v":0},{"$f":"SUM($I589:IS589)*IT$92","v":0},{"$f":"SUM($I589:IT589)*IU$92","v":0}]
[null,null,"Refi period no for fee","Num#",null,null,null,null,null,{"$f":"SUM($J589:J589)*J589","v":0},{"$f":"SUM($J589:K589)*K589","v":0},{"$f":"SUM($J589:L589)*L589","v":0},{"$f":"SUM($J589:M589)*M589","v":0},{"$f":"SUM($J589:N589)*N589","v":0},{"$f":"SUM($J589:O589)*O589","v":0},{"$f":"SUM($J589:P589)*P589","v":0},{"$f":"SUM($J589:Q589)*Q589","v":0},{"$f":"SUM($J589:R589)*R589","v":0},{"$f":"SUM($J589:S589)*S589","v":0},{"$f":"SUM($J589:T589)*T589","v":0},{"$f":"SUM($J589:U589)*U589","v":0},{"$f":"SUM($J589:V589)*V589","v":0},{"$f":"SUM($J589:W589)*W589","v":0},{"$f":"SUM($J589:X589)*X589","v":0},{"$f":"SUM($J589:Y589)*Y589","v":0},{"$f":"SUM($J589:Z589)*Z589","v":0},{"$f":"SUM($J589:AA589)*AA589","v":0},{"$f":"SUM($J589:AB589)*AB589","v":0},{"$f":"SUM($J589:AC589)*AC589","v":0},{"$f":"SUM($J589:AD589)*AD589","v":0},{"$f":"SUM($J589:AE589)*AE589","v":0},{"$f":"SUM($J589:AF589)*AF589","v":0},{"$f":"SUM($J589:AG589)*AG589","v":0},{"$f":"SUM($J589:AH589)*AH589","v":0},{"$f":"SUM($J589:AI589)*AI589","v":0},{"$f":"SUM($J589:AJ589)*AJ589","v":0},{"$f":"SUM($J589:AK589)*AK589","v":0},{"$f":"SUM($J589:AL589)*AL589","v":0},{"$f":"SUM($J589:AM589)*AM589","v":0},{"$f":"SUM($J589:AN589)*AN589","v":0},{"$f":"SUM($J589:AO589)*AO589","v":0},{"$f":"SUM($J589:AP589)*AP589","v":0},{"$f":"SUM($J589:AQ589)*AQ589","v":0},{"$f":"SUM($J589:AR589)*AR589","v":0},{"$f":"SUM($J589:AS589)*AS589","v":0},{"$f":"SUM($J589:AT589)*AT589","v":0},{"$f":"SUM($J589:AU589)*AU589","v":0},{"$f":"SUM($J589:AV589)*AV589","v":0},{"$f":"SUM($J589:AW589)*AW589","v":0},{"$f":"SUM($J589:AX589)*AX589","v":0},{"$f":"SUM($J589:AY589)*AY589","v":0},{"$f":"SUM($J589:AZ589)*AZ589","v":0},{"$f":"SUM($J589:BA589)*BA589","v":0},{"$f":"SUM($J589:BB589)*BB589","v":0},{"$f":"SUM($J589:BC589)*BC589","v":0},{"$f":"SUM($J589:BD589)*BD589","v":0},{"$f":"SUM($J589:BE589)*BE589","v":0},{"$f":"SUM($J589:BF589)*BF589","v":0},{"$f":"SUM($J589:BG589)*BG589","v":0},{"$f":"SUM($J589:BH589)*BH589","v":0},{"$f":"SUM($J589:BI589)*BI589","v":0},{"$f":"SUM($J589:BJ589)*BJ589","v":0},{"$f":"SUM($J589:BK589)*BK589","v":1},{"$f":"SUM($J589:BL589)*BL589","v":0},{"$f":"SUM($J589:BM589)*BM589","v":0},{"$f":"SUM($J589:BN589)*BN589","v":0},{"$f":"SUM($J589:BO589)*BO589","v":0},{"$f":"SUM($J589:BP589)*BP589","v":0},{"$f":"SUM($J589:BQ589)*BQ589","v":0},{"$f":"SUM($J589:BR589)*BR589","v":0},{"$f":"SUM($J589:BS589)*BS589","v":0},{"$f":"SUM($J589:BT589)*BT589","v":0},{"$f":"SUM($J589:BU589)*BU589","v":0},{"$f":"SUM($J589:BV589)*BV589","v":0},{"$f":"SUM($J589:BW589)*BW589","v":0},{"$f":"SUM($J589:BX589)*BX589","v":0},{"$f":"SUM($J589:BY589)*BY589","v":0},{"$f":"SUM($J589:BZ589)*BZ589","v":0},{"$f":"SUM($J589:CA589)*CA589","v":0},{"$f":"SUM($J589:CB589)*CB589","v":0},{"$f":"SUM($J589:CC589)*CC589","v":0},{"$f":"SUM($J589:CD589)*CD589","v":0},{"$f":"SUM($J589:CE589)*CE589","v":0},{"$f":"SUM($J589:CF589)*CF589","v":0},{"$f":"SUM($J589:CG589)*CG589","v":0},{"$f":"SUM($J589:CH589)*CH589","v":0},{"$f":"SUM($J589:CI589)*CI589","v":0},{"$f":"SUM($J589:CJ589)*CJ589","v":0},{"$f":"SUM($J589:CK589)*CK589","v":0},{"$f":"SUM($J589:CL589)*CL589","v":0},{"$f":"SUM($J589:CM589)*CM589","v":0},{"$f":"SUM($J589:CN589)*CN589","v":0},{"$f":"SUM($J589:CO589)*CO589","v":0},{"$f":"SUM($J589:CP589)*CP589","v":0},{"$f":"SUM($J589:CQ589)*CQ589","v":0},{"$f":"SUM($J589:CR589)*CR589","v":0},{"$f":"SUM($J589:CS589)*CS589","v":0},{"$f":"SUM($J589:CT589)*CT589","v":0},{"$f":"SUM($J589:CU589)*CU589","v":0},{"$f":"SUM($J589:CV589)*CV589","v":0},{"$f":"SUM($J589:CW589)*CW589","v":0},{"$f":"SUM($J589:CX589)*CX589","v":0},{"$f":"SUM($J589:CY589)*CY589","v":2},{"$f":"SUM($J589:CZ589)*CZ589","v":0},{"$f":"SUM($J589:DA589)*DA589","v":0},{"$f":"SUM($J589:DB589)*DB589","v":0},{"$f":"SUM($J589:DC589)*DC589","v":0},{"$f":"SUM($J589:DD589)*DD589","v":0},{"$f":"SUM($J589:DE589)*DE589","v":0},{"$f":"SUM($J589:DF589)*DF589","v":0},{"$f":"SUM($J589:DG589)*DG589","v":0},{"$f":"SUM($J589:DH589)*DH589","v":0},{"$f":"SUM($J589:DI589)*DI589","v":0},{"$f":"SUM($J589:DJ589)*DJ589","v":0},{"$f":"SUM($J589:DK589)*DK589","v":0},{"$f":"SUM($J589:DL589)*DL589","v":0},{"$f":"SUM($J589:DM589)*DM589","v":0},{"$f":"SUM($J589:DN589)*DN589","v":0},{"$f":"SUM($J589:DO589)*DO589","v":0},{"$f":"SUM($J589:DP589)*DP589","v":0},{"$f":"SUM($J589:DQ589)*DQ589","v":0},{"$f":"SUM($J589:DR589)*DR589","v":0},{"$f":"SUM($J589:DS589)*DS589","v":0},{"$f":"SUM($J589:DT589)*DT589","v":0},{"$f":"SUM($J589:DU589)*DU589","v":0},{"$f":"SUM($J589:DV589)*DV589","v":0},{"$f":"SUM($J589:DW589)*DW589","v":0},{"$f":"SUM($J589:DX589)*DX589","v":0},{"$f":"SUM($J589:DY589)*DY589","v":0},{"$f":"SUM($J589:DZ589)*DZ589","v":0},{"$f":"SUM($J589:EA589)*EA589","v":0},{"$f":"SUM($J589:EB589)*EB589","v":0},{"$f":"SUM($J589:EC589)*EC589","v":0},{"$f":"SUM($J589:ED589)*ED589","v":0},{"$f":"SUM($J589:EE589)*EE589","v":0},{"$f":"SUM($J589:EF589)*EF589","v":0},{"$f":"SUM($J589:EG589)*EG589","v":0},{"$f":"SUM($J589:EH589)*EH589","v":0},{"$f":"SUM($J589:EI589)*EI589","v":0},{"$f":"SUM($J589:EJ589)*EJ589","v":0},{"$f":"SUM($J589:EK589)*EK589","v":0},{"$f":"SUM($J589:EL589)*EL589","v":0},{"$f":"SUM($J589:EM589)*EM589","v":3},{"$f":"SUM($J589:EN589)*EN589","v":0},{"$f":"SUM($J589:EO589)*EO589","v":0},{"$f":"SUM($J589:EP589)*EP589","v":0},{"$f":"SUM($J589:EQ589)*EQ589","v":0},{"$f":"SUM($J589:ER589)*ER589","v":0},{"$f":"SUM($J589:ES589)*ES589","v":0},{"$f":"SUM($J589:ET589)*ET589","v":0},{"$f":"SUM($J589:EU589)*EU589","v":0},{"$f":"SUM($J589:EV589)*EV589","v":0},{"$f":"SUM($J589:EW589)*EW589","v":0},{"$f":"SUM($J589:EX589)*EX589","v":0},{"$f":"SUM($J589:EY589)*EY589","v":0},{"$f":"SUM($J589:EZ589)*EZ589","v":0},{"$f":"SUM($J589:FA589)*FA589","v":0},{"$f":"SUM($J589:FB589)*FB589","v":0},{"$f":"SUM($J589:FC589)*FC589","v":0},{"$f":"SUM($J589:FD589)*FD589","v":0},{"$f":"SUM($J589:FE589)*FE589","v":0},{"$f":"SUM($J589:FF589)*FF589","v":0},{"$f":"SUM($J589:FG589)*FG589","v":0},{"$f":"SUM($J589:FH589)*FH589","v":0},{"$f":"SUM($J589:FI589)*FI589","v":0},{"$f":"SUM($J589:FJ589)*FJ589","v":0},{"$f":"SUM($J589:FK589)*FK589","v":0},{"$f":"SUM($J589:FL589)*FL589","v":0},{"$f":"SUM($J589:FM589)*FM589","v":0},{"$f":"SUM($J589:FN589)*FN589","v":0},{"$f":"SUM($J589:FO589)*FO589","v":0},{"$f":"SUM($J589:FP589)*FP589","v":0},{"$f":"SUM($J589:FQ589)*FQ589","v":0},{"$f":"SUM($J589:FR589)*FR589","v":0},{"$f":"SUM($J589:FS589)*FS589","v":0},{"$f":"SUM($J589:FT589)*FT589","v":0},{"$f":"SUM($J589:FU589)*FU589","v":0},{"$f":"SUM($J589:FV589)*FV589","v":0},{"$f":"SUM($J589:FW589)*FW589","v":0},{"$f":"SUM($J589:FX589)*FX589","v":0},{"$f":"SUM($J589:FY589)*FY589","v":0},{"$f":"SUM($J589:FZ589)*FZ589","v":0},{"$f":"SUM($J589:GA589)*GA589","v":4},{"$f":"SUM($J589:GB589)*GB589","v":0},{"$f":"SUM($J589:GC589)*GC589","v":0},{"$f":"SUM($J589:GD589)*GD589","v":0},{"$f":"SUM($J589:GE589)*GE589","v":0},{"$f":"SUM($J589:GF589)*GF589","v":0},{"$f":"SUM($J589:GG589)*GG589","v":0},{"$f":"SUM($J589:GH589)*GH589","v":0},{"$f":"SUM($J589:GI589)*GI589","v":0},{"$f":"SUM($J589:GJ589)*GJ589","v":0},{"$f":"SUM($J589:GK589)*GK589","v":0},{"$f":"SUM($J589:GL589)*GL589","v":0},{"$f":"SUM($J589:GM589)*GM589","v":0},{"$f":"SUM($J589:GN589)*GN589","v":0},{"$f":"SUM($J589:GO589)*GO589","v":0},{"$f":"SUM($J589:GP589)*GP589","v":0},{"$f":"SUM($J589:GQ589)*GQ589","v":0},{"$f":"SUM($J589:GR589)*GR589","v":0},{"$f":"SUM($J589:GS589)*GS589","v":0},{"$f":"SUM($J589:GT589)*GT589","v":0},{"$f":"SUM($J589:GU589)*GU589","v":0},{"$f":"SUM($J589:GV589)*GV589","v":0},{"$f":"SUM($J589:GW589)*GW589","v":0},{"$f":"SUM($J589:GX589)*GX589","v":0},{"$f":"SUM($J589:GY589)*GY589","v":0},{"$f":"SUM($J589:GZ589)*GZ589","v":0},{"$f":"SUM($J589:HA589)*HA589","v":0},{"$f":"SUM($J589:HB589)*HB589","v":0},{"$f":"SUM($J589:HC589)*HC589","v":0},{"$f":"SUM($J589:HD589)*HD589","v":0},{"$f":"SUM($J589:HE589)*HE589","v":0},{"$f":"SUM($J589:HF589)*HF589","v":0},{"$f":"SUM($J589:HG589)*HG589","v":0},{"$f":"SUM($J589:HH589)*HH589","v":0},{"$f":"SUM($J589:HI589)*HI589","v":0},{"$f":"SUM($J589:HJ589)*HJ589","v":0},{"$f":"SUM($J589:HK589)*HK589","v":0},{"$f":"SUM($J589:HL589)*HL589","v":0},{"$f":"SUM($J589:HM589)*HM589","v":0},{"$f":"SUM($J589:HN589)*HN589","v":0},{"$f":"SUM($J589:HO589)*HO589","v":5},{"$f":"SUM($J589:HP589)*HP589","v":0},{"$f":"SUM($J589:HQ589)*HQ589","v":0},{"$f":"SUM($J589:HR589)*HR589","v":0},{"$f":"SUM($J589:HS589)*HS589","v":0},{"$f":"SUM($J589:HT589)*HT589","v":0},{"$f":"SUM($J589:HU589)*HU589","v":0},{"$f":"SUM($J589:HV589)*HV589","v":0},{"$f":"SUM($J589:HW589)*HW589","v":0},{"$f":"SUM($J589:HX589)*HX589","v":0},{"$f":"SUM($J589:HY589)*HY589","v":0},{"$f":"SUM($J589:HZ589)*HZ589","v":0},{"$f":"SUM($J589:IA589)*IA589","v":0},{"$f":"SUM($J589:IB589)*IB589","v":0},{"$f":"SUM($J589:IC589)*IC589","v":0},{"$f":"SUM($J589:ID589)*ID589","v":0},{"$f":"SUM($J589:IE589)*IE589","v":0},{"$f":"SUM($J589:IF589)*IF589","v":0},{"$f":"SUM($J589:IG589)*IG589","v":0},{"$f":"SUM($J589:IH589)*IH589","v":0},{"$f":"SUM($J589:II589)*II589","v":0},{"$f":"SUM($J589:IJ589)*IJ589","v":0},{"$f":"SUM($J589:IK589)*IK589","v":0},{"$f":"SUM($J589:IL589)*IL589","v":0},{"$f":"SUM($J589:IM589)*IM589","v":0},{"$f":"SUM($J589:IN589)*IN589","v":0},{"$f":"SUM($J589:IO589)*IO589","v":0},{"$f":"SUM($J589:IP589)*IP589","v":0},{"$f":"SUM($J589:IQ589)*IQ589","v":0},{"$f":"SUM($J589:IR589)*IR589","v":0},{"$f":"SUM($J589:IS589)*IS589","v":0},{"$f":"SUM($J589:IT589)*IT589","v":0},{"$f":"SUM($J589:IU589)*IU589","v":0}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I599","v":0},{"$f":"J599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,99.999999999999972,99.796347993322399,99.593307754103975,99.374645929563385,99.154330662185174,98.930153556434604,98.704299728769783,98.461628204810026,98.217274601519819,97.966921807610433,97.717033054061034,97.449154296253056,97.179587535313686,96.904176942276578,96.629147385876962,96.354470150706732,96.078062072684745,95.795767085812528,95.513810259885389,95.232162218568263,94.948739408771601,94.661464963756359,94.372399972542738,94.083598096721929,93.792976373464441,93.496384419594577,93.200038494257328,92.903907798556133,92.60591107381353,92.301904122719037,91.998093794952098,91.694448527958599,91.388889879830614,91.077282159228972,90.76581933523839,90.454469044660939,90.141156820745607,89.823819262465264,89.504503778307978,89.185245865534711,89.308296071524225,88.979266235384088,88.650270743217348,88.321275342585011,87.990206820250052,87.652949306466127,87.315666683446679,86.978323773719339,86.63885514154714,86.29316376587974,85.947385175908394,{"$f":"BV599","v":85.601483225913327},85.253401619795,84.901100313785221,84.546603157169486,84.19191678073598,83.834995394259195,83.47178818405159,83.108361245212308,82.744676358449922,82.378699758702453,82.006408310043525,81.633826549477448,81.260915149905813,80.885653897679347,80.504050504149816,80.122083208204074,79.739711524974865,79.354930376344484,78.96575688883047,78.574157730949068,78.182076271455571,77.787524161669381,77.386580696400358,76.98511673043987,76.583089305159533,76.178528556377429,75.767554861941662,75.355977472184776,74.943752109773556,74.976102737864196,74.552319800248782,74.12784242787032,73.702624693295888,73.274727504503588,72.842241022736047,72.407058906047908,71.971044314076039,71.532282232894474,71.087016315174694,70.640871006454319,70.19379742758079,69.743906672730802,69.287499291485759,68.830114479214544,68.371701786521555,67.910400465902015,67.442572208570411,66.973664613608562,66.503625595170249,66.030624687026702,65.552868631294004,65.07213478096736,64.590161877151559,64.105151883804865,63.613602015399429,63.120756884882198,62.62656092437858,62.12925085234302,61.625398672891755,61.120136999319534,60.613408414990005,60.103486746430455,59.587023654265856,59.069032476730349,{"$f":"EH599","v":58.549453872929298},58.026601212172785,57.498834191126427,56.96777766330505,56.435008576685725,56.23427560889003,55.688362383115432,55.14065955861161,54.591103327176469,54.038084138666527,53.478504952701861,52.917002897570804,52.353511986193794,51.786470310169747,51.212882270813786,50.637233155839716,50.0594547130178,49.478035474528788,48.891521060750421,48.301350974940966,47.708905851061466,47.112727511332864,46.510040690767831,45.905000913290152,45.297535124372992,44.686241468840734,44.068464046710645,43.448179751858845,42.825312988992245,42.198521312277443,41.565274557050543,40.929361465991832,40.290703805388766,39.648021726650391,39.000104414231295,38.348148713084107,37.693280441263752,37.034285602251103,36.368905379314207,35.700522504845885,35.029053160633595,34.353352639731746,33.671308242824402,32.986084088898849,32.297593409865065,31.794392882193947,31.091071225073094,30.384366301418758,29.674187744118555,28.959534089060021,28.239486976524322,27.514951899109118,26.786749004079812,{"$f":"GI599","v":26.053957433273613},{"$f":"GJ599","v":25.314937339993758},{"$f":"GK599","v":24.572145478600756},{"$f":"GL599","v":23.825484976152421},{"$f":"GM599","v":23.074119489716054},{"$f":"GN599","v":22.316586698058899},{"$f":"GO599","v":21.555077802211898},{"$f":"GP599","v":20.78949249784862},{"$f":"GQ599","v":20.019082957320862},{"$f":"GR599","v":19.242572627643156},{"$f":"GS599","v":18.461874838338765},{"$f":"GT599","v":17.676885729020093},{"$f":"GU599","v":16.886950112985168},{"$f":"GV599","v":16.091511393391304},{"$f":"GW599","v":15.291114802326},{"$f":"GX599","v":14.486204483043428},{"$f":"GY599","v":13.676222126132501},{"$f":"GZ599","v":12.86028845140477},{"$f":"HA599","v":12.039722585349001},{"$f":"HB599","v":11.214413163042522},{"$f":"HC599","v":10.383903160814659},{"$f":"HD599","v":9.5475253741682842},{"$f":"HE599","v":8.7062817446943424},{"$f":"HF599","v":7.860056954918007},{"$f":"HG599","v":7.0084997897540386},{"$f":"HH599","v":6.1511644347971073},{"$f":"HI599","v":5.2887217277752665},{"$f":"HJ599","v":4.4210522588020957},{"$f":"HK599","v":3.5479152835860828},{"$f":"HL599","v":2.6691861687671645},{"$f":"HM599","v":1.7849800437120491},{"$f":"HN599","v":0.89529314496167367},{"$f":"HO599","v":0},{"$f":"HP599","v":0},{"$f":"HQ599","v":0},{"$f":"HR599","v":0},{"$f":"HS599","v":0},{"$f":"HT599","v":0},{"$f":"HU599","v":0},{"$f":"HV599","v":0},{"$f":"HW599","v":0},{"$f":"HX599","v":0},{"$f":"HY599","v":0},{"$f":"HZ599","v":0},{"$f":"IA599","v":0},{"$f":"IB599","v":0},{"$f":"IC599","v":0},{"$f":"ID599","v":0},{"$f":"IE599","v":0},{"$f":"IF599","v":0},{"$f":"IG599","v":0},{"$f":"IH599","v":0},{"$f":"II599","v":0},{"$f":"IJ599","v":0},{"$f":"IK599","v":0},{"$f":"IL599","v":0},{"$f":"IM599","v":0},{"$f":"IN599","v":0},{"$f":"IO599","v":0},{"$f":"IP599","v":0},{"$f":"IQ599","v":0},{"$f":"IR599","v":0},{"$f":"IS599","v":0},0]
[null,null,"NHFIC Debt Refi","AUD M",{"$f":"SUMIFS($J$6:$IU$6,J581:IU581,1)","v":"2072-12-31"},null,null,null,{"$f":"SUM(J595:IU595)","v":0},{"$f":"IF(AND(J581=1,Inputs!$G$499=1),Debt!J494,0)","v":0},{"$f":"IF(AND(K581=1,Inputs!$G$499=1),Debt!K494,0)","v":0},{"$f":"IF(AND(L581=1,Inputs!$G$499=1),Debt!L494,0)","v":0},{"$f":"IF(AND(M581=1,Inputs!$G$499=1),Debt!M494,0)","v":0},{"$f":"IF(AND(N581=1,Inputs!$G$499=1),Debt!N494,0)","v":0},{"$f":"IF(AND(O581=1,Inputs!$G$499=1),Debt!O494,0)","v":0},{"$f":"IF(AND(P581=1,Inputs!$G$499=1),Debt!P494,0)","v":0},{"$f":"IF(AND(Q581=1,Inputs!$G$499=1),Debt!Q494,0)","v":0},{"$f":"IF(AND(R581=1,Inputs!$G$499=1),Debt!R494,0)","v":0},{"$f":"IF(AND(S581=1,Inputs!$G$499=1),Debt!S494,0)","v":0},{"$f":"IF(AND(T581=1,Inputs!$G$499=1),Debt!T494,0)","v":0},{"$f":"IF(AND(U581=1,Inputs!$G$499=1),Debt!U494,0)","v":0},{"$f":"IF(AND(V581=1,Inputs!$G$499=1),Debt!V494,0)","v":0},{"$f":"IF(AND(W581=1,Inputs!$G$499=1),Debt!W494,0)","v":0},{"$f":"IF(AND(X581=1,Inputs!$G$499=1),Debt!X494,0)","v":0},{"$f":"IF(AND(Y581=1,Inputs!$G$499=1),Debt!Y494,0)","v":0},{"$f":"IF(AND(Z581=1,Inputs!$G$499=1),Debt!Z494,0)","v":0},{"$f":"IF(AND(AA581=1,Inputs!$G$499=1),Debt!AA494,0)","v":0},{"$f":"IF(AND(AB581=1,Inputs!$G$499=1),Debt!AB494,0)","v":0},{"$f":"IF(AND(AC581=1,Inputs!$G$499=1),Debt!AC494,0)","v":0},{"$f":"IF(AND(AD581=1,Inputs!$G$499=1),Debt!AD494,0)","v":0},{"$f":"IF(AND(AE581=1,Inputs!$G$499=1),Debt!AE494,0)","v":0},{"$f":"IF(AND(AF581=1,Inputs!$G$499=1),Debt!AF494,0)","v":0},{"$f":"IF(AND(AG581=1,Inputs!$G$499=1),Debt!AG494,0)","v":0},{"$f":"IF(AND(AH581=1,Inputs!$G$499=1),Debt!AH494,0)","v":0},{"$f":"IF(AND(AI581=1,Inputs!$G$499=1),Debt!AI494,0)","v":0},{"$f":"IF(AND(AJ581=1,Inputs!$G$499=1),Debt!AJ494,0)","v":0},{"$f":"IF(AND(AK581=1,Inputs!$G$499=1),Debt!AK494,0)","v":0},{"$f":"IF(AND(AL581=1,Inputs!$G$499=1),Debt!AL494,0)","v":0},{"$f":"IF(AND(AM581=1,Inputs!$G$499=1),Debt!AM494,0)","v":0},{"$f":"IF(AND(AN581=1,Inputs!$G$499=1),Debt!AN494,0)","v":0},{"$f":"IF(AND(AO581=1,Inputs!$G$499=1),Debt!AO494,0)","v":0},{"$f":"IF(AND(AP581=1,Inputs!$G$499=1),Debt!AP494,0)","v":0},{"$f":"IF(AND(AQ581=1,Inputs!$G$499=1),Debt!AQ494,0)","v":0},{"$f":"IF(AND(AR581=1,Inputs!$G$499=1),Debt!AR494,0)","v":0},{"$f":"IF(AND(AS581=1,Inputs!$G$499=1),Debt!AS494,0)","v":0},{"$f":"IF(AND(AT581=1,Inputs!$G$499=1),Debt!AT494,0)","v":0},{"$f":"IF(AND(AU581=1,Inputs!$G$499=1),Debt!AU494,0)","v":0},{"$f":"IF(AND(AV581=1,Inputs!$G$499=1),Debt!AV494,0)","v":0},{"$f":"IF(AND(AW581=1,Inputs!$G$499=1),Debt!AW494,0)","v":0},{"$f":"IF(AND(AX581=1,Inputs!$G$499=1),Debt!AX494,0)","v":0},{"$f":"IF(AND(AY581=1,Inputs!$G$499=1),Debt!AY494,0)","v":0},{"$f":"IF(AND(AZ581=1,Inputs!$G$499=1),Debt!AZ494,0)","v":0},{"$f":"IF(AND(BA581=1,Inputs!$G$499=1),Debt!BA494,0)","v":0},{"$f":"IF(AND(BB581=1,Inputs!$G$499=1),Debt!BB494,0)","v":0},{"$f":"IF(AND(BC581=1,Inputs!$G$499=1),Debt!BC494,0)","v":0},{"$f":"IF(AND(BD581=1,Inputs!$G$499=1),Debt!BD494,0)","v":0},{"$f":"IF(AND(BE581=1,Inputs!$G$499=1),Debt!BE494,0)","v":0},{"$f":"IF(AND(BF581=1,Inputs!$G$499=1),Debt!BF494,0)","v":0},{"$f":"IF(AND(BG581=1,Inputs!$G$499=1),Debt!BG494,0)","v":0},{"$f":"IF(AND(BH581=1,Inputs!$G$499=1),Debt!BH494,0)","v":0},{"$f":"IF(AND(BI581=1,Inputs!$G$499=1),Debt!BI494,0)","v":0},{"$f":"IF(AND(BJ581=1,Inputs!$G$499=1),Debt!BJ494,0)","v":0},{"$f":"IF(AND(BK581=1,Inputs!$G$499=1),Debt!BK494,0)","v":0},{"$f":"IF(AND(BL581=1,Inputs!$G$499=1),Debt!BL494,0)","v":0},{"$f":"IF(AND(BM581=1,Inputs!$G$499=1),Debt!BM494,0)","v":0},{"$f":"IF(AND(BN581=1,Inputs!$G$499=1),Debt!BN494,0)","v":0},{"$f":"IF(AND(BO581=1,Inputs!$G$499=1),Debt!BO494,0)","v":0},{"$f":"IF(AND(BP581=1,Inputs!$G$499=1),Debt!BP494,0)","v":0},{"$f":"IF(AND(BQ581=1,Inputs!$G$499=1),Debt!BQ494,0)","v":0},{"$f":"IF(AND(BR581=1,Inputs!$G$499=1),Debt!BR494,0)","v":0},{"$f":"IF(AND(BS581=1,Inputs!$G$499=1),Debt!BS494,0)","v":0},{"$f":"IF(AND(BT581=1,Inputs!$G$499=1),Debt!BT494,0)","v":0},{"$f":"IF(AND(BU581=1,Inputs!$G$499=1),Debt!BU494,0)","v":0},{"$f":"IF(AND(BV581=1,Inputs!$G$499=1),Debt!BV494,0)","v":0},{"$f":"IF(AND(BW581=1,Inputs!$G$499=1),Debt!BW494,0)","v":0},{"$f":"IF(AND(BX581=1,Inputs!$G$499=1),Debt!BX494,0)","v":0},{"$f":"IF(AND(BY581=1,Inputs!$G$499=1),Debt!BY494,0)","v":0},{"$f":"IF(AND(BZ581=1,Inputs!$G$499=1),Debt!BZ494,0)","v":0},{"$f":"IF(AND(CA581=1,Inputs!$G$499=1),Debt!CA494,0)","v":0},{"$f":"IF(AND(CB581=1,Inputs!$G$499=1),Debt!CB494,0)","v":0},{"$f":"IF(AND(CC581=1,Inputs!$G$499=1),Debt!CC494,0)","v":0},{"$f":"IF(AND(CD581=1,Inputs!$G$499=1),Debt!CD494,0)","v":0},{"$f":"IF(AND(CE581=1,Inputs!$G$499=1),Debt!CE494,0)","v":0},{"$f":"IF(AND(CF581=1,Inputs!$G$499=1),Debt!CF494,0)","v":0},{"$f":"IF(AND(CG581=1,Inputs!$G$499=1),Debt!CG494,0)","v":0},{"$f":"IF(AND(CH581=1,Inputs!$G$499=1),Debt!CH494,0)","v":0},{"$f":"IF(AND(CI581=1,Inputs!$G$499=1),Debt!CI494,0)","v":0},{"$f":"IF(AND(CJ581=1,Inputs!$G$499=1),Debt!CJ494,0)","v":0},{"$f":"IF(AND(CK581=1,Inputs!$G$499=1),Debt!CK494,0)","v":0},{"$f":"IF(AND(CL581=1,Inputs!$G$499=1),Debt!CL494,0)","v":0},{"$f":"IF(AND(CM581=1,Inputs!$G$499=1),Debt!CM494,0)","v":0},{"$f":"IF(AND(CN581=1,Inputs!$G$499=1),Debt!CN494,0)","v":0},{"$f":"IF(AND(CO581=1,Inputs!$G$499=1),Debt!CO494,0)","v":0},{"$f":"IF(AND(CP581=1,Inputs!$G$499=1),Debt!CP494,0)","v":0},{"$f":"IF(AND(CQ581=1,Inputs!$G$499=1),Debt!CQ494,0)","v":0},{"$f":"IF(AND(CR581=1,Inputs!$G$499=1),Debt!CR494,0)","v":0},{"$f":"IF(AND(CS581=1,Inputs!$G$499=1),Debt!CS494,0)","v":0},{"$f":"IF(AND(CT581=1,Inputs!$G$499=1),Debt!CT494,0)","v":0},{"$f":"IF(AND(CU581=1,Inputs!$G$499=1),Debt!CU494,0)","v":0},{"$f":"IF(AND(CV581=1,Inputs!$G$499=1),Debt!CV494,0)","v":0},{"$f":"IF(AND(CW581=1,Inputs!$G$499=1),Debt!CW494,0)","v":0},{"$f":"IF(AND(CX581=1,Inputs!$G$499=1),Debt!CX494,0)","v":0},{"$f":"IF(AND(CY581=1,Inputs!$G$499=1),Debt!CY494,0)","v":0},{"$f":"IF(AND(CZ581=1,Inputs!$G$499=1),Debt!CZ494,0)","v":0},{"$f":"IF(AND(DA581=1,Inputs!$G$499=1),Debt!DA494,0)","v":0},{"$f":"IF(AND(DB581=1,Inputs!$G$499=1),Debt!DB494,0)","v":0},{"$f":"IF(AND(DC581=1,Inputs!$G$499=1),Debt!DC494,0)","v":0},{"$f":"IF(AND(DD581=1,Inputs!$G$499=1),Debt!DD494,0)","v":0},{"$f":"IF(AND(DE581=1,Inputs!$G$499=1),Debt!DE494,0)","v":0},{"$f":"IF(AND(DF581=1,Inputs!$G$499=1),Debt!DF494,0)","v":0},{"$f":"IF(AND(DG581=1,Inputs!$G$499=1),Debt!DG494,0)","v":0},{"$f":"IF(AND(DH581=1,Inputs!$G$499=1),Debt!DH494,0)","v":0},{"$f":"IF(AND(DI581=1,Inputs!$G$499=1),Debt!DI494,0)","v":0},{"$f":"IF(AND(DJ581=1,Inputs!$G$499=1),Debt!DJ494,0)","v":0},{"$f":"IF(AND(DK581=1,Inputs!$G$499=1),Debt!DK494,0)","v":0},{"$f":"IF(AND(DL581=1,Inputs!$G$499=1),Debt!DL494,0)","v":0},{"$f":"IF(AND(DM581=1,Inputs!$G$499=1),Debt!DM494,0)","v":0},{"$f":"IF(AND(DN581=1,Inputs!$G$499=1),Debt!DN494,0)","v":0},{"$f":"IF(AND(DO581=1,Inputs!$G$499=1),Debt!DO494,0)","v":0},{"$f":"IF(AND(DP581=1,Inputs!$G$499=1),Debt!DP494,0)","v":0},{"$f":"IF(AND(DQ581=1,Inputs!$G$499=1),Debt!DQ494,0)","v":0},{"$f":"IF(AND(DR581=1,Inputs!$G$499=1),Debt!DR494,0)","v":0},{"$f":"IF(AND(DS581=1,Inputs!$G$499=1),Debt!DS494,0)","v":0},{"$f":"IF(AND(DT581=1,Inputs!$G$499=1),Debt!DT494,0)","v":0},{"$f":"IF(AND(DU581=1,Inputs!$G$499=1),Debt!DU494,0)","v":0},{"$f":"IF(AND(DV581=1,Inputs!$G$499=1),Debt!DV494,0)","v":0},{"$f":"IF(AND(DW581=1,Inputs!$G$499=1),Debt!DW494,0)","v":0},{"$f":"IF(AND(DX581=1,Inputs!$G$499=1),Debt!DX494,0)","v":0},{"$f":"IF(AND(DY581=1,Inputs!$G$499=1),Debt!DY494,0)","v":0},{"$f":"IF(AND(DZ581=1,Inputs!$G$499=1),Debt!DZ494,0)","v":0},{"$f":"IF(AND(EA581=1,Inputs!$G$499=1),Debt!EA494,0)","v":0},{"$f":"IF(AND(EB581=1,Inputs!$G$499=1),Debt!EB494,0)","v":0},{"$f":"IF(AND(EC581=1,Inputs!$G$499=1),Debt!EC494,0)","v":0},{"$f":"IF(AND(ED581=1,Inputs!$G$499=1),Debt!ED494,0)","v":0},{"$f":"IF(AND(EE581=1,Inputs!$G$499=1),Debt!EE494,0)","v":0},{"$f":"IF(AND(EF581=1,Inputs!$G$499=1),Debt!EF494,0)","v":0},{"$f":"IF(AND(EG581=1,Inputs!$G$499=1),Debt!EG494,0)","v":0},{"$f":"IF(AND(EH581=1,Inputs!$G$499=1),Debt!EH494,0)","v":0},{"$f":"IF(AND(EI581=1,Inputs!$G$499=1),Debt!EI494,0)","v":0},{"$f":"IF(AND(EJ581=1,Inputs!$G$499=1),Debt!EJ494,0)","v":0},{"$f":"IF(AND(EK581=1,Inputs!$G$499=1),Debt!EK494,0)","v":0},{"$f":"IF(AND(EL581=1,Inputs!$G$499=1),Debt!EL494,0)","v":0},{"$f":"IF(AND(EM581=1,Inputs!$G$499=1),Debt!EM494,0)","v":0},{"$f":"IF(AND(EN581=1,Inputs!$G$499=1),Debt!EN494,0)","v":0},{"$f":"IF(AND(EO581=1,Inputs!$G$499=1),Debt!EO494,0)","v":0},{"$f":"IF(AND(EP581=1,Inputs!$G$499=1),Debt!EP494,0)","v":0},{"$f":"IF(AND(EQ581=1,Inputs!$G$499=1),Debt!EQ494,0)","v":0},{"$f":"IF(AND(ER581=1,Inputs!$G$499=1),Debt!ER494,0)","v":0},{"$f":"IF(AND(ES581=1,Inputs!$G$499=1),Debt!ES494,0)","v":0},{"$f":"IF(AND(ET581=1,Inputs!$G$499=1),Debt!ET494,0)","v":0},{"$f":"IF(AND(EU581=1,Inputs!$G$499=1),Debt!EU494,0)","v":0},{"$f":"IF(AND(EV581=1,Inputs!$G$499=1),Debt!EV494,0)","v":0},{"$f":"IF(AND(EW581=1,Inputs!$G$499=1),Debt!EW494,0)","v":0},{"$f":"IF(AND(EX581=1,Inputs!$G$499=1),Debt!EX494,0)","v":0},{"$f":"IF(AND(EY581=1,Inputs!$G$499=1),Debt!EY494,0)","v":0},{"$f":"IF(AND(EZ581=1,Inputs!$G$499=1),Debt!EZ494,0)","v":0},{"$f":"IF(AND(FA581=1,Inputs!$G$499=1),Debt!FA494,0)","v":0},{"$f":"IF(AND(FB581=1,Inputs!$G$499=1),Debt!FB494,0)","v":0},{"$f":"IF(AND(FC581=1,Inputs!$G$499=1),Debt!FC494,0)","v":0},{"$f":"IF(AND(FD581=1,Inputs!$G$499=1),Debt!FD494,0)","v":0},{"$f":"IF(AND(FE581=1,Inputs!$G$499=1),Debt!FE494,0)","v":0},{"$f":"IF(AND(FF581=1,Inputs!$G$499=1),Debt!FF494,0)","v":0},{"$f":"IF(AND(FG581=1,Inputs!$G$499=1),Debt!FG494,0)","v":0},{"$f":"IF(AND(FH581=1,Inputs!$G$499=1),Debt!FH494,0)","v":0},{"$f":"IF(AND(FI581=1,Inputs!$G$499=1),Debt!FI494,0)","v":0},{"$f":"IF(AND(FJ581=1,Inputs!$G$499=1),Debt!FJ494,0)","v":0},{"$f":"IF(AND(FK581=1,Inputs!$G$499=1),Debt!FK494,0)","v":0},{"$f":"IF(AND(FL581=1,Inputs!$G$499=1),Debt!FL494,0)","v":0},{"$f":"IF(AND(FM581=1,Inputs!$G$499=1),Debt!FM494,0)","v":0},{"$f":"IF(AND(FN581=1,Inputs!$G$499=1),Debt!FN494,0)","v":0},{"$f":"IF(AND(FO581=1,Inputs!$G$499=1),Debt!FO494,0)","v":0},{"$f":"IF(AND(FP581=1,Inputs!$G$499=1),Debt!FP494,0)","v":0},{"$f":"IF(AND(FQ581=1,Inputs!$G$499=1),Debt!FQ494,0)","v":0},{"$f":"IF(AND(FR581=1,Inputs!$G$499=1),Debt!FR494,0)","v":0},{"$f":"IF(AND(FS581=1,Inputs!$G$499=1),Debt!FS494,0)","v":0},{"$f":"IF(AND(FT581=1,Inputs!$G$499=1),Debt!FT494,0)","v":0},{"$f":"IF(AND(FU581=1,Inputs!$G$499=1),Debt!FU494,0)","v":0},{"$f":"IF(AND(FV581=1,Inputs!$G$499=1),Debt!FV494,0)","v":0},{"$f":"IF(AND(FW581=1,Inputs!$G$499=1),Debt!FW494,0)","v":0},{"$f":"IF(AND(FX581=1,Inputs!$G$499=1),Debt!FX494,0)","v":0},{"$f":"IF(AND(FY581=1,Inputs!$G$499=1),Debt!FY494,0)","v":0},{"$f":"IF(AND(FZ581=1,Inputs!$G$499=1),Debt!FZ494,0)","v":0},{"$f":"IF(AND(GA581=1,Inputs!$G$499=1),Debt!GA494,0)","v":0},{"$f":"IF(AND(GB581=1,Inputs!$G$499=1),Debt!GB494,0)","v":0},{"$f":"IF(AND(GC581=1,Inputs!$G$499=1),Debt!GC494,0)","v":0},{"$f":"IF(AND(GD581=1,Inputs!$G$499=1),Debt!GD494,0)","v":0},{"$f":"IF(AND(GE581=1,Inputs!$G$499=1),Debt!GE494,0)","v":0},{"$f":"IF(AND(GF581=1,Inputs!$G$499=1),Debt!GF494,0)","v":0},{"$f":"IF(AND(GG581=1,Inputs!$G$499=1),Debt!GG494,0)","v":0},{"$f":"IF(AND(GH581=1,Inputs!$G$499=1),Debt!GH494,0)","v":0},{"$f":"IF(AND(GI581=1,Inputs!$G$499=1),Debt!GI494,0)","v":0},{"$f":"IF(AND(GJ581=1,Inputs!$G$499=1),Debt!GJ494,0)","v":0},{"$f":"IF(AND(GK581=1,Inputs!$G$499=1),Debt!GK494,0)","v":0},{"$f":"IF(AND(GL581=1,Inputs!$G$499=1),Debt!GL494,0)","v":0},{"$f":"IF(AND(GM581=1,Inputs!$G$499=1),Debt!GM494,0)","v":0},{"$f":"IF(AND(GN581=1,Inputs!$G$499=1),Debt!GN494,0)","v":0},{"$f":"IF(AND(GO581=1,Inputs!$G$499=1),Debt!GO494,0)","v":0},{"$f":"IF(AND(GP581=1,Inputs!$G$499=1),Debt!GP494,0)","v":0},{"$f":"IF(AND(GQ581=1,Inputs!$G$499=1),Debt!GQ494,0)","v":0},{"$f":"IF(AND(GR581=1,Inputs!$G$499=1),Debt!GR494,0)","v":0},{"$f":"IF(AND(GS581=1,Inputs!$G$499=1),Debt!GS494,0)","v":0},{"$f":"IF(AND(GT581=1,Inputs!$G$499=1),Debt!GT494,0)","v":0},{"$f":"IF(AND(GU581=1,Inputs!$G$499=1),Debt!GU494,0)","v":0},{"$f":"IF(AND(GV581=1,Inputs!$G$499=1),Debt!GV494,0)","v":0},{"$f":"IF(AND(GW581=1,Inputs!$G$499=1),Debt!GW494,0)","v":0},{"$f":"IF(AND(GX581=1,Inputs!$G$499=1),Debt!GX494,0)","v":0},{"$f":"IF(AND(GY581=1,Inputs!$G$499=1),Debt!GY494,0)","v":0},{"$f":"IF(AND(GZ581=1,Inputs!$G$499=1),Debt!GZ494,0)","v":0},{"$f":"IF(AND(HA581=1,Inputs!$G$499=1),Debt!HA494,0)","v":0},{"$f":"IF(AND(HB581=1,Inputs!$G$499=1),Debt!HB494,0)","v":0},{"$f":"IF(AND(HC581=1,Inputs!$G$499=1),Debt!HC494,0)","v":0},{"$f":"IF(AND(HD581=1,Inputs!$G$499=1),Debt!HD494,0)","v":0},{"$f":"IF(AND(HE581=1,Inputs!$G$499=1),Debt!HE494,0)","v":0},{"$f":"IF(AND(HF581=1,Inputs!$G$499=1),Debt!HF494,0)","v":0},{"$f":"IF(AND(HG581=1,Inputs!$G$499=1),Debt!HG494,0)","v":0},{"$f":"IF(AND(HH581=1,Inputs!$G$499=1),Debt!HH494,0)","v":0},{"$f":"IF(AND(HI581=1,Inputs!$G$499=1),Debt!HI494,0)","v":0},{"$f":"IF(AND(HJ581=1,Inputs!$G$499=1),Debt!HJ494,0)","v":0},{"$f":"IF(AND(HK581=1,Inputs!$G$499=1),Debt!HK494,0)","v":0},{"$f":"IF(AND(HL581=1,Inputs!$G$499=1),Debt!HL494,0)","v":0},{"$f":"IF(AND(HM581=1,Inputs!$G$499=1),Debt!HM494,0)","v":0},{"$f":"IF(AND(HN581=1,Inputs!$G$499=1),Debt!HN494,0)","v":0},{"$f":"IF(AND(HO581=1,Inputs!$G$499=1),Debt!HO494,0)","v":0},{"$f":"IF(AND(HP581=1,Inputs!$G$499=1),Debt!HP494,0)","v":0},{"$f":"IF(AND(HQ581=1,Inputs!$G$499=1),Debt!HQ494,0)","v":0},{"$f":"IF(AND(HR581=1,Inputs!$G$499=1),Debt!HR494,0)","v":0},{"$f":"IF(AND(HS581=1,Inputs!$G$499=1),Debt!HS494,0)","v":0},{"$f":"IF(AND(HT581=1,Inputs!$G$499=1),Debt!HT494,0)","v":0},{"$f":"IF(AND(HU581=1,Inputs!$G$499=1),Debt!HU494,0)","v":0},{"$f":"IF(AND(HV581=1,Inputs!$G$499=1),Debt!HV494,0)","v":0},{"$f":"IF(AND(HW581=1,Inputs!$G$499=1),Debt!HW494,0)","v":0},{"$f":"IF(AND(HX581=1,Inputs!$G$499=1),Debt!HX494,0)","v":0},{"$f":"IF(AND(HY581=1,Inputs!$G$499=1),Debt!HY494,0)","v":0},{"$f":"IF(AND(HZ581=1,Inputs!$G$499=1),Debt!HZ494,0)","v":0},{"$f":"IF(AND(IA581=1,Inputs!$G$499=1),Debt!IA494,0)","v":0},{"$f":"IF(AND(IB581=1,Inputs!$G$499=1),Debt!IB494,0)","v":0},{"$f":"IF(AND(IC581=1,Inputs!$G$499=1),Debt!IC494,0)","v":0},{"$f":"IF(AND(ID581=1,Inputs!$G$499=1),Debt!ID494,0)","v":0},{"$f":"IF(AND(IE581=1,Inputs!$G$499=1),Debt!IE494,0)","v":0},{"$f":"IF(AND(IF581=1,Inputs!$G$499=1),Debt!IF494,0)","v":0},{"$f":"IF(AND(IG581=1,Inputs!$G$499=1),Debt!IG494,0)","v":0},{"$f":"IF(AND(IH581=1,Inputs!$G$499=1),Debt!IH494,0)","v":0},{"$f":"IF(AND(II581=1,Inputs!$G$499=1),Debt!II494,0)","v":0},{"$f":"IF(AND(IJ581=1,Inputs!$G$499=1),Debt!IJ494,0)","v":0},{"$f":"IF(AND(IK581=1,Inputs!$G$499=1),Debt!IK494,0)","v":0},{"$f":"IF(AND(IL581=1,Inputs!$G$499=1),Debt!IL494,0)","v":0},{"$f":"IF(AND(IM581=1,Inputs!$G$499=1),Debt!IM494,0)","v":0},{"$f":"IF(AND(IN581=1,Inputs!$G$499=1),Debt!IN494,0)","v":0},{"$f":"IF(AND(IO581=1,Inputs!$G$499=1),Debt!IO494,0)","v":0},{"$f":"IF(AND(IP581=1,Inputs!$G$499=1),Debt!IP494,0)","v":0},{"$f":"IF(AND(IQ581=1,Inputs!$G$499=1),Debt!IQ494,0)","v":0},{"$f":"IF(AND(IR581=1,Inputs!$G$499=1),Debt!IR494,0)","v":0},{"$f":"IF(AND(IS581=1,Inputs!$G$499=1),Debt!IS494,0)","v":0},{"$f":"IF(AND(IT581=1,Inputs!$G$499=1),Debt!IT494,0)","v":0},{"$f":"IF(AND(IU581=1,Inputs!$G$499=1),Debt!IU494,0)","v":0}]
[null,null,"Refi fees","AUD M",null,null,null,null,1.416515335598671,{"$f":"J623","v":0},{"$f":"K623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44431988095285685,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44717357497732124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI623","v":0},0,0,0,0.33539329389000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18962858577849273,0,0,0,0,0,0,0,0,{"$f":"GJ623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL623","v":0},0,0,0,0,0,0,0,0,{"$f":"IU623","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J594:J598)","v":0},{"$f":"SUM(K594:K598)","v":0},0,0,0,0,0,0,0,0,0,0,0,99.999999999999972,99.796347993322399,99.593307754103975,99.374645929563385,99.154330662185174,98.930153556434604,98.704299728769783,98.461628204810026,98.217274601519819,97.966921807610433,97.717033054061034,97.449154296253056,97.179587535313686,96.904176942276578,96.629147385876962,96.354470150706732,96.078062072684745,95.795767085812528,95.513810259885389,{"$f":"SUM(AP594:AP598)","v":95.232162218568263},94.948739408771601,94.661464963756359,94.372399972542738,94.083598096721929,93.792976373464441,93.496384419594577,93.200038494257328,92.903907798556133,92.60591107381353,92.301904122719037,91.998093794952098,91.694448527958599,91.388889879830614,91.077282159228972,90.76581933523839,90.454469044660939,90.141156820745607,89.823819262465264,89.504503778307978,89.185245865534711,89.308296071524225,88.979266235384088,88.650270743217348,88.321275342585011,87.990206820250052,87.652949306466127,87.315666683446679,86.978323773719339,86.63885514154714,86.29316376587974,85.947385175908394,{"$f":"SUM(BV594:BV598)","v":85.601483225913327},85.253401619795,84.901100313785221,84.546603157169486,84.19191678073598,83.834995394259195,83.47178818405159,83.108361245212308,82.744676358449922,82.378699758702453,82.006408310043525,81.633826549477448,81.260915149905813,80.885653897679347,80.504050504149816,80.122083208204074,79.739711524974865,79.354930376344484,78.96575688883047,78.574157730949068,78.182076271455571,77.787524161669381,77.386580696400358,76.98511673043987,76.583089305159533,76.178528556377429,75.767554861941662,75.355977472184776,74.943752109773556,74.976102737864196,74.552319800248782,74.12784242787032,{"$f":"SUM(DB594:DB598)","v":73.702624693295888},73.274727504503588,72.842241022736047,72.407058906047908,71.971044314076039,71.532282232894474,71.087016315174694,70.640871006454319,70.19379742758079,69.743906672730802,69.287499291485759,68.830114479214544,68.371701786521555,67.910400465902015,67.442572208570411,66.973664613608562,66.503625595170249,66.030624687026702,65.552868631294004,65.07213478096736,64.590161877151559,64.105151883804865,63.613602015399429,63.120756884882198,62.62656092437858,62.12925085234302,61.625398672891755,61.120136999319534,60.613408414990005,60.103486746430455,59.587023654265856,59.069032476730349,{"$f":"SUM(EH594:EH598)","v":58.549453872929298},58.026601212172785,57.498834191126427,56.96777766330505,56.435008576685725,56.23427560889003,55.688362383115432,55.14065955861161,54.591103327176469,54.038084138666527,53.478504952701861,52.917002897570804,52.353511986193794,51.786470310169747,51.212882270813786,50.637233155839716,50.0594547130178,49.478035474528788,48.891521060750421,48.301350974940966,47.708905851061466,47.112727511332864,46.510040690767831,45.905000913290152,45.297535124372992,44.686241468840734,44.068464046710645,43.448179751858845,42.825312988992245,42.198521312277443,41.565274557050543,40.929361465991832,{"$f":"SUM(FN594:FN598)","v":40.290703805388766},39.648021726650391,39.000104414231295,38.348148713084107,37.693280441263752,37.034285602251103,36.368905379314207,35.700522504845885,35.029053160633595,34.353352639731746,33.671308242824402,32.986084088898849,32.297593409865065,31.794392882193947,31.091071225073094,30.384366301418758,29.674187744118555,28.959534089060021,28.239486976524322,27.514951899109118,26.786749004079812,26.053957433273613,{"$f":"SUM(GJ594:GJ598)","v":25.314937339993758},24.572145478600756,23.825484976152421,23.074119489716054,22.316586698058899,21.555077802211898,20.78949249784862,20.019082957320862,19.242572627643156,18.461874838338765,17.676885729020093,16.886950112985168,16.091511393391304,15.291114802326,14.486204483043428,13.676222126132501,12.86028845140477,12.039722585349001,11.214413163042522,10.383903160814659,9.5475253741682842,8.7062817446943424,7.860056954918007,7.0084997897540386,6.1511644347971073,{"$f":"SUM(HI594:HI598)","v":5.2887217277752665},4.4210522588020957,3.5479152835860828,2.6691861687671645,1.7849800437120491,0.89529314496167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL594:IL598)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU594:IU598)","v":0}]
[null,null,"Margin"]
[null,null,"Initial ","% p.a.",{"$f":"Inputs!G496","v":5.0000000000000001E-3},null,null,null,null,{"$f":"$E603","v":5.0000000000000001E-3},{"$f":"$E603","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E603","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E603","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E603","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,null,"Margin","% p.a.",null,null,null,null,null,{"$f":"J605","v":5.0000000000000001E-3},{"$f":"K605","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"BW605","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"EI605","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"GU605","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J610*J12/Days_Yr","v":1.2602739726027398E-3},1.2602739726027398E-3,1.2465753424657534E-3,1.2465753424657534E-3,1.2602739726027398E-3,1.2602739726027398E-3,1.2328767123287671E-3,1.2465753424657534E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.3972602739726034E-3,7.4794520547945215E-3,8.1917808219178091E-3,8.1917808219178091E-3,8.0136986301369874E-3,8.1027397260273974E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.4794520547945215E-3,7.4794520547945215E-3,6.9315068493150675E-3,6.9315068493150675E-3,6.7808219178082194E-3,6.8561643835616439E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"BV610*BV12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"EH610*EH12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"GT610*GT12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3]
[]
[null,null,"Principal repayments"]
[null,null,"Annuity"]
[null,null,"Principal repayments","AUD M",null,null,null,null,101.41651533559867,{"$f":"SUM(J617:J618)*J$92","v":0},{"$f":"SUM(K617:K618)*K$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.20365200667756711,0.20304023921843017,0.21866182454058714,0.22031526737820906,0.22417710575057592,0.22585382766482009,0.24267152395975355,0.24435360329021449,0.25035279390938847,0.24988875354940276,0.26787875780797199,0.2695667609393646,0.27541059303710835,0.27502955639962146,0.27467723517022335,0.27640807802198086,0.28229498687221299,0.28195682592714111,0.28164804131712817,0.28342280979666068,0.28727444501523991,0.2890649912136225,0.28880187582080685,0.29062172325748592,0.29659195386985837,0.29634592533724935,0.2961306957012001,0.29799672474260475,0.30400695109449005,0.3038103277669344,0.30364526699350147,0.30555864812798095,0.31160772060164255,0.31146282399058689,0.31135029057745223,0.31331222391533731,0.31733755828033616,0.31931548415728894,0.31925791277326376,0.32126967496334158,0.32902983614014358,0.32899549216674007,0.32899540063234212,0.33106852233495698,0.33725751378391911,0.33728262301945422,0.33734290972733705,0.33946863217219436,0.34569137566740538,0.34577858997134781,0.34590194999506441,{"$f":"SUM(BW617:BW618)*BW$92","v":0.34808160611832084},0.35230130600978227,0.35449715661573389,0.35468637643351042,0.35692138647679028,0.36320721020760904,0.36342693883927912,0.36368488676238919,0.36597659974746732,0.37229144865892383,0.37258176056607506,0.37291139957163066,0.37526125222646556,0.38160339352952877,0.3819672959457413,0.38237168322921089,0.38478114863038126,0.38917348751401504,0.39159915788139688,0.39208145949349377,0.39455210978619243,0.40094346526901692,0.40146396596049438,0.40202742528033419,0.40456074878210047,0.4109736944357732,0.41157738975688141,0.41222536241122587,0.41482294688669391,0.42378293761541491,0.424477372378466,0.42521773457443046,0.42789718879229655,0.43248648176753862,0.43518211668814466,0.43601459197187575,0.43876208118156185,0.44526591771977531,0.44614530872037683,0.44707357887352372,0.44989075484998681,0.45640738124504604,0.4573848122712173,0.45841269269298851,0.46130132061954704,0.46782825733160799,0.46890759496184936,0.47003901843832019,0.47300090814354812,0.47775605573269975,0.48073385032665022,0.48197290381579633,0.48500999334669043,0.49154986840543397,0.49284513051723344,0.49419596050361853,0.49731007203555916,0.50385217945126226,0.50526167357222018,0.50672858432952994,0.50992166855955179,0.51646309216459962,0.51799117753550916,0.51957860380105325,{"$f":"SUM(EI617:EI618)*EI$92","v":0.52285266075651193},0.52776702104635964,0.5310565278213748,0.53276908661932509,0.53612626168569344,0.54591322577459422,0.54770282450381946,0.54955623143514276,0.55301918850993947,0.55957918596466749,0.56150205513105789,0.56349091137701057,0.56704167602404376,0.5735880393559587,0.57564911497406857,0.57777844282191726,0.58141923848901411,0.58651441377836799,0.59017008580945263,0.59244512387949899,0.59617833972860257,0.60268682056503164,0.60503977747767623,0.60746578891716263,0.61129365553225701,0.61777742213008735,0.62028429485180159,0.62286676286660125,0.62679167671480185,0.63324675522689844,0.63591309105870808,0.63865766060306572,0.64268207873837246,0.64791731241909767,0.65195570114718926,0.6548682718203569,0.65899483901264988,0.66538022293689769,0.66838287446832334,0.67146934421229432,0.67570052090185129,0.68204439690734087,0.68522415392555636,0.68849067903378458,0.69282911344961384,0.70332165712085359,0.70670492365433468,0.71017855730020329,0.71465365505853351,0.72004711253570075,0.72453507741520395,0.72820289502930369,0.7327915708062005,{"$f":"SUM(GJ617:GJ618)*GJ$92","v":0.73902009327985341},0.74279186139300069,0.74666050244833471,0.75136548643636503,0.75753279165715348,0.76150889584700288,0.76558530436327743,0.77040954052775823,0.77651032967770506,0.78069778930439182,0.78498910931867139,0.78993561603492524,0.79543871959386303,0.80039659106530492,0.80491031928257151,0.80998235691092768,0.81593367472773126,0.82056586605576931,0.82530942230647875,0.83051000222786209,0.83637778664637608,0.84124362947394149,0.84622478977633542,0.85155716516396829,0.85733535495693169,{"$f":"SUM(HI617:HI618)*HI$92","v":0.86244270702184056},0.86766946897317043,0.87313697521601286,0.87872911481891802,0.88420612505511542,0.88968689875037543,0.89529314496168055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL617:IL618)*IL$92","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU617:IU618)*IU$92","v":0}]
[]
[null,null,"Refi fee","AUD M",null,null,null,null,{"$f":"SUM(J623:IU623)","v":1.416515335598671},{"$f":"J622*SUM(J594:J597)","v":0},{"$f":"K622*SUM(K594:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44431988095285685,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW622*SUM(BW594:BW597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44717357497732124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI622*SUM(EI594:EI597)","v":0},0,0,0,0.33539329389000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FP622*SUM(FP594:FP597)","v":0},0,0,0,0,0,0,0,0,0,0,0.18962858577849273,0,0,0,0,0,0,0,0,{"$f":"GJ622*SUM(GJ594:GJ597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI622*SUM(HI594:HI597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL622*SUM(IL594:IL597)","v":0},0,0,0,0,0,0,0,0,{"$f":"IU622*SUM(IU594:IU597)","v":0}]
[]
[]
[null,"Senior Debt DSRA"]
[null,null,"Funding: initial ","AUD M",null,null,null,null,{"$f":"SUM(J632:IU632)","v":2.0166859423076438},{"$f":"Cons!J162","v":0},{"$f":"Cons!K162","v":0},{"$f":"Cons!L162","v":0},{"$f":"Cons!M162","v":0},{"$f":"Cons!N162","v":0},{"$f":"Cons!O162","v":0},{"$f":"Cons!P162","v":0},{"$f":"Cons!Q162","v":0},{"$f":"Cons!R162","v":0},{"$f":"Cons!S162","v":0},{"$f":"Cons!T162","v":0},{"$f":"Cons!U162","v":0},{"$f":"Cons!V162","v":0},{"$f":"Cons!W162","v":2.0166859423076438},{"$f":"Cons!X162","v":0},{"$f":"Cons!Y162","v":0},{"$f":"Cons!Z162","v":0},{"$f":"Cons!AA162","v":0},{"$f":"Cons!AB162","v":0},{"$f":"Cons!AC162","v":0},{"$f":"Cons!AD162","v":0},{"$f":"Cons!AE162","v":0},{"$f":"Cons!AF162","v":0},{"$f":"Cons!AG162","v":0},{"$f":"Cons!AH162","v":0},{"$f":"Cons!AI162","v":0},{"$f":"Cons!AJ162","v":0},{"$f":"Cons!AK162","v":0},{"$f":"Cons!AL162","v":0},{"$f":"Cons!AM162","v":0},{"$f":"Cons!AN162","v":0},{"$f":"Cons!AO162","v":0},{"$f":"Cons!AP162","v":0},{"$f":"Cons!AQ162","v":0},{"$f":"Cons!AR162","v":0},{"$f":"Cons!AS162","v":0},{"$f":"Cons!AT162","v":0},{"$f":"Cons!AU162","v":0},{"$f":"Cons!AV162","v":0},{"$f":"Cons!AW162","v":0},{"$f":"Cons!AX162","v":0},{"$f":"Cons!AY162","v":0},{"$f":"Cons!AZ162","v":0},{"$f":"Cons!BA162","v":0},{"$f":"Cons!BB162","v":0},{"$f":"Cons!BC162","v":0},{"$f":"Cons!BD162","v":0},{"$f":"Cons!BE162","v":0},{"$f":"Cons!BF162","v":0},{"$f":"Cons!BG162","v":0},{"$f":"Cons!BH162","v":0},{"$f":"Cons!BI162","v":0},{"$f":"Cons!BJ162","v":0},{"$f":"Cons!BK162","v":0},{"$f":"Cons!BL162","v":0},{"$f":"Cons!BM162","v":0},{"$f":"Cons!BN162","v":0},{"$f":"Cons!BO162","v":0},{"$f":"Cons!BP162","v":0},{"$f":"Cons!BQ162","v":0},{"$f":"Cons!BR162","v":0},{"$f":"Cons!BS162","v":0},{"$f":"Cons!BT162","v":0},{"$f":"Cons!BU162","v":0},{"$f":"Cons!BV162","v":0},{"$f":"Cons!BW162","v":0},{"$f":"Cons!BX162","v":0},{"$f":"Cons!BY162","v":0},{"$f":"Cons!BZ162","v":0},{"$f":"Cons!CA162","v":0},{"$f":"Cons!CB162","v":0},{"$f":"Cons!CC162","v":0},{"$f":"Cons!CD162","v":0},{"$f":"Cons!CE162","v":0},{"$f":"Cons!CF162","v":0},{"$f":"Cons!CG162","v":0},{"$f":"Cons!CH162","v":0},{"$f":"Cons!CI162","v":0},{"$f":"Cons!CJ162","v":0},{"$f":"Cons!CK162","v":0},{"$f":"Cons!CL162","v":0},{"$f":"Cons!CM162","v":0},{"$f":"Cons!CN162","v":0},{"$f":"Cons!CO162","v":0},{"$f":"Cons!CP162","v":0},{"$f":"Cons!CQ162","v":0},{"$f":"Cons!CR162","v":0},{"$f":"Cons!CS162","v":0},{"$f":"Cons!CT162","v":0},{"$f":"Cons!CU162","v":0},{"$f":"Cons!CV162","v":0},{"$f":"Cons!CW162","v":0},{"$f":"Cons!CX162","v":0},{"$f":"Cons!CY162","v":0},{"$f":"Cons!CZ162","v":0},{"$f":"Cons!DA162","v":0},{"$f":"Cons!DB162","v":0},{"$f":"Cons!DC162","v":0},{"$f":"Cons!DD162","v":0},{"$f":"Cons!DE162","v":0},{"$f":"Cons!DF162","v":0},{"$f":"Cons!DG162","v":0},{"$f":"Cons!DH162","v":0},{"$f":"Cons!DI162","v":0},{"$f":"Cons!DJ162","v":0},{"$f":"Cons!DK162","v":0},{"$f":"Cons!DL162","v":0},{"$f":"Cons!DM162","v":0},{"$f":"Cons!DN162","v":0},{"$f":"Cons!DO162","v":0},{"$f":"Cons!DP162","v":0},{"$f":"Cons!DQ162","v":0},{"$f":"Cons!DR162","v":0},{"$f":"Cons!DS162","v":0},{"$f":"Cons!DT162","v":0},{"$f":"Cons!DU162","v":0},{"$f":"Cons!DV162","v":0},{"$f":"Cons!DW162","v":0},{"$f":"Cons!DX162","v":0},{"$f":"Cons!DY162","v":0},{"$f":"Cons!DZ162","v":0},{"$f":"Cons!EA162","v":0},{"$f":"Cons!EB162","v":0},{"$f":"Cons!EC162","v":0},{"$f":"Cons!ED162","v":0},{"$f":"Cons!EE162","v":0},{"$f":"Cons!EF162","v":0},{"$f":"Cons!EG162","v":0},{"$f":"Cons!EH162","v":0},{"$f":"Cons!EI162","v":0},{"$f":"Cons!EJ162","v":0},{"$f":"Cons!EK162","v":0},{"$f":"Cons!EL162","v":0},{"$f":"Cons!EM162","v":0},{"$f":"Cons!EN162","v":0},{"$f":"Cons!EO162","v":0},{"$f":"Cons!EP162","v":0},{"$f":"Cons!EQ162","v":0},{"$f":"Cons!ER162","v":0},{"$f":"Cons!ES162","v":0},{"$f":"Cons!ET162","v":0},{"$f":"Cons!EU162","v":0},{"$f":"Cons!EV162","v":0},{"$f":"Cons!EW162","v":0},{"$f":"Cons!EX162","v":0},{"$f":"Cons!EY162","v":0},{"$f":"Cons!EZ162","v":0},{"$f":"Cons!FA162","v":0},{"$f":"Cons!FB162","v":0},{"$f":"Cons!FC162","v":0},{"$f":"Cons!FD162","v":0},{"$f":"Cons!FE162","v":0},{"$f":"Cons!FF162","v":0},{"$f":"Cons!FG162","v":0},{"$f":"Cons!FH162","v":0},{"$f":"Cons!FI162","v":0},{"$f":"Cons!FJ162","v":0},{"$f":"Cons!FK162","v":0},{"$f":"Cons!FL162","v":0},{"$f":"Cons!FM162","v":0},{"$f":"Cons!FN162","v":0},{"$f":"Cons!FO162","v":0},{"$f":"Cons!FP162","v":0},{"$f":"Cons!FQ162","v":0},{"$f":"Cons!FR162","v":0},{"$f":"Cons!FS162","v":0},{"$f":"Cons!FT162","v":0},{"$f":"Cons!FU162","v":0},{"$f":"Cons!FV162","v":0},{"$f":"Cons!FW162","v":0},{"$f":"Cons!FX162","v":0},{"$f":"Cons!FY162","v":0},{"$f":"Cons!FZ162","v":0},{"$f":"Cons!GA162","v":0},{"$f":"Cons!GB162","v":0},{"$f":"Cons!GC162","v":0},{"$f":"Cons!GD162","v":0},{"$f":"Cons!GE162","v":0},{"$f":"Cons!GF162","v":0},{"$f":"Cons!GG162","v":0},{"$f":"Cons!GH162","v":0},{"$f":"Cons!GI162","v":0},{"$f":"Cons!GJ162","v":0},{"$f":"Cons!GK162","v":0},{"$f":"Cons!GL162","v":0},{"$f":"Cons!GM162","v":0},{"$f":"Cons!GN162","v":0},{"$f":"Cons!GO162","v":0},{"$f":"Cons!GP162","v":0},{"$f":"Cons!GQ162","v":0},{"$f":"Cons!GR162","v":0},{"$f":"Cons!GS162","v":0},{"$f":"Cons!GT162","v":0},{"$f":"Cons!GU162","v":0},{"$f":"Cons!GV162","v":0},{"$f":"Cons!GW162","v":0},{"$f":"Cons!GX162","v":0},{"$f":"Cons!GY162","v":0},{"$f":"Cons!GZ162","v":0},{"$f":"Cons!HA162","v":0},{"$f":"Cons!HB162","v":0},{"$f":"Cons!HC162","v":0},{"$f":"Cons!HD162","v":0},{"$f":"Cons!HE162","v":0},{"$f":"Cons!HF162","v":0},{"$f":"Cons!HG162","v":0},{"$f":"Cons!HH162","v":0},{"$f":"Cons!HI162","v":0},{"$f":"Cons!HJ162","v":0},{"$f":"Cons!HK162","v":0},{"$f":"Cons!HL162","v":0},{"$f":"Cons!HM162","v":0},{"$f":"Cons!HN162","v":0},{"$f":"Cons!HO162","v":0},{"$f":"Cons!HP162","v":0},{"$f":"Cons!HQ162","v":0},{"$f":"Cons!HR162","v":0},{"$f":"Cons!HS162","v":0},{"$f":"Cons!HT162","v":0},{"$f":"Cons!HU162","v":0},{"$f":"Cons!HV162","v":0},{"$f":"Cons!HW162","v":0},{"$f":"Cons!HX162","v":0},{"$f":"Cons!HY162","v":0},{"$f":"Cons!HZ162","v":0},{"$f":"Cons!IA162","v":0},{"$f":"Cons!IB162","v":0},{"$f":"Cons!IC162","v":0},{"$f":"Cons!ID162","v":0},{"$f":"Cons!IE162","v":0},{"$f":"Cons!IF162","v":0},{"$f":"Cons!IG162","v":0},{"$f":"Cons!IH162","v":0},{"$f":"Cons!II162","v":0},{"$f":"Cons!IJ162","v":0},{"$f":"Cons!IK162","v":0},{"$f":"Cons!IL162","v":0},{"$f":"Cons!IM162","v":0},{"$f":"Cons!IN162","v":0},{"$f":"Cons!IO162","v":0},{"$f":"Cons!IP162","v":0},{"$f":"Cons!IQ162","v":0},{"$f":"Cons!IR162","v":0},{"$f":"Cons!IS162","v":0},{"$f":"Cons!IT162","v":0},{"$f":"Cons!IU162","v":0}]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,-31.226943782871757,{"$f":"J645","v":0},{"$f":"K645","v":0},0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,0,0,0,0,-0.31788297001305821,-0.47968618757546311,-0.48019372017146289,-0.43547699168784304,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,{"$f":"BW645","v":-0.34754807341210625},-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,0,{"$f":"EI645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,0.33836924870714702,0.24916436542314579,0.29105681057866395,0.35039097676127895,0.36236381929342865,3.4092588855103578E-3,1.6922152011249469E-3,0,0,3.1940791272822011E-3,1.5843825703607539E-3,0,0,1.4755966943109655E-3,1.4755966943109655E-3,0,0,2.7577764975350583E-3,1.3657629582330966E-3,0,0,2.5365560033505652E-3,1.254928264507349E-3,2.966294745887943E-3,4.1435422440403435E-3,2.3271974624368141E-3,1.1499499642848576E-3,0,0,1.0364655493275698E-3,1.0364655493271258E-3,0,{"$f":"GI645","v":0},{"$f":"GJ645","v":1.8719992394844454E-3},9.2193462326761733E-4,0,0,1.6413074820864626E-3,8.0639264505055763E-4,0,0,1.4085754607120471E-3,6.8983891918561469E-4,0,0,5.7229157448523971E-4,5.7229157448501766E-4,0,0,9.3701377739030534E-4,4.5370890648177564E-4,0,0,6.9814258465550338E-4,3.3411314229669919E-4,0,0,4.5722482976340295E-4,{"$f":"HI645","v":2.1350410124454378E-4},0,0,9.1884836606270781E-5,9.188483660382829E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL645","v":0},0,0,0,0,0,0,0,0,{"$f":"IU645","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J631:J635)","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.3798055492272341,0.90011936165177098,0.41992564148030809,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,{"$f":"SUM(AP631:AP635)","v":-0.36354555302767377},-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,{"$f":"SUM(BV631:BV635)","v":-0.3515534354320029},-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,{"$f":"SUM(DB631:DB635)","v":-0.26527459662985109},-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"SUM(EH631:EH635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,0.53522218057238069,0.78438654599552649,1.0754433565741905,1.4258343333354695,1.7881981526288981,1.7916074115144085,1.7932996267155334,1.7900244396877452,1.7883589492168785,1.7915530283441607,1.7931374109145215,{"$f":"SUM(FN631:FN635)","v":1.7916072491863027},1.7900770874580836,1.7915526841523945,1.7930282808467055,1.7901879047439904,1.7887395421805767,1.7914973186781118,1.7928630816363449,1.7902431800252296,1.7889049061529572,1.7914414621563077,1.7926963904208151,1.795662685166703,1.7998062274107434,1.8021334248731802,1.803283374837465,1.8021900055780267,1.8010966363185879,1.8021331018679154,1.8031695674172425,1.8012114639059147,1.8002034250108032,{"$f":"SUM(GJ631:GJ635)","v":1.8020754242502877},1.8029973588735553,1.8012691939757421,1.8003759439149649,1.8020172513970514,1.8028236440421019,1.8013274576000491,1.8005500076995218,1.8019585831602338,1.8026484220794194,1.8020172087350552,1.8013859953906926,1.8019582869651778,1.8025305785396628,1.8015044428572837,1.8009616120458127,1.801898625823203,1.8023523347296848,1.8015643159614458,1.8011403266355663,1.8018384692202218,1.8021725823625185,1.8016247270339356,1.8013205924338682,1.8017778172636316,{"$f":"SUM(HI631:HI635)","v":1.8019913213648762},1.8018384940497341,1.8016856667345913,1.8017775515711976,1.8018694364078014,0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL631:IL635)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU631:IU635)","v":0}]
[]
[null,null,"Funding: cashflows"]
[null,null,"Actual balance ","AUD M","Target",null,null,null,null,{"$f":"J631","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.3798055492272341,0.90011936165177098,0.41992564148030809,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,{"$f":"AP631","v":-0.36577153052949785},-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"BV631","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,{"$f":"DB631","v":-0.27129269283753854},-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"EH631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,0.53522218057238069,0.78438654599552649,1.0754433565741905,1.4258343333354695,1.7881981526288981,1.7916074115144085,1.7932996267155334,1.7900244396877452,1.7883589492168785,1.7915530283441607,{"$f":"FN631","v":1.7931374109145215},1.7916072491863027,1.7900770874580836,1.7915526841523945,1.7930282808467055,1.7901879047439904,1.7887395421805767,1.7914973186781118,1.7928630816363449,1.7902431800252296,1.7889049061529572,1.7914414621563077,1.7926963904208151,1.795662685166703,1.7998062274107434,1.8021334248731802,1.803283374837465,1.8021900055780267,1.8010966363185879,1.8021331018679154,1.8031695674172425,1.8012114639059147,{"$f":"GJ631","v":1.8002034250108032},1.8020754242502877,1.8029973588735553,1.8012691939757421,1.8003759439149649,1.8020172513970514,1.8028236440421019,1.8013274576000491,1.8005500076995218,1.8019585831602338,1.8026484220794194,1.8020172087350552,1.8013859953906926,1.8019582869651778,1.8025305785396628,1.8015044428572837,1.8009616120458127,1.801898625823203,1.8023523347296848,1.8015643159614458,1.8011403266355663,1.8018384692202218,1.8021725823625185,1.8016247270339356,1.8013205924338682,{"$f":"HI631","v":1.8017778172636316},1.8019913213648762,1.8018384940497341,1.8016856667345913,1.8017775515711976,1.8018694364078014,0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL631","v":0},0,0,0,0,0,0,0,0,{"$f":"IU631","v":0}]
[null,null,{"$f":"QFS!C120","v":"Cash flow available for senior debt DSRA"},"AUD M",null,null,null,null,{"$f":"SUM(J644:IU644)","v":21.734950957077515},{"$f":"QFS!J120","v":0},{"$f":"QFS!K120","v":0},{"$f":"QFS!L120","v":0},{"$f":"QFS!M120","v":0},{"$f":"QFS!N120","v":0},{"$f":"QFS!O120","v":0},{"$f":"QFS!P120","v":0},{"$f":"QFS!Q120","v":0},{"$f":"QFS!R120","v":0},{"$f":"QFS!S120","v":-0.16400000000000148},{"$f":"QFS!T120","v":-0.28262005892821662},{"$f":"QFS!U120","v":-0.48965189342227688},{"$f":"QFS!V120","v":-0.54950142393160206},{"$f":"QFS!W120","v":-0.31899742306735135},{"$f":"QFS!X120","v":0},{"$f":"QFS!Y120","v":0},{"$f":"QFS!Z120","v":0},{"$f":"QFS!AA120","v":0},{"$f":"QFS!AB120","v":-0.31788297001305821},{"$f":"QFS!AC120","v":-0.47968618757546311},{"$f":"QFS!AD120","v":-0.48019372017146289},{"$f":"QFS!AE120","v":-0.43547699168784304},{"$f":"QFS!AF120","v":-0.42583403205517401},{"$f":"QFS!AG120","v":-0.42724720864720989},{"$f":"QFS!AH120","v":-0.42646148450186283},{"$f":"QFS!AI120","v":-0.38253811505464974},{"$f":"QFS!AJ120","v":-0.37214236423726321},{"$f":"QFS!AK120","v":-0.37604662377622644},{"$f":"QFS!AL120","v":-0.37398216968773657},{"$f":"QFS!AM120","v":-0.3719578666136466},{"$f":"QFS!AN120","v":-0.36140292369678773},{"$f":"QFS!AO120","v":-0.36577153052949785},{"$f":"QFS!AP120","v":-0.36354555302767377},{"$f":"QFS!AQ120","v":-0.36131179052568607},{"$f":"QFS!AR120","v":-0.35053695685581188},{"$f":"QFS!AS120","v":-0.35291673981033622},{"$f":"QFS!AT120","v":-0.35290441227756864},{"$f":"QFS!AU120","v":-0.35045827356921988},{"$f":"QFS!AV120","v":-0.33945937878222443},{"$f":"QFS!AW120","v":-0.34467826591517003},{"$f":"QFS!AX120","v":-0.34202510736092429},{"$f":"QFS!AY120","v":-0.33936298974939005},{"$f":"QFS!AZ120","v":-0.32813541102532551},{"$f":"QFS!BA120","v":-0.40005452871196134},{"$f":"QFS!BB120","v":-0.39725306728436804},{"$f":"QFS!BC120","v":-0.39444487827339636},{"$f":"QFS!BD120","v":-0.38471469860550833},{"$f":"QFS!BE120","v":-0.39080864052427},{"$f":"QFS!BF120","v":-0.38772193837259539},{"$f":"QFS!BG120","v":-0.38462571907232534},{"$f":"QFS!BH120","v":-0.37462974767989798},{"$f":"QFS!BI120","v":-0.37788853263969124},{"$f":"QFS!BJ120","v":-0.37787882195165845},{"$f":"QFS!BK120","v":-0.37455623425103834},{"$f":"QFS!BL120","v":-0.36435954091403255},{"$f":"QFS!BM120","v":-0.37580871575120944},{"$f":"QFS!BN120","v":-0.37229208913240674},{"$f":"QFS!BO120","v":-0.36876287942636088},{"$f":"QFS!BP120","v":-0.35836323792230274},{"$f":"QFS!BQ120","v":-0.36578421796123917},{"$f":"QFS!BR120","v":-0.36202513793278612},{"$f":"QFS!BS120","v":-0.35825599593589685},{"$f":"QFS!BT120","v":-0.34764615783965491},{"$f":"QFS!BU120","v":-0.35554665341084857},{"$f":"QFS!BV120","v":-0.3515534354320029},{"$f":"QFS!BW120","v":-0.34754807341210625},{"$f":"QFS!BX120","v":-0.33672616007323475},{"$f":"QFS!BY120","v":-0.34090277194439433},{"$f":"QFS!BZ120","v":-0.34089093573446649},{"$f":"QFS!CA120","v":-0.3366433856363239},{"$f":"QFS!CB120","v":-0.32560498903758317},{"$f":"QFS!CC120","v":-0.33448287603133642},{"$f":"QFS!CD120","v":-0.33000255370730569},{"$f":"QFS!CE120","v":-0.32550890283376777},{"$f":"QFS!CF120","v":-0.31424985538521755},{"$f":"QFS!CG120","v":-0.32362174910506425},{"$f":"QFS!CH120","v":-0.31889128435691483},{"$f":"QFS!CI120","v":-0.31414675821232452},{"$f":"QFS!CJ120","v":-0.30266204844193523},{"$f":"QFS!CK120","v":-0.31254051578069952},{"$f":"QFS!CL120","v":-0.30755520366404976},{"$f":"QFS!CM120","v":-0.30255516366640345},{"$f":"QFS!CN120","v":-0.29083987848304793},{"$f":"QFS!CO120","v":-0.29601990488693142},{"$f":"QFS!CP120","v":-0.29600512058456641},{"$f":"QFS!CQ120","v":-0.29074518979162844},{"$f":"QFS!CR120","v":-0.27879464286912847},{"$f":"QFS!CS120","v":-0.28971723721601961},{"$f":"QFS!CT120","v":-0.28420908319513116},{"$f":"QFS!CU120","v":-0.27868497073809329},{"$f":"QFS!CV120","v":-0.26649453050186167},{"$f":"QFS!CW120","v":-0.27794390495579924},{"$f":"QFS!CX120","v":-0.27216764478413924},{"$f":"QFS!CY120","v":-0.26637481269793717},{"$f":"QFS!CZ120","v":-0.2539396726487102},{"$f":"QFS!DA120","v":-0.27129269283753854},{"$f":"QFS!DB120","v":-0.26527459662985109},{"$f":"QFS!DC120","v":-0.25923633308355931},{"$f":"QFS!DD120","v":-0.2465564691643064},{"$f":"QFS!DE120","v":-0.25278372744817967},{"$f":"QFS!DF120","v":-0.25276141487043324},{"$f":"QFS!DG120","v":-0.24643575622609271},{"$f":"QFS!DH120","v":-0.23349759649872803},{"$f":"QFS!DI120","v":-0.24656945368669936},{"$f":"QFS!DJ120","v":-0.2399812326275772},{"$f":"QFS!DK120","v":-0.23337454475791375},{"$f":"QFS!DL120","v":-0.22017677112634348},{"$f":"QFS!DM120","v":-0.23394049122791172},{"$f":"QFS!DN120","v":-0.19710567709386317},{"$f":"QFS!DO120","v":-0.15576631311618216},{"$f":"QFS!DP120","v":-0.10843090710701686},{"$f":"QFS!DQ120","v":-0.15401680267390938},{"$f":"QFS!DR120","v":-0.13076449466207807},{"$f":"QFS!DS120","v":-0.10753403187900645},{"$f":"QFS!DT120","v":-5.9496928082786282E-2},{"$f":"QFS!DU120","v":-8.3088745502488681E-2},{"$f":"QFS!DV120","v":-8.2910423575886072E-2},{"$f":"QFS!DW120","v":-5.87551880933469E-2},{"$f":"QFS!DX120","v":-9.7579777520876432E-3},{"$f":"QFS!DY120","v":-5.9270772148863449E-2},{"$f":"QFS!DZ120","v":-3.4225954808892567E-2},{"$f":"QFS!EA120","v":-9.1302598665030654E-3},{"$f":"QFS!EB120","v":0},{"$f":"QFS!EC120","v":0},{"$f":"QFS!ED120","v":0},{"$f":"QFS!EE120","v":0},{"$f":"QFS!EF120","v":0},{"$f":"QFS!EG120","v":0},{"$f":"QFS!EH120","v":0},{"$f":"QFS!EI120","v":0},{"$f":"QFS!EJ120","v":0},{"$f":"QFS!EK120","v":0},{"$f":"QFS!EL120","v":0},{"$f":"QFS!EM120","v":0},{"$f":"QFS!EN120","v":0},{"$f":"QFS!EO120","v":0},{"$f":"QFS!EP120","v":0},{"$f":"QFS!EQ120","v":0},{"$f":"QFS!ER120","v":0},{"$f":"QFS!ES120","v":0},{"$f":"QFS!ET120","v":0},{"$f":"QFS!EU120","v":0},{"$f":"QFS!EV120","v":0},{"$f":"QFS!EW120","v":0},{"$f":"QFS!EX120","v":0},{"$f":"QFS!EY120","v":0},{"$f":"QFS!EZ120","v":0},{"$f":"QFS!FA120","v":0},{"$f":"QFS!FB120","v":0.19685293186523367},{"$f":"QFS!FC120","v":0.33836924870714702},{"$f":"QFS!FD120","v":0.24916436542314579},{"$f":"QFS!FE120","v":0.29105681057866395},{"$f":"QFS!FF120","v":0.35039097676127895},{"$f":"QFS!FG120","v":0.40160951492031871},{"$f":"QFS!FH120","v":0.31063620213190146},{"$f":"QFS!FI120","v":0.35261740952082599},{"$f":"QFS!FJ120","v":0.41153889602689675},{"$f":"QFS!FK120","v":0.4627515297487641},{"$f":"QFS!FL120","v":0.36861148726056914},{"$f":"QFS!FM120","v":0.41156616559647352},{"$f":"QFS!FN120","v":0.46282708864769884},{"$f":"QFS!FO120","v":0.52370823626432217},{"$f":"QFS!FP120","v":0.47158949735706346},{"$f":"QFS!FQ120","v":0.47162582708897638},{"$f":"QFS!FR120","v":0.53187024362272528},{"$f":"QFS!FS120","v":0.58582295691247377},{"$f":"QFS!FT120","v":0.48799739398046205},{"$f":"QFS!FU120","v":0.53295453796584114},{"$f":"QFS!FV120","v":0.59388293180184948},{"$f":"QFS!FW120","v":0.64924476133308417},{"$f":"QFS!FX120","v":0.54952217077715726},{"$f":"QFS!FY120","v":0.59550896320266022},{"$f":"QFS!FZ120","v":0.64031387720847155},{"$f":"QFS!GA120","v":0.69700575997982062},{"$f":"QFS!GB120","v":0.58987773826231726},{"$f":"QFS!GC120","v":0.63690985105027276},{"$f":"QFS!GD120","v":0.69177965701062982},{"$f":"QFS!GE120","v":0.75768590653196999},{"$f":"QFS!GF120","v":0.70188859874705278},{"$f":"QFS!GG120","v":0.70192147852444076},{"$f":"QFS!GH120","v":0.7653570521015135},{"$f":"QFS!GI120","v":0.82492562132266345},{"$f":"QFS!GJ120","v":0.71911378975029883},{"$f":"QFS!GK120","v":0.76830501857563271},{"$f":"QFS!GL120","v":0.83248065897983148},{"$f":"QFS!GM120","v":0.89357247698393449},{"$f":"QFS!GN120","v":0.78571391508790556},{"$f":"QFS!GO120","v":0.836015401643039},{"$f":"QFS!GP120","v":0.90094786644929681},{"$f":"QFS!GQ120","v":0.96359173660491515},{"$f":"QFS!GR120","v":0.85364634680291396},{"$f":"QFS!GS120","v":0.90507895926530291},{"$f":"QFS!GT120","v":0.96364875367823677},{"$f":"QFS!GU120","v":1.0349950037277695},{"$f":"QFS!GV120","v":0.9754203449184804},{"$f":"QFS!GW120","v":0.97544884957960187},{"$f":"QFS!GX120","v":1.0419469023491339},{"$f":"QFS!GY120","v":1.1077835669846916},{"$f":"QFS!GZ120","v":0.99354120799654089},{"$f":"QFS!HA120","v":1.0473006825086402},{"$f":"QFS!HB120","v":1.1146082722295212},{"$f":"QFS!HC120","v":1.182086802250776},{"$f":"QFS!HD120","v":1.0656326289110405},{"$f":"QFS!HE120","v":1.1205885612768651},{"$f":"QFS!HF120","v":1.1887239916988277},{"$f":"QFS!HG120","v":1.2578754515960617},{"$f":"QFS!HH120","v":1.1391661688859775},{"$f":"QFS!HI120","v":1.1953411545064219},{"$f":"QFS!HJ120","v":1.257922543800704},{"$f":"QFS!HK120","v":1.3351570244629907},{"$f":"QFS!HL120","v":1.271486903798849},{"$f":"QFS!HM120","v":1.27151081594856},{"$f":"QFS!HN120","v":3.0591836196163547},{"$f":"QFS!HO120","v":3.1280399604199984},{"$f":"QFS!HP120","v":0},{"$f":"QFS!HQ120","v":0},{"$f":"QFS!HR120","v":0},{"$f":"QFS!HS120","v":0},{"$f":"QFS!HT120","v":0},{"$f":"QFS!HU120","v":0},{"$f":"QFS!HV120","v":0},{"$f":"QFS!HW120","v":0},{"$f":"QFS!HX120","v":0},{"$f":"QFS!HY120","v":0},{"$f":"QFS!HZ120","v":0},{"$f":"QFS!IA120","v":0},{"$f":"QFS!IB120","v":0},{"$f":"QFS!IC120","v":0},{"$f":"QFS!ID120","v":0},{"$f":"QFS!IE120","v":0},{"$f":"QFS!IF120","v":0},{"$f":"QFS!IG120","v":0},{"$f":"QFS!IH120","v":0},{"$f":"QFS!II120","v":0},{"$f":"QFS!IJ120","v":0},{"$f":"QFS!IK120","v":0},{"$f":"QFS!IL120","v":0},{"$f":"QFS!IM120","v":0},{"$f":"QFS!IN120","v":0},{"$f":"QFS!IO120","v":0},{"$f":"QFS!IP120","v":0},{"$f":"QFS!IQ120","v":0},{"$f":"QFS!IR120","v":0},{"$f":"QFS!IS120","v":0},{"$f":"QFS!IT120","v":0},{"$f":"QFS!IU120","v":0}]
[null,null,"Funding from cash flow","AUD M",null,null,null,null,{"$f":"SUM(J645:IU645)","v":-31.226943782871757},{"$f":"MIN(J643,J644)","v":0},{"$f":"MIN(K643,K644)","v":0},0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,-0.31899742306735135,0,0,0,0,-0.31788297001305821,-0.47968618757546311,{"$f":"MIN(AD643,AD644)","v":-0.48019372017146289},{"$f":"MIN(AE643,AE644)","v":-0.43547699168784304},-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,{"$f":"MIN(CQ643,CQ644)","v":-0.29074518979162844},-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,{"$f":"MIN(FC643,FC644)","v":0.33836924870714702},0.24916436542314579,0.29105681057866395,0.35039097676127895,0.36236381929342865,3.4092588855103578E-3,1.6922152011249469E-3,0,0,3.1940791272822011E-3,1.5843825703607539E-3,0,0,1.4755966943109655E-3,1.4755966943109655E-3,0,0,2.7577764975350583E-3,1.3657629582330966E-3,0,0,2.5365560033505652E-3,1.254928264507349E-3,2.966294745887943E-3,4.1435422440403435E-3,2.3271974624368141E-3,1.1499499642848576E-3,0,0,1.0364655493275698E-3,1.0364655493271258E-3,0,0,{"$f":"MIN(GJ643,GJ644)","v":1.8719992394844454E-3},9.2193462326761733E-4,0,0,1.6413074820864626E-3,8.0639264505055763E-4,0,0,1.4085754607120471E-3,6.8983891918561469E-4,0,0,5.7229157448523971E-4,5.7229157448501766E-4,0,0,9.3701377739030534E-4,4.5370890648177564E-4,0,0,6.9814258465550338E-4,3.3411314229669919E-4,0,0,4.5722482976340295E-4,{"$f":"MIN(HI643,HI644)","v":2.1350410124454378E-4},0,0,9.1884836606270781E-5,9.188483660382829E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IL643,IL644)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(IU643,IU644)","v":0}]
[null,null,"Debt service ","AUD M",null,null,null,null,{"$f":"SUM(J649:IU649)","v":-178.85572033766775},{"$f":"-J627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0050218696912656,-1.0116640726163781,-0.97175094618805835,-0.97175094618805824,-0.96579716796363224,-0.96579716796363246,-0.92684105358656865,-0.92684105358656887,-0.91634664223476259,-0.92156607361390996,-0.88362992499794568,-0.88362992499794557,-0.87446284496712423,-0.87902134419052347,-0.88357323239629737,-0.88357323239629726,-0.87455701334766689,-0.87904003173597267,{"$f":"-AP627","v":-0.88351588679037862},-0.88351588679037851,-0.87907823174114508,-0.87907823174114497,-0.88347727290806244,-0.88347727290806244,-0.87476783562409122,-0.87909736247307857,-0.88341860950062989,-0.88341860950062967,-0.87486530702895704,-0.87911671647703249,-0.88335928268772024,-0.88335928268772013,-0.87496389109374906,-0.87913629498304147,-0.88329928912826949,-0.88329928912826927,-0.87917627545073684,-0.87917627545073684,-0.88325889548588943,-0.8832588954858891,-0.87956042836186821,-0.88359228856536698,-0.8876135450416569,-0.88761354504165713,-0.87966289829230981,-0.88361264951866092,-0.88755122033535727,-0.88755122033535738,-0.87976651010160001,-0.88363324084087225,{"$f":"-BV627","v":-0.88748821274736389},-0.88748821274736378,-0.88367524761261407,-0.8836752476126144,-0.88744579358827702,-0.88744579358827735,-0.8799982777064671,-0.88369630354809381,-0.88738140967742563,-0.88738140967742574,-0.88010535128106226,-0.88371759318346965,-0.88731633399299548,-0.88731633399299537,-0.88021358878919598,-0.88373911758119561,-0.88725056371926403,-0.88725056371926403,-0.88378298506520325,-0.88378298506520325,-0.88720628903098109,-0.88720628903098098,-0.8804556005121843,-0.88380498262983909,-0.8871391197461197,-0.88713911974611948,-0.88056736361892174,-0.88382721800596986,-0.88707124785239022,-0.88707124785239033,-0.88596439284882433,-0.8891527903115235,{"$f":"-DB627","v":-0.89232468685964073},-0.8923246868596405,-0.88919882443259524,-0.88919882443259535,-0.89227825083190371,-0.89227825083190404,-0.88621834244309738,-0.88922191726016431,-0.89220783453063313,-0.8922078345306329,-0.88633557306324962,-0.88924525306061486,-0.89213670174009385,-0.89213670174009385,-0.88645401362826426,-0.88926883270019919,-0.89206485025010018,-0.89206485025010041,-0.88931679864498947,-0.88931679864498958,-0.8920164928465496,-0.8920164928465496,-0.88671861289464204,-0.88934086910636689,-0.89194319566862967,-0.89194319566862967,-0.88684071210269177,-0.88936518584846325,-0.8918691736403106,-0.89186917364031082,-0.88696403786177358,-0.88938974962716622,{"$f":"-EH627","v":-0.89179442488729932},-0.89179442488729932,-0.8894396724372996,-0.88943967243729982,-0.89174412394974056,-0.89174412394974056,-0.89256286993898482,-0.89480152154926496,-0.89701792180447626,-0.89701792180447615,-0.89269066353178994,-0.89482698326091192,-0.89694051867677183,-0.89694051867677183,-0.89281970565152569,-0.89485269625105857,-0.89686237777652367,-0.89686237777652356,-0.89490490885933505,-0.89490490885933538,-0.89680980125583942,-0.8968098012558392,-0.89310774358009726,-0.89493112698862642,-0.89673017823378554,-0.89673017823378554,-0.89324055447225625,-0.89495759815664189,-0.89664981335776661,-0.89664981335776672,-0.89337462632997855,-0.89498432288689989,{"$f":"-FN627","v":-0.89656870545726086},-0.89656870545726064,-0.8950385437290419,-0.89503854372904179,-0.89651414042335265,-0.89651414042335298,-0.89367376432063739,-0.89506577785993935,-0.89643154081817245,-0.89643154081817256,-0.89381163920705708,-0.89509326694590019,-0.89634819521040754,-0.89634819521040743,-0.8993144899562957,-0.90049173745444777,-0.90164168741873252,-0.90164168741873263,-0.90054831815929404,-0.90054831815929393,-0.90158478370862138,-0.90158478370862127,{"$f":"-GJ627","v":-0.89962668019729342},-0.90057674481350969,-0.90149867943677786,-0.90149867943677753,-0.89977051453896473,-0.90060542937600019,-0.90141182202105108,-0.90141182202105097,-0.89991563557899801,-0.90063437212052377,-0.90132421103971017,-0.90132421103970939,-0.90069299769534594,-0.90069299769534661,-0.90126528926983118,-0.90126528926983152,-0.9002391535874521,-0.90072245845836063,-0.9011761673648423,-0.90117616736484241,-0.90038814859660343,-0.90075217803896301,-0.90108629118125871,-0.90108629118125982,-0.90053843585267579,{"$f":"-HI627","v":-0.90078215658119243},-0.90099566068243919,-0.90099566068243697,-0.90084283336729698,-0.90084283336729432,-0.90093471820390336,-0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL627","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU627","v":0}]
[null,null,"Shortfall: debt service ","AUD M",null,null,null,null,{"$f":"SUM(J650:IU650)","v":1.8047707993494484},{"$f":"MAX(0,J649-J648)","v":0},{"$f":"MAX(0,K649-K648)","v":0},0,0,0,0,0,0,0,0.16400000000000148,0.28262005892821662,0.48965189342227688,0.54950142393160206,0.31899742306735135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW649-BW648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,EI649-EI648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,GJ649-GJ648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,HI649-HI648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,IL649-IL648)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(0,IU649-IU648)","v":0}]
[]
[null,null,"Release : excess cash"]
[null,null,"Actual balance ","AUD M",null,null,null,null,null,{"$f":"J631","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.6976885192402924,1.3798055492272341,0.90011936165177098,0.41992564148030809,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,{"$f":"AP631","v":-0.36577153052949785},-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"BV631","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,{"$f":"DB631","v":-0.27129269283753854},-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"EH631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19685293186523367,0.53522218057238069,0.78438654599552649,1.0754433565741905,1.4258343333354695,1.7881981526288981,1.7916074115144085,1.7932996267155334,1.7900244396877452,1.7883589492168785,1.7915530283441607,{"$f":"FN631","v":1.7931374109145215},1.7916072491863027,1.7900770874580836,1.7915526841523945,1.7930282808467055,1.7901879047439904,1.7887395421805767,1.7914973186781118,1.7928630816363449,1.7902431800252296,1.7889049061529572,1.7914414621563077,1.7926963904208151,1.795662685166703,1.7998062274107434,1.8021334248731802,1.803283374837465,1.8021900055780267,1.8010966363185879,1.8021331018679154,1.8031695674172425,1.8012114639059147,{"$f":"GJ631","v":1.8002034250108032},1.8020754242502877,1.8029973588735553,1.8012691939757421,1.8003759439149649,1.8020172513970514,1.8028236440421019,1.8013274576000491,1.8005500076995218,1.8019585831602338,1.8026484220794194,1.8020172087350552,1.8013859953906926,1.8019582869651778,1.8025305785396628,1.8015044428572837,1.8009616120458127,1.801898625823203,1.8023523347296848,1.8015643159614458,1.8011403266355663,1.8018384692202218,1.8021725823625185,1.8016247270339356,1.8013205924338682,{"$f":"HI631","v":1.8017778172636316},1.8019913213648762,1.8018384940497341,1.8016856667345913,1.8017775515711976,1.8018694364078014,0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL631","v":0},0,0,0,0,0,0,0,0,{"$f":"IU631","v":0}]
[null,null,"Release: debt service ","AUD M",null,null,null,null,null,{"$f":"J652","v":0},{"$f":"K652","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,{"$f":"BW652","v":-0.3515534354320029},-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"EI652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL652","v":0},0,0,0,0,0,0,0,0,{"$f":"IU652","v":0}]
[]
[null,"Subordinated Debt"]
[null,null,"Remaining period","Num",null,null,null,null,null,{"$f":"SUM(J97:$IU97)*J97","v":0},{"$f":"SUM(K97:$IU97)*K97","v":0},{"$f":"SUM(L97:$IU97)*L97","v":0},{"$f":"SUM(M97:$IU97)*M97","v":0},{"$f":"SUM(N97:$IU97)*N97","v":0},{"$f":"SUM(O97:$IU97)*O97","v":0},{"$f":"SUM(P97:$IU97)*P97","v":0},{"$f":"SUM(Q97:$IU97)*Q97","v":0},{"$f":"SUM(R97:$IU97)*R97","v":0},{"$f":"SUM(S97:$IU97)*S97","v":0},{"$f":"SUM(T97:$IU97)*T97","v":0},{"$f":"SUM(U97:$IU97)*U97","v":0},{"$f":"SUM(V97:$IU97)*V97","v":0},{"$f":"SUM(W97:$IU97)*W97","v":0},{"$f":"SUM(X97:$IU97)*X97","v":0},{"$f":"SUM(Y97:$IU97)*Y97","v":0},{"$f":"SUM(Z97:$IU97)*Z97","v":0},{"$f":"SUM(AA97:$IU97)*AA97","v":0},{"$f":"SUM(AB97:$IU97)*AB97","v":0},{"$f":"SUM(AC97:$IU97)*AC97","v":0},{"$f":"SUM(AD97:$IU97)*AD97","v":0},{"$f":"SUM(AE97:$IU97)*AE97","v":0},{"$f":"SUM(AF97:$IU97)*AF97","v":0},{"$f":"SUM(AG97:$IU97)*AG97","v":0},{"$f":"SUM(AH97:$IU97)*AH97","v":0},{"$f":"SUM(AI97:$IU97)*AI97","v":0},{"$f":"SUM(AJ97:$IU97)*AJ97","v":0},{"$f":"SUM(AK97:$IU97)*AK97","v":0},{"$f":"SUM(AL97:$IU97)*AL97","v":0},{"$f":"SUM(AM97:$IU97)*AM97","v":0},{"$f":"SUM(AN97:$IU97)*AN97","v":0},{"$f":"SUM(AO97:$IU97)*AO97","v":0},{"$f":"SUM(AP97:$IU97)*AP97","v":0},{"$f":"SUM(AQ97:$IU97)*AQ97","v":0},{"$f":"SUM(AR97:$IU97)*AR97","v":0},{"$f":"SUM(AS97:$IU97)*AS97","v":0},{"$f":"SUM(AT97:$IU97)*AT97","v":0},{"$f":"SUM(AU97:$IU97)*AU97","v":0},{"$f":"SUM(AV97:$IU97)*AV97","v":0},{"$f":"SUM(AW97:$IU97)*AW97","v":0},{"$f":"SUM(AX97:$IU97)*AX97","v":0},{"$f":"SUM(AY97:$IU97)*AY97","v":0},{"$f":"SUM(AZ97:$IU97)*AZ97","v":0},{"$f":"SUM(BA97:$IU97)*BA97","v":0},{"$f":"SUM(BB97:$IU97)*BB97","v":0},{"$f":"SUM(BC97:$IU97)*BC97","v":0},{"$f":"SUM(BD97:$IU97)*BD97","v":0},{"$f":"SUM(BE97:$IU97)*BE97","v":0},{"$f":"SUM(BF97:$IU97)*BF97","v":0},{"$f":"SUM(BG97:$IU97)*BG97","v":0},{"$f":"SUM(BH97:$IU97)*BH97","v":0},{"$f":"SUM(BI97:$IU97)*BI97","v":0},{"$f":"SUM(BJ97:$IU97)*BJ97","v":0},{"$f":"SUM(BK97:$IU97)*BK97","v":0},{"$f":"SUM(BL97:$IU97)*BL97","v":0},{"$f":"SUM(BM97:$IU97)*BM97","v":0},{"$f":"SUM(BN97:$IU97)*BN97","v":0},{"$f":"SUM(BO97:$IU97)*BO97","v":0},{"$f":"SUM(BP97:$IU97)*BP97","v":0},{"$f":"SUM(BQ97:$IU97)*BQ97","v":0},{"$f":"SUM(BR97:$IU97)*BR97","v":0},{"$f":"SUM(BS97:$IU97)*BS97","v":0},{"$f":"SUM(BT97:$IU97)*BT97","v":0},{"$f":"SUM(BU97:$IU97)*BU97","v":0},{"$f":"SUM(BV97:$IU97)*BV97","v":0},{"$f":"SUM(BW97:$IU97)*BW97","v":0},{"$f":"SUM(BX97:$IU97)*BX97","v":0},{"$f":"SUM(BY97:$IU97)*BY97","v":0},{"$f":"SUM(BZ97:$IU97)*BZ97","v":0},{"$f":"SUM(CA97:$IU97)*CA97","v":0},{"$f":"SUM(CB97:$IU97)*CB97","v":0},{"$f":"SUM(CC97:$IU97)*CC97","v":0},{"$f":"SUM(CD97:$IU97)*CD97","v":0},{"$f":"SUM(CE97:$IU97)*CE97","v":0},{"$f":"SUM(CF97:$IU97)*CF97","v":0},{"$f":"SUM(CG97:$IU97)*CG97","v":0},{"$f":"SUM(CH97:$IU97)*CH97","v":0},{"$f":"SUM(CI97:$IU97)*CI97","v":0},{"$f":"SUM(CJ97:$IU97)*CJ97","v":0},{"$f":"SUM(CK97:$IU97)*CK97","v":0},{"$f":"SUM(CL97:$IU97)*CL97","v":0},{"$f":"SUM(CM97:$IU97)*CM97","v":0},{"$f":"SUM(CN97:$IU97)*CN97","v":0},{"$f":"SUM(CO97:$IU97)*CO97","v":0},{"$f":"SUM(CP97:$IU97)*CP97","v":0},{"$f":"SUM(CQ97:$IU97)*CQ97","v":0},{"$f":"SUM(CR97:$IU97)*CR97","v":0},{"$f":"SUM(CS97:$IU97)*CS97","v":0},{"$f":"SUM(CT97:$IU97)*CT97","v":0},{"$f":"SUM(CU97:$IU97)*CU97","v":0},{"$f":"SUM(CV97:$IU97)*CV97","v":0},{"$f":"SUM(CW97:$IU97)*CW97","v":0},{"$f":"SUM(CX97:$IU97)*CX97","v":0},{"$f":"SUM(CY97:$IU97)*CY97","v":0},{"$f":"SUM(CZ97:$IU97)*CZ97","v":0},{"$f":"SUM(DA97:$IU97)*DA97","v":0},{"$f":"SUM(DB97:$IU97)*DB97","v":0},{"$f":"SUM(DC97:$IU97)*DC97","v":0},{"$f":"SUM(DD97:$IU97)*DD97","v":0},{"$f":"SUM(DE97:$IU97)*DE97","v":0},{"$f":"SUM(DF97:$IU97)*DF97","v":0},{"$f":"SUM(DG97:$IU97)*DG97","v":0},{"$f":"SUM(DH97:$IU97)*DH97","v":0},{"$f":"SUM(DI97:$IU97)*DI97","v":0},{"$f":"SUM(DJ97:$IU97)*DJ97","v":0},{"$f":"SUM(DK97:$IU97)*DK97","v":0},{"$f":"SUM(DL97:$IU97)*DL97","v":0},{"$f":"SUM(DM97:$IU97)*DM97","v":0},{"$f":"SUM(DN97:$IU97)*DN97","v":0},{"$f":"SUM(DO97:$IU97)*DO97","v":0},{"$f":"SUM(DP97:$IU97)*DP97","v":0},{"$f":"SUM(DQ97:$IU97)*DQ97","v":0},{"$f":"SUM(DR97:$IU97)*DR97","v":0},{"$f":"SUM(DS97:$IU97)*DS97","v":0},{"$f":"SUM(DT97:$IU97)*DT97","v":0},{"$f":"SUM(DU97:$IU97)*DU97","v":0},{"$f":"SUM(DV97:$IU97)*DV97","v":0},{"$f":"SUM(DW97:$IU97)*DW97","v":0},{"$f":"SUM(DX97:$IU97)*DX97","v":0},{"$f":"SUM(DY97:$IU97)*DY97","v":0},{"$f":"SUM(DZ97:$IU97)*DZ97","v":0},{"$f":"SUM(EA97:$IU97)*EA97","v":0},{"$f":"SUM(EB97:$IU97)*EB97","v":0},{"$f":"SUM(EC97:$IU97)*EC97","v":0},{"$f":"SUM(ED97:$IU97)*ED97","v":0},{"$f":"SUM(EE97:$IU97)*EE97","v":0},{"$f":"SUM(EF97:$IU97)*EF97","v":0},{"$f":"SUM(EG97:$IU97)*EG97","v":0},{"$f":"SUM(EH97:$IU97)*EH97","v":0},{"$f":"SUM(EI97:$IU97)*EI97","v":0},{"$f":"SUM(EJ97:$IU97)*EJ97","v":0},{"$f":"SUM(EK97:$IU97)*EK97","v":0},{"$f":"SUM(EL97:$IU97)*EL97","v":0},{"$f":"SUM(EM97:$IU97)*EM97","v":0},{"$f":"SUM(EN97:$IU97)*EN97","v":0},{"$f":"SUM(EO97:$IU97)*EO97","v":0},{"$f":"SUM(EP97:$IU97)*EP97","v":0},{"$f":"SUM(EQ97:$IU97)*EQ97","v":0},{"$f":"SUM(ER97:$IU97)*ER97","v":0},{"$f":"SUM(ES97:$IU97)*ES97","v":0},{"$f":"SUM(ET97:$IU97)*ET97","v":0},{"$f":"SUM(EU97:$IU97)*EU97","v":0},{"$f":"SUM(EV97:$IU97)*EV97","v":0},{"$f":"SUM(EW97:$IU97)*EW97","v":0},{"$f":"SUM(EX97:$IU97)*EX97","v":0},{"$f":"SUM(EY97:$IU97)*EY97","v":0},{"$f":"SUM(EZ97:$IU97)*EZ97","v":0},{"$f":"SUM(FA97:$IU97)*FA97","v":0},{"$f":"SUM(FB97:$IU97)*FB97","v":0},{"$f":"SUM(FC97:$IU97)*FC97","v":0},{"$f":"SUM(FD97:$IU97)*FD97","v":0},{"$f":"SUM(FE97:$IU97)*FE97","v":0},{"$f":"SUM(FF97:$IU97)*FF97","v":0},{"$f":"SUM(FG97:$IU97)*FG97","v":0},{"$f":"SUM(FH97:$IU97)*FH97","v":0},{"$f":"SUM(FI97:$IU97)*FI97","v":0},{"$f":"SUM(FJ97:$IU97)*FJ97","v":0},{"$f":"SUM(FK97:$IU97)*FK97","v":0},{"$f":"SUM(FL97:$IU97)*FL97","v":0},{"$f":"SUM(FM97:$IU97)*FM97","v":0},{"$f":"SUM(FN97:$IU97)*FN97","v":0},{"$f":"SUM(FO97:$IU97)*FO97","v":0},{"$f":"SUM(FP97:$IU97)*FP97","v":0},{"$f":"SUM(FQ97:$IU97)*FQ97","v":0},{"$f":"SUM(FR97:$IU97)*FR97","v":0},{"$f":"SUM(FS97:$IU97)*FS97","v":0},{"$f":"SUM(FT97:$IU97)*FT97","v":0},{"$f":"SUM(FU97:$IU97)*FU97","v":0},{"$f":"SUM(FV97:$IU97)*FV97","v":0},{"$f":"SUM(FW97:$IU97)*FW97","v":0},{"$f":"SUM(FX97:$IU97)*FX97","v":0},{"$f":"SUM(FY97:$IU97)*FY97","v":0},{"$f":"SUM(FZ97:$IU97)*FZ97","v":0},{"$f":"SUM(GA97:$IU97)*GA97","v":0},{"$f":"SUM(GB97:$IU97)*GB97","v":0},{"$f":"SUM(GC97:$IU97)*GC97","v":0},{"$f":"SUM(GD97:$IU97)*GD97","v":0},{"$f":"SUM(GE97:$IU97)*GE97","v":0},{"$f":"SUM(GF97:$IU97)*GF97","v":0},{"$f":"SUM(GG97:$IU97)*GG97","v":0},{"$f":"SUM(GH97:$IU97)*GH97","v":0},{"$f":"SUM(GI97:$IU97)*GI97","v":0},{"$f":"SUM(GJ97:$IU97)*GJ97","v":0},{"$f":"SUM(GK97:$IU97)*GK97","v":0},{"$f":"SUM(GL97:$IU97)*GL97","v":0},{"$f":"SUM(GM97:$IU97)*GM97","v":0},{"$f":"SUM(GN97:$IU97)*GN97","v":0},{"$f":"SUM(GO97:$IU97)*GO97","v":0},{"$f":"SUM(GP97:$IU97)*GP97","v":0},{"$f":"SUM(GQ97:$IU97)*GQ97","v":0},{"$f":"SUM(GR97:$IU97)*GR97","v":0},{"$f":"SUM(GS97:$IU97)*GS97","v":0},{"$f":"SUM(GT97:$IU97)*GT97","v":0},{"$f":"SUM(GU97:$IU97)*GU97","v":0},{"$f":"SUM(GV97:$IU97)*GV97","v":0},{"$f":"SUM(GW97:$IU97)*GW97","v":0},{"$f":"SUM(GX97:$IU97)*GX97","v":0},{"$f":"SUM(GY97:$IU97)*GY97","v":0},{"$f":"SUM(GZ97:$IU97)*GZ97","v":0},{"$f":"SUM(HA97:$IU97)*HA97","v":0},{"$f":"SUM(HB97:$IU97)*HB97","v":0},{"$f":"SUM(HC97:$IU97)*HC97","v":0},{"$f":"SUM(HD97:$IU97)*HD97","v":0},{"$f":"SUM(HE97:$IU97)*HE97","v":0},{"$f":"SUM(HF97:$IU97)*HF97","v":0},{"$f":"SUM(HG97:$IU97)*HG97","v":0},{"$f":"SUM(HH97:$IU97)*HH97","v":0},{"$f":"SUM(HI97:$IU97)*HI97","v":0},{"$f":"SUM(HJ97:$IU97)*HJ97","v":0},{"$f":"SUM(HK97:$IU97)*HK97","v":0},{"$f":"SUM(HL97:$IU97)*HL97","v":0},{"$f":"SUM(HM97:$IU97)*HM97","v":0},{"$f":"SUM(HN97:$IU97)*HN97","v":0},{"$f":"SUM(HO97:$IU97)*HO97","v":0},{"$f":"SUM(HP97:$IU97)*HP97","v":0},{"$f":"SUM(HQ97:$IU97)*HQ97","v":0},{"$f":"SUM(HR97:$IU97)*HR97","v":0},{"$f":"SUM(HS97:$IU97)*HS97","v":0},{"$f":"SUM(HT97:$IU97)*HT97","v":0},{"$f":"SUM(HU97:$IU97)*HU97","v":0},{"$f":"SUM(HV97:$IU97)*HV97","v":0},{"$f":"SUM(HW97:$IU97)*HW97","v":0},{"$f":"SUM(HX97:$IU97)*HX97","v":0},{"$f":"SUM(HY97:$IU97)*HY97","v":0},{"$f":"SUM(HZ97:$IU97)*HZ97","v":0},{"$f":"SUM(IA97:$IU97)*IA97","v":0},{"$f":"SUM(IB97:$IU97)*IB97","v":0},{"$f":"SUM(IC97:$IU97)*IC97","v":0},{"$f":"SUM(ID97:$IU97)*ID97","v":0},{"$f":"SUM(IE97:$IU97)*IE97","v":0},{"$f":"SUM(IF97:$IU97)*IF97","v":0},{"$f":"SUM(IG97:$IU97)*IG97","v":0},{"$f":"SUM(IH97:$IU97)*IH97","v":0},{"$f":"SUM(II97:$IU97)*II97","v":0},{"$f":"SUM(IJ97:$IU97)*IJ97","v":0},{"$f":"SUM(IK97:$IU97)*IK97","v":0},{"$f":"SUM(IL97:$IU97)*IL97","v":0},{"$f":"SUM(IM97:$IU97)*IM97","v":0},{"$f":"SUM(IN97:$IU97)*IN97","v":0},{"$f":"SUM(IO97:$IU97)*IO97","v":0},{"$f":"SUM(IP97:$IU97)*IP97","v":0},{"$f":"SUM(IQ97:$IU97)*IQ97","v":0},{"$f":"SUM(IR97:$IU97)*IR97","v":0},{"$f":"SUM(IS97:$IU97)*IS97","v":0},{"$f":"SUM(IT97:$IU97)*IT97","v":0},{"$f":"SUM(IU97:$IU97)*IU97","v":0}]
[null,null,"Refi flags",null,"Include?","Date","Fee","Margin"]
[null,null,"Refi 3","[1,0]",{"$f":"Inputs!G524","v":1},{"$f":"Inputs!H524","v":"2052-12-31"},{"$f":"Inputs!I524","v":6.0000000000000001E-3},{"$f":"Inputs!J524","v":1.2E-2},null,{"$f":"IF($F670=J$6,1,0)*$E670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi 4","[1,0]",{"$f":"Inputs!G525","v":1},{"$f":"Inputs!H525","v":"2062-12-31"},{"$f":"Inputs!I525","v":6.0000000000000001E-3},{"$f":"Inputs!J525","v":0.01},null,{"$f":"IF($F671=J$6,1,0)*$E671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F671=BV$6,1,0)*$E671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F671=EH$6,1,0)*$E671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refi period no for margin ","Num#",null,null,null,null,null,{"$f":"SUM($I673:I673)*J$92","v":0},{"$f":"SUM($I673:J673)*K$92","v":0},{"$f":"SUM($I673:K673)*L$92","v":0},{"$f":"SUM($I673:L673)*M$92","v":0},{"$f":"SUM($I673:M673)*N$92","v":0},{"$f":"SUM($I673:N673)*O$92","v":0},{"$f":"SUM($I673:O673)*P$92","v":0},{"$f":"SUM($I673:P673)*Q$92","v":0},{"$f":"SUM($I673:Q673)*R$92","v":0},{"$f":"SUM($I673:R673)*S$92","v":0},{"$f":"SUM($I673:S673)*T$92","v":0},{"$f":"SUM($I673:T673)*U$92","v":0},{"$f":"SUM($I673:U673)*V$92","v":0},{"$f":"SUM($I673:V673)*W$92","v":0},{"$f":"SUM($I673:W673)*X$92","v":0},{"$f":"SUM($I673:X673)*Y$92","v":0},{"$f":"SUM($I673:Y673)*Z$92","v":0},{"$f":"SUM($I673:Z673)*AA$92","v":0},{"$f":"SUM($I673:AA673)*AB$92","v":0},{"$f":"SUM($I673:AB673)*AC$92","v":0},{"$f":"SUM($I673:AC673)*AD$92","v":0},{"$f":"SUM($I673:AD673)*AE$92","v":0},{"$f":"SUM($I673:AE673)*AF$92","v":0},{"$f":"SUM($I673:AF673)*AG$92","v":0},{"$f":"SUM($I673:AG673)*AH$92","v":0},{"$f":"SUM($I673:AH673)*AI$92","v":0},{"$f":"SUM($I673:AI673)*AJ$92","v":0},{"$f":"SUM($I673:AJ673)*AK$92","v":0},{"$f":"SUM($I673:AK673)*AL$92","v":0},{"$f":"SUM($I673:AL673)*AM$92","v":0},{"$f":"SUM($I673:AM673)*AN$92","v":0},{"$f":"SUM($I673:AN673)*AO$92","v":0},{"$f":"SUM($I673:AO673)*AP$92","v":0},{"$f":"SUM($I673:AP673)*AQ$92","v":0},{"$f":"SUM($I673:AQ673)*AR$92","v":0},{"$f":"SUM($I673:AR673)*AS$92","v":0},{"$f":"SUM($I673:AS673)*AT$92","v":0},{"$f":"SUM($I673:AT673)*AU$92","v":0},{"$f":"SUM($I673:AU673)*AV$92","v":0},{"$f":"SUM($I673:AV673)*AW$92","v":0},{"$f":"SUM($I673:AW673)*AX$92","v":0},{"$f":"SUM($I673:AX673)*AY$92","v":0},{"$f":"SUM($I673:AY673)*AZ$92","v":0},{"$f":"SUM($I673:AZ673)*BA$92","v":0},{"$f":"SUM($I673:BA673)*BB$92","v":0},{"$f":"SUM($I673:BB673)*BC$92","v":0},{"$f":"SUM($I673:BC673)*BD$92","v":0},{"$f":"SUM($I673:BD673)*BE$92","v":0},{"$f":"SUM($I673:BE673)*BF$92","v":0},{"$f":"SUM($I673:BF673)*BG$92","v":0},{"$f":"SUM($I673:BG673)*BH$92","v":0},{"$f":"SUM($I673:BH673)*BI$92","v":0},{"$f":"SUM($I673:BI673)*BJ$92","v":0},{"$f":"SUM($I673:BJ673)*BK$92","v":0},{"$f":"SUM($I673:BK673)*BL$92","v":1},{"$f":"SUM($I673:BL673)*BM$92","v":1},{"$f":"SUM($I673:BM673)*BN$92","v":1},{"$f":"SUM($I673:BN673)*BO$92","v":1},{"$f":"SUM($I673:BO673)*BP$92","v":1},{"$f":"SUM($I673:BP673)*BQ$92","v":1},{"$f":"SUM($I673:BQ673)*BR$92","v":1},{"$f":"SUM($I673:BR673)*BS$92","v":1},{"$f":"SUM($I673:BS673)*BT$92","v":1},{"$f":"SUM($I673:BT673)*BU$92","v":1},{"$f":"SUM($I673:BU673)*BV$92","v":1},{"$f":"SUM($I673:BV673)*BW$92","v":1},{"$f":"SUM($I673:BW673)*BX$92","v":1},{"$f":"SUM($I673:BX673)*BY$92","v":1},{"$f":"SUM($I673:BY673)*BZ$92","v":1},{"$f":"SUM($I673:BZ673)*CA$92","v":1},{"$f":"SUM($I673:CA673)*CB$92","v":1},{"$f":"SUM($I673:CB673)*CC$92","v":1},{"$f":"SUM($I673:CC673)*CD$92","v":1},{"$f":"SUM($I673:CD673)*CE$92","v":1},{"$f":"SUM($I673:CE673)*CF$92","v":1},{"$f":"SUM($I673:CF673)*CG$92","v":1},{"$f":"SUM($I673:CG673)*CH$92","v":1},{"$f":"SUM($I673:CH673)*CI$92","v":1},{"$f":"SUM($I673:CI673)*CJ$92","v":1},{"$f":"SUM($I673:CJ673)*CK$92","v":1},{"$f":"SUM($I673:CK673)*CL$92","v":1},{"$f":"SUM($I673:CL673)*CM$92","v":1},{"$f":"SUM($I673:CM673)*CN$92","v":1},{"$f":"SUM($I673:CN673)*CO$92","v":1},{"$f":"SUM($I673:CO673)*CP$92","v":1},{"$f":"SUM($I673:CP673)*CQ$92","v":1},{"$f":"SUM($I673:CQ673)*CR$92","v":1},{"$f":"SUM($I673:CR673)*CS$92","v":1},{"$f":"SUM($I673:CS673)*CT$92","v":1},{"$f":"SUM($I673:CT673)*CU$92","v":1},{"$f":"SUM($I673:CU673)*CV$92","v":1},{"$f":"SUM($I673:CV673)*CW$92","v":1},{"$f":"SUM($I673:CW673)*CX$92","v":1},{"$f":"SUM($I673:CX673)*CY$92","v":1},{"$f":"SUM($I673:CY673)*CZ$92","v":2},{"$f":"SUM($I673:CZ673)*DA$92","v":2},{"$f":"SUM($I673:DA673)*DB$92","v":2},{"$f":"SUM($I673:DB673)*DC$92","v":2},{"$f":"SUM($I673:DC673)*DD$92","v":2},{"$f":"SUM($I673:DD673)*DE$92","v":2},{"$f":"SUM($I673:DE673)*DF$92","v":2},{"$f":"SUM($I673:DF673)*DG$92","v":2},{"$f":"SUM($I673:DG673)*DH$92","v":2},{"$f":"SUM($I673:DH673)*DI$92","v":2},{"$f":"SUM($I673:DI673)*DJ$92","v":2},{"$f":"SUM($I673:DJ673)*DK$92","v":2},{"$f":"SUM($I673:DK673)*DL$92","v":2},{"$f":"SUM($I673:DL673)*DM$92","v":2},{"$f":"SUM($I673:DM673)*DN$92","v":2},{"$f":"SUM($I673:DN673)*DO$92","v":2},{"$f":"SUM($I673:DO673)*DP$92","v":2},{"$f":"SUM($I673:DP673)*DQ$92","v":2},{"$f":"SUM($I673:DQ673)*DR$92","v":2},{"$f":"SUM($I673:DR673)*DS$92","v":2},{"$f":"SUM($I673:DS673)*DT$92","v":2},{"$f":"SUM($I673:DT673)*DU$92","v":2},{"$f":"SUM($I673:DU673)*DV$92","v":2},{"$f":"SUM($I673:DV673)*DW$92","v":2},{"$f":"SUM($I673:DW673)*DX$92","v":2},{"$f":"SUM($I673:DX673)*DY$92","v":2},{"$f":"SUM($I673:DY673)*DZ$92","v":2},{"$f":"SUM($I673:DZ673)*EA$92","v":2},{"$f":"SUM($I673:EA673)*EB$92","v":2},{"$f":"SUM($I673:EB673)*EC$92","v":2},{"$f":"SUM($I673:EC673)*ED$92","v":2},{"$f":"SUM($I673:ED673)*EE$92","v":2},{"$f":"SUM($I673:EE673)*EF$92","v":2},{"$f":"SUM($I673:EF673)*EG$92","v":2},{"$f":"SUM($I673:EG673)*EH$92","v":2},{"$f":"SUM($I673:EH673)*EI$92","v":2},{"$f":"SUM($I673:EI673)*EJ$92","v":2},{"$f":"SUM($I673:EJ673)*EK$92","v":2},{"$f":"SUM($I673:EK673)*EL$92","v":2},{"$f":"SUM($I673:EL673)*EM$92","v":2},{"$f":"SUM($I673:EM673)*EN$92","v":3},{"$f":"SUM($I673:EN673)*EO$92","v":3},{"$f":"SUM($I673:EO673)*EP$92","v":3},{"$f":"SUM($I673:EP673)*EQ$92","v":3},{"$f":"SUM($I673:EQ673)*ER$92","v":3},{"$f":"SUM($I673:ER673)*ES$92","v":3},{"$f":"SUM($I673:ES673)*ET$92","v":3},{"$f":"SUM($I673:ET673)*EU$92","v":3},{"$f":"SUM($I673:EU673)*EV$92","v":3},{"$f":"SUM($I673:EV673)*EW$92","v":3},{"$f":"SUM($I673:EW673)*EX$92","v":3},{"$f":"SUM($I673:EX673)*EY$92","v":3},{"$f":"SUM($I673:EY673)*EZ$92","v":3},{"$f":"SUM($I673:EZ673)*FA$92","v":3},{"$f":"SUM($I673:FA673)*FB$92","v":3},{"$f":"SUM($I673:FB673)*FC$92","v":3},{"$f":"SUM($I673:FC673)*FD$92","v":3},{"$f":"SUM($I673:FD673)*FE$92","v":3},{"$f":"SUM($I673:FE673)*FF$92","v":3},{"$f":"SUM($I673:FF673)*FG$92","v":3},{"$f":"SUM($I673:FG673)*FH$92","v":3},{"$f":"SUM($I673:FH673)*FI$92","v":3},{"$f":"SUM($I673:FI673)*FJ$92","v":3},{"$f":"SUM($I673:FJ673)*FK$92","v":3},{"$f":"SUM($I673:FK673)*FL$92","v":3},{"$f":"SUM($I673:FL673)*FM$92","v":3},{"$f":"SUM($I673:FM673)*FN$92","v":3},{"$f":"SUM($I673:FN673)*FO$92","v":3},{"$f":"SUM($I673:FO673)*FP$92","v":3},{"$f":"SUM($I673:FP673)*FQ$92","v":3},{"$f":"SUM($I673:FQ673)*FR$92","v":3},{"$f":"SUM($I673:FR673)*FS$92","v":3},{"$f":"SUM($I673:FS673)*FT$92","v":3},{"$f":"SUM($I673:FT673)*FU$92","v":3},{"$f":"SUM($I673:FU673)*FV$92","v":3},{"$f":"SUM($I673:FV673)*FW$92","v":3},{"$f":"SUM($I673:FW673)*FX$92","v":3},{"$f":"SUM($I673:FX673)*FY$92","v":3},{"$f":"SUM($I673:FY673)*FZ$92","v":3},{"$f":"SUM($I673:FZ673)*GA$92","v":3},{"$f":"SUM($I673:GA673)*GB$92","v":4},{"$f":"SUM($I673:GB673)*GC$92","v":4},{"$f":"SUM($I673:GC673)*GD$92","v":4},{"$f":"SUM($I673:GD673)*GE$92","v":4},{"$f":"SUM($I673:GE673)*GF$92","v":4},{"$f":"SUM($I673:GF673)*GG$92","v":4},{"$f":"SUM($I673:GG673)*GH$92","v":4},{"$f":"SUM($I673:GH673)*GI$92","v":4},{"$f":"SUM($I673:GI673)*GJ$92","v":4},{"$f":"SUM($I673:GJ673)*GK$92","v":4},{"$f":"SUM($I673:GK673)*GL$92","v":4},{"$f":"SUM($I673:GL673)*GM$92","v":4},{"$f":"SUM($I673:GM673)*GN$92","v":4},{"$f":"SUM($I673:GN673)*GO$92","v":4},{"$f":"SUM($I673:GO673)*GP$92","v":4},{"$f":"SUM($I673:GP673)*GQ$92","v":4},{"$f":"SUM($I673:GQ673)*GR$92","v":4},{"$f":"SUM($I673:GR673)*GS$92","v":4},{"$f":"SUM($I673:GS673)*GT$92","v":4},{"$f":"SUM($I673:GT673)*GU$92","v":4},{"$f":"SUM($I673:GU673)*GV$92","v":4},{"$f":"SUM($I673:GV673)*GW$92","v":4},{"$f":"SUM($I673:GW673)*GX$92","v":4},{"$f":"SUM($I673:GX673)*GY$92","v":4},{"$f":"SUM($I673:GY673)*GZ$92","v":4},{"$f":"SUM($I673:GZ673)*HA$92","v":4},{"$f":"SUM($I673:HA673)*HB$92","v":4},{"$f":"SUM($I673:HB673)*HC$92","v":4},{"$f":"SUM($I673:HC673)*HD$92","v":4},{"$f":"SUM($I673:HD673)*HE$92","v":4},{"$f":"SUM($I673:HE673)*HF$92","v":4},{"$f":"SUM($I673:HF673)*HG$92","v":4},{"$f":"SUM($I673:HG673)*HH$92","v":4},{"$f":"SUM($I673:HH673)*HI$92","v":4},{"$f":"SUM($I673:HI673)*HJ$92","v":4},{"$f":"SUM($I673:HJ673)*HK$92","v":4},{"$f":"SUM($I673:HK673)*HL$92","v":4},{"$f":"SUM($I673:HL673)*HM$92","v":4},{"$f":"SUM($I673:HM673)*HN$92","v":4},{"$f":"SUM($I673:HN673)*HO$92","v":4},{"$f":"SUM($I673:HO673)*HP$92","v":0},{"$f":"SUM($I673:HP673)*HQ$92","v":0},{"$f":"SUM($I673:HQ673)*HR$92","v":0},{"$f":"SUM($I673:HR673)*HS$92","v":0},{"$f":"SUM($I673:HS673)*HT$92","v":0},{"$f":"SUM($I673:HT673)*HU$92","v":0},{"$f":"SUM($I673:HU673)*HV$92","v":0},{"$f":"SUM($I673:HV673)*HW$92","v":0},{"$f":"SUM($I673:HW673)*HX$92","v":0},{"$f":"SUM($I673:HX673)*HY$92","v":0},{"$f":"SUM($I673:HY673)*HZ$92","v":0},{"$f":"SUM($I673:HZ673)*IA$92","v":0},{"$f":"SUM($I673:IA673)*IB$92","v":0},{"$f":"SUM($I673:IB673)*IC$92","v":0},{"$f":"SUM($I673:IC673)*ID$92","v":0},{"$f":"SUM($I673:ID673)*IE$92","v":0},{"$f":"SUM($I673:IE673)*IF$92","v":0},{"$f":"SUM($I673:IF673)*IG$92","v":0},{"$f":"SUM($I673:IG673)*IH$92","v":0},{"$f":"SUM($I673:IH673)*II$92","v":0},{"$f":"SUM($I673:II673)*IJ$92","v":0},{"$f":"SUM($I673:IJ673)*IK$92","v":0},{"$f":"SUM($I673:IK673)*IL$92","v":0},{"$f":"SUM($I673:IL673)*IM$92","v":0},{"$f":"SUM($I673:IM673)*IN$92","v":0},{"$f":"SUM($I673:IN673)*IO$92","v":0},{"$f":"SUM($I673:IO673)*IP$92","v":0},{"$f":"SUM($I673:IP673)*IQ$92","v":0},{"$f":"SUM($I673:IQ673)*IR$92","v":0},{"$f":"SUM($I673:IR673)*IS$92","v":0},{"$f":"SUM($I673:IS673)*IT$92","v":0},{"$f":"SUM($I673:IT673)*IU$92","v":0}]
[null,null,"Refi period no for fee","Num#",null,null,null,null,null,{"$f":"SUM($J673:J673)*J673","v":0},{"$f":"SUM($J673:K673)*K673","v":0},{"$f":"SUM($J673:L673)*L673","v":0},{"$f":"SUM($J673:M673)*M673","v":0},{"$f":"SUM($J673:N673)*N673","v":0},{"$f":"SUM($J673:O673)*O673","v":0},{"$f":"SUM($J673:P673)*P673","v":0},{"$f":"SUM($J673:Q673)*Q673","v":0},{"$f":"SUM($J673:R673)*R673","v":0},{"$f":"SUM($J673:S673)*S673","v":0},{"$f":"SUM($J673:T673)*T673","v":0},{"$f":"SUM($J673:U673)*U673","v":0},{"$f":"SUM($J673:V673)*V673","v":0},{"$f":"SUM($J673:W673)*W673","v":0},{"$f":"SUM($J673:X673)*X673","v":0},{"$f":"SUM($J673:Y673)*Y673","v":0},{"$f":"SUM($J673:Z673)*Z673","v":0},{"$f":"SUM($J673:AA673)*AA673","v":0},{"$f":"SUM($J673:AB673)*AB673","v":0},{"$f":"SUM($J673:AC673)*AC673","v":0},{"$f":"SUM($J673:AD673)*AD673","v":0},{"$f":"SUM($J673:AE673)*AE673","v":0},{"$f":"SUM($J673:AF673)*AF673","v":0},{"$f":"SUM($J673:AG673)*AG673","v":0},{"$f":"SUM($J673:AH673)*AH673","v":0},{"$f":"SUM($J673:AI673)*AI673","v":0},{"$f":"SUM($J673:AJ673)*AJ673","v":0},{"$f":"SUM($J673:AK673)*AK673","v":0},{"$f":"SUM($J673:AL673)*AL673","v":0},{"$f":"SUM($J673:AM673)*AM673","v":0},{"$f":"SUM($J673:AN673)*AN673","v":0},{"$f":"SUM($J673:AO673)*AO673","v":0},{"$f":"SUM($J673:AP673)*AP673","v":0},{"$f":"SUM($J673:AQ673)*AQ673","v":0},{"$f":"SUM($J673:AR673)*AR673","v":0},{"$f":"SUM($J673:AS673)*AS673","v":0},{"$f":"SUM($J673:AT673)*AT673","v":0},{"$f":"SUM($J673:AU673)*AU673","v":0},{"$f":"SUM($J673:AV673)*AV673","v":0},{"$f":"SUM($J673:AW673)*AW673","v":0},{"$f":"SUM($J673:AX673)*AX673","v":0},{"$f":"SUM($J673:AY673)*AY673","v":0},{"$f":"SUM($J673:AZ673)*AZ673","v":0},{"$f":"SUM($J673:BA673)*BA673","v":0},{"$f":"SUM($J673:BB673)*BB673","v":0},{"$f":"SUM($J673:BC673)*BC673","v":0},{"$f":"SUM($J673:BD673)*BD673","v":0},{"$f":"SUM($J673:BE673)*BE673","v":0},{"$f":"SUM($J673:BF673)*BF673","v":0},{"$f":"SUM($J673:BG673)*BG673","v":0},{"$f":"SUM($J673:BH673)*BH673","v":0},{"$f":"SUM($J673:BI673)*BI673","v":0},{"$f":"SUM($J673:BJ673)*BJ673","v":0},{"$f":"SUM($J673:BK673)*BK673","v":1},{"$f":"SUM($J673:BL673)*BL673","v":0},{"$f":"SUM($J673:BM673)*BM673","v":0},{"$f":"SUM($J673:BN673)*BN673","v":0},{"$f":"SUM($J673:BO673)*BO673","v":0},{"$f":"SUM($J673:BP673)*BP673","v":0},{"$f":"SUM($J673:BQ673)*BQ673","v":0},{"$f":"SUM($J673:BR673)*BR673","v":0},{"$f":"SUM($J673:BS673)*BS673","v":0},{"$f":"SUM($J673:BT673)*BT673","v":0},{"$f":"SUM($J673:BU673)*BU673","v":0},{"$f":"SUM($J673:BV673)*BV673","v":0},{"$f":"SUM($J673:BW673)*BW673","v":0},{"$f":"SUM($J673:BX673)*BX673","v":0},{"$f":"SUM($J673:BY673)*BY673","v":0},{"$f":"SUM($J673:BZ673)*BZ673","v":0},{"$f":"SUM($J673:CA673)*CA673","v":0},{"$f":"SUM($J673:CB673)*CB673","v":0},{"$f":"SUM($J673:CC673)*CC673","v":0},{"$f":"SUM($J673:CD673)*CD673","v":0},{"$f":"SUM($J673:CE673)*CE673","v":0},{"$f":"SUM($J673:CF673)*CF673","v":0},{"$f":"SUM($J673:CG673)*CG673","v":0},{"$f":"SUM($J673:CH673)*CH673","v":0},{"$f":"SUM($J673:CI673)*CI673","v":0},{"$f":"SUM($J673:CJ673)*CJ673","v":0},{"$f":"SUM($J673:CK673)*CK673","v":0},{"$f":"SUM($J673:CL673)*CL673","v":0},{"$f":"SUM($J673:CM673)*CM673","v":0},{"$f":"SUM($J673:CN673)*CN673","v":0},{"$f":"SUM($J673:CO673)*CO673","v":0},{"$f":"SUM($J673:CP673)*CP673","v":0},{"$f":"SUM($J673:CQ673)*CQ673","v":0},{"$f":"SUM($J673:CR673)*CR673","v":0},{"$f":"SUM($J673:CS673)*CS673","v":0},{"$f":"SUM($J673:CT673)*CT673","v":0},{"$f":"SUM($J673:CU673)*CU673","v":0},{"$f":"SUM($J673:CV673)*CV673","v":0},{"$f":"SUM($J673:CW673)*CW673","v":0},{"$f":"SUM($J673:CX673)*CX673","v":0},{"$f":"SUM($J673:CY673)*CY673","v":2},{"$f":"SUM($J673:CZ673)*CZ673","v":0},{"$f":"SUM($J673:DA673)*DA673","v":0},{"$f":"SUM($J673:DB673)*DB673","v":0},{"$f":"SUM($J673:DC673)*DC673","v":0},{"$f":"SUM($J673:DD673)*DD673","v":0},{"$f":"SUM($J673:DE673)*DE673","v":0},{"$f":"SUM($J673:DF673)*DF673","v":0},{"$f":"SUM($J673:DG673)*DG673","v":0},{"$f":"SUM($J673:DH673)*DH673","v":0},{"$f":"SUM($J673:DI673)*DI673","v":0},{"$f":"SUM($J673:DJ673)*DJ673","v":0},{"$f":"SUM($J673:DK673)*DK673","v":0},{"$f":"SUM($J673:DL673)*DL673","v":0},{"$f":"SUM($J673:DM673)*DM673","v":0},{"$f":"SUM($J673:DN673)*DN673","v":0},{"$f":"SUM($J673:DO673)*DO673","v":0},{"$f":"SUM($J673:DP673)*DP673","v":0},{"$f":"SUM($J673:DQ673)*DQ673","v":0},{"$f":"SUM($J673:DR673)*DR673","v":0},{"$f":"SUM($J673:DS673)*DS673","v":0},{"$f":"SUM($J673:DT673)*DT673","v":0},{"$f":"SUM($J673:DU673)*DU673","v":0},{"$f":"SUM($J673:DV673)*DV673","v":0},{"$f":"SUM($J673:DW673)*DW673","v":0},{"$f":"SUM($J673:DX673)*DX673","v":0},{"$f":"SUM($J673:DY673)*DY673","v":0},{"$f":"SUM($J673:DZ673)*DZ673","v":0},{"$f":"SUM($J673:EA673)*EA673","v":0},{"$f":"SUM($J673:EB673)*EB673","v":0},{"$f":"SUM($J673:EC673)*EC673","v":0},{"$f":"SUM($J673:ED673)*ED673","v":0},{"$f":"SUM($J673:EE673)*EE673","v":0},{"$f":"SUM($J673:EF673)*EF673","v":0},{"$f":"SUM($J673:EG673)*EG673","v":0},{"$f":"SUM($J673:EH673)*EH673","v":0},{"$f":"SUM($J673:EI673)*EI673","v":0},{"$f":"SUM($J673:EJ673)*EJ673","v":0},{"$f":"SUM($J673:EK673)*EK673","v":0},{"$f":"SUM($J673:EL673)*EL673","v":0},{"$f":"SUM($J673:EM673)*EM673","v":3},{"$f":"SUM($J673:EN673)*EN673","v":0},{"$f":"SUM($J673:EO673)*EO673","v":0},{"$f":"SUM($J673:EP673)*EP673","v":0},{"$f":"SUM($J673:EQ673)*EQ673","v":0},{"$f":"SUM($J673:ER673)*ER673","v":0},{"$f":"SUM($J673:ES673)*ES673","v":0},{"$f":"SUM($J673:ET673)*ET673","v":0},{"$f":"SUM($J673:EU673)*EU673","v":0},{"$f":"SUM($J673:EV673)*EV673","v":0},{"$f":"SUM($J673:EW673)*EW673","v":0},{"$f":"SUM($J673:EX673)*EX673","v":0},{"$f":"SUM($J673:EY673)*EY673","v":0},{"$f":"SUM($J673:EZ673)*EZ673","v":0},{"$f":"SUM($J673:FA673)*FA673","v":0},{"$f":"SUM($J673:FB673)*FB673","v":0},{"$f":"SUM($J673:FC673)*FC673","v":0},{"$f":"SUM($J673:FD673)*FD673","v":0},{"$f":"SUM($J673:FE673)*FE673","v":0},{"$f":"SUM($J673:FF673)*FF673","v":0},{"$f":"SUM($J673:FG673)*FG673","v":0},{"$f":"SUM($J673:FH673)*FH673","v":0},{"$f":"SUM($J673:FI673)*FI673","v":0},{"$f":"SUM($J673:FJ673)*FJ673","v":0},{"$f":"SUM($J673:FK673)*FK673","v":0},{"$f":"SUM($J673:FL673)*FL673","v":0},{"$f":"SUM($J673:FM673)*FM673","v":0},{"$f":"SUM($J673:FN673)*FN673","v":0},{"$f":"SUM($J673:FO673)*FO673","v":0},{"$f":"SUM($J673:FP673)*FP673","v":0},{"$f":"SUM($J673:FQ673)*FQ673","v":0},{"$f":"SUM($J673:FR673)*FR673","v":0},{"$f":"SUM($J673:FS673)*FS673","v":0},{"$f":"SUM($J673:FT673)*FT673","v":0},{"$f":"SUM($J673:FU673)*FU673","v":0},{"$f":"SUM($J673:FV673)*FV673","v":0},{"$f":"SUM($J673:FW673)*FW673","v":0},{"$f":"SUM($J673:FX673)*FX673","v":0},{"$f":"SUM($J673:FY673)*FY673","v":0},{"$f":"SUM($J673:FZ673)*FZ673","v":0},{"$f":"SUM($J673:GA673)*GA673","v":4},{"$f":"SUM($J673:GB673)*GB673","v":0},{"$f":"SUM($J673:GC673)*GC673","v":0},{"$f":"SUM($J673:GD673)*GD673","v":0},{"$f":"SUM($J673:GE673)*GE673","v":0},{"$f":"SUM($J673:GF673)*GF673","v":0},{"$f":"SUM($J673:GG673)*GG673","v":0},{"$f":"SUM($J673:GH673)*GH673","v":0},{"$f":"SUM($J673:GI673)*GI673","v":0},{"$f":"SUM($J673:GJ673)*GJ673","v":0},{"$f":"SUM($J673:GK673)*GK673","v":0},{"$f":"SUM($J673:GL673)*GL673","v":0},{"$f":"SUM($J673:GM673)*GM673","v":0},{"$f":"SUM($J673:GN673)*GN673","v":0},{"$f":"SUM($J673:GO673)*GO673","v":0},{"$f":"SUM($J673:GP673)*GP673","v":0},{"$f":"SUM($J673:GQ673)*GQ673","v":0},{"$f":"SUM($J673:GR673)*GR673","v":0},{"$f":"SUM($J673:GS673)*GS673","v":0},{"$f":"SUM($J673:GT673)*GT673","v":0},{"$f":"SUM($J673:GU673)*GU673","v":0},{"$f":"SUM($J673:GV673)*GV673","v":0},{"$f":"SUM($J673:GW673)*GW673","v":0},{"$f":"SUM($J673:GX673)*GX673","v":0},{"$f":"SUM($J673:GY673)*GY673","v":0},{"$f":"SUM($J673:GZ673)*GZ673","v":0},{"$f":"SUM($J673:HA673)*HA673","v":0},{"$f":"SUM($J673:HB673)*HB673","v":0},{"$f":"SUM($J673:HC673)*HC673","v":0},{"$f":"SUM($J673:HD673)*HD673","v":0},{"$f":"SUM($J673:HE673)*HE673","v":0},{"$f":"SUM($J673:HF673)*HF673","v":0},{"$f":"SUM($J673:HG673)*HG673","v":0},{"$f":"SUM($J673:HH673)*HH673","v":0},{"$f":"SUM($J673:HI673)*HI673","v":0},{"$f":"SUM($J673:HJ673)*HJ673","v":0},{"$f":"SUM($J673:HK673)*HK673","v":0},{"$f":"SUM($J673:HL673)*HL673","v":0},{"$f":"SUM($J673:HM673)*HM673","v":0},{"$f":"SUM($J673:HN673)*HN673","v":0},{"$f":"SUM($J673:HO673)*HO673","v":5},{"$f":"SUM($J673:HP673)*HP673","v":0},{"$f":"SUM($J673:HQ673)*HQ673","v":0},{"$f":"SUM($J673:HR673)*HR673","v":0},{"$f":"SUM($J673:HS673)*HS673","v":0},{"$f":"SUM($J673:HT673)*HT673","v":0},{"$f":"SUM($J673:HU673)*HU673","v":0},{"$f":"SUM($J673:HV673)*HV673","v":0},{"$f":"SUM($J673:HW673)*HW673","v":0},{"$f":"SUM($J673:HX673)*HX673","v":0},{"$f":"SUM($J673:HY673)*HY673","v":0},{"$f":"SUM($J673:HZ673)*HZ673","v":0},{"$f":"SUM($J673:IA673)*IA673","v":0},{"$f":"SUM($J673:IB673)*IB673","v":0},{"$f":"SUM($J673:IC673)*IC673","v":0},{"$f":"SUM($J673:ID673)*ID673","v":0},{"$f":"SUM($J673:IE673)*IE673","v":0},{"$f":"SUM($J673:IF673)*IF673","v":0},{"$f":"SUM($J673:IG673)*IG673","v":0},{"$f":"SUM($J673:IH673)*IH673","v":0},{"$f":"SUM($J673:II673)*II673","v":0},{"$f":"SUM($J673:IJ673)*IJ673","v":0},{"$f":"SUM($J673:IK673)*IK673","v":0},{"$f":"SUM($J673:IL673)*IL673","v":0},{"$f":"SUM($J673:IM673)*IM673","v":0},{"$f":"SUM($J673:IN673)*IN673","v":0},{"$f":"SUM($J673:IO673)*IO673","v":0},{"$f":"SUM($J673:IP673)*IP673","v":0},{"$f":"SUM($J673:IQ673)*IQ673","v":0},{"$f":"SUM($J673:IR673)*IR673","v":0},{"$f":"SUM($J673:IS673)*IS673","v":0},{"$f":"SUM($J673:IT673)*IT673","v":0},{"$f":"SUM($J673:IU673)*IU673","v":0}]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI683","v":0},{"$f":"GJ683","v":0},{"$f":"GK683","v":0},{"$f":"GL683","v":0},{"$f":"GM683","v":0},{"$f":"GN683","v":0},{"$f":"GO683","v":0},{"$f":"GP683","v":0},{"$f":"GQ683","v":0},{"$f":"GR683","v":0},{"$f":"GS683","v":0},{"$f":"GT683","v":0},{"$f":"GU683","v":0},{"$f":"GV683","v":0},{"$f":"GW683","v":0},{"$f":"GX683","v":0},{"$f":"GY683","v":0},{"$f":"GZ683","v":0},{"$f":"HA683","v":0},{"$f":"HB683","v":0},{"$f":"HC683","v":0},{"$f":"HD683","v":0},{"$f":"HE683","v":0},{"$f":"HF683","v":0},{"$f":"HG683","v":0},{"$f":"HH683","v":0},{"$f":"HI683","v":0},{"$f":"HJ683","v":0},{"$f":"HK683","v":0},{"$f":"HL683","v":0},{"$f":"HM683","v":0},{"$f":"HN683","v":0},{"$f":"HO683","v":0},{"$f":"HP683","v":0},{"$f":"HQ683","v":0},{"$f":"HR683","v":0},{"$f":"HS683","v":0},{"$f":"HT683","v":0},{"$f":"HU683","v":0},{"$f":"HV683","v":0},{"$f":"HW683","v":0},{"$f":"HX683","v":0},{"$f":"HY683","v":0},{"$f":"HZ683","v":0},{"$f":"IA683","v":0},{"$f":"IB683","v":0},{"$f":"IC683","v":0},{"$f":"ID683","v":0},{"$f":"IE683","v":0},{"$f":"IF683","v":0},{"$f":"IG683","v":0},{"$f":"IH683","v":0},{"$f":"II683","v":0},{"$f":"IJ683","v":0},{"$f":"IK683","v":0},{"$f":"IL683","v":0},{"$f":"IM683","v":0},{"$f":"IN683","v":0},{"$f":"IO683","v":0},{"$f":"IP683","v":0},{"$f":"IQ683","v":0},{"$f":"IR683","v":0},{"$f":"IS683","v":0},0]
[null,null,"Senior Debt - Refi","AUD M",null,null,null,null,{"$f":"SUM(J679:IU679)","v":0},{"$f":"IF(AND(J665=1,Inputs!$G$519=1),Debt!J599,0)","v":0},{"$f":"IF(AND(K665=1,Inputs!$G$519=1),Debt!K599,0)","v":0},{"$f":"IF(AND(L665=1,Inputs!$G$519=1),Debt!L599,0)","v":0},{"$f":"IF(AND(M665=1,Inputs!$G$519=1),Debt!M599,0)","v":0},{"$f":"IF(AND(N665=1,Inputs!$G$519=1),Debt!N599,0)","v":0},{"$f":"IF(AND(O665=1,Inputs!$G$519=1),Debt!O599,0)","v":0},{"$f":"IF(AND(P665=1,Inputs!$G$519=1),Debt!P599,0)","v":0},{"$f":"IF(AND(Q665=1,Inputs!$G$519=1),Debt!Q599,0)","v":0},{"$f":"IF(AND(R665=1,Inputs!$G$519=1),Debt!R599,0)","v":0},{"$f":"IF(AND(S665=1,Inputs!$G$519=1),Debt!S599,0)","v":0},{"$f":"IF(AND(T665=1,Inputs!$G$519=1),Debt!T599,0)","v":0},{"$f":"IF(AND(U665=1,Inputs!$G$519=1),Debt!U599,0)","v":0},{"$f":"IF(AND(V665=1,Inputs!$G$519=1),Debt!V599,0)","v":0},{"$f":"IF(AND(W665=1,Inputs!$G$519=1),Debt!W599,0)","v":0},{"$f":"IF(AND(X665=1,Inputs!$G$519=1),Debt!X599,0)","v":0},{"$f":"IF(AND(Y665=1,Inputs!$G$519=1),Debt!Y599,0)","v":0},{"$f":"IF(AND(Z665=1,Inputs!$G$519=1),Debt!Z599,0)","v":0},{"$f":"IF(AND(AA665=1,Inputs!$G$519=1),Debt!AA599,0)","v":0},{"$f":"IF(AND(AB665=1,Inputs!$G$519=1),Debt!AB599,0)","v":0},{"$f":"IF(AND(AC665=1,Inputs!$G$519=1),Debt!AC599,0)","v":0},{"$f":"IF(AND(AD665=1,Inputs!$G$519=1),Debt!AD599,0)","v":0},{"$f":"IF(AND(AE665=1,Inputs!$G$519=1),Debt!AE599,0)","v":0},{"$f":"IF(AND(AF665=1,Inputs!$G$519=1),Debt!AF599,0)","v":0},{"$f":"IF(AND(AG665=1,Inputs!$G$519=1),Debt!AG599,0)","v":0},{"$f":"IF(AND(AH665=1,Inputs!$G$519=1),Debt!AH599,0)","v":0},{"$f":"IF(AND(AI665=1,Inputs!$G$519=1),Debt!AI599,0)","v":0},{"$f":"IF(AND(AJ665=1,Inputs!$G$519=1),Debt!AJ599,0)","v":0},{"$f":"IF(AND(AK665=1,Inputs!$G$519=1),Debt!AK599,0)","v":0},{"$f":"IF(AND(AL665=1,Inputs!$G$519=1),Debt!AL599,0)","v":0},{"$f":"IF(AND(AM665=1,Inputs!$G$519=1),Debt!AM599,0)","v":0},{"$f":"IF(AND(AN665=1,Inputs!$G$519=1),Debt!AN599,0)","v":0},{"$f":"IF(AND(AO665=1,Inputs!$G$519=1),Debt!AO599,0)","v":0},{"$f":"IF(AND(AP665=1,Inputs!$G$519=1),Debt!AP599,0)","v":0},{"$f":"IF(AND(AQ665=1,Inputs!$G$519=1),Debt!AQ599,0)","v":0},{"$f":"IF(AND(AR665=1,Inputs!$G$519=1),Debt!AR599,0)","v":0},{"$f":"IF(AND(AS665=1,Inputs!$G$519=1),Debt!AS599,0)","v":0},{"$f":"IF(AND(AT665=1,Inputs!$G$519=1),Debt!AT599,0)","v":0},{"$f":"IF(AND(AU665=1,Inputs!$G$519=1),Debt!AU599,0)","v":0},{"$f":"IF(AND(AV665=1,Inputs!$G$519=1),Debt!AV599,0)","v":0},{"$f":"IF(AND(AW665=1,Inputs!$G$519=1),Debt!AW599,0)","v":0},{"$f":"IF(AND(AX665=1,Inputs!$G$519=1),Debt!AX599,0)","v":0},{"$f":"IF(AND(AY665=1,Inputs!$G$519=1),Debt!AY599,0)","v":0},{"$f":"IF(AND(AZ665=1,Inputs!$G$519=1),Debt!AZ599,0)","v":0},{"$f":"IF(AND(BA665=1,Inputs!$G$519=1),Debt!BA599,0)","v":0},{"$f":"IF(AND(BB665=1,Inputs!$G$519=1),Debt!BB599,0)","v":0},{"$f":"IF(AND(BC665=1,Inputs!$G$519=1),Debt!BC599,0)","v":0},{"$f":"IF(AND(BD665=1,Inputs!$G$519=1),Debt!BD599,0)","v":0},{"$f":"IF(AND(BE665=1,Inputs!$G$519=1),Debt!BE599,0)","v":0},{"$f":"IF(AND(BF665=1,Inputs!$G$519=1),Debt!BF599,0)","v":0},{"$f":"IF(AND(BG665=1,Inputs!$G$519=1),Debt!BG599,0)","v":0},{"$f":"IF(AND(BH665=1,Inputs!$G$519=1),Debt!BH599,0)","v":0},{"$f":"IF(AND(BI665=1,Inputs!$G$519=1),Debt!BI599,0)","v":0},{"$f":"IF(AND(BJ665=1,Inputs!$G$519=1),Debt!BJ599,0)","v":0},{"$f":"IF(AND(BK665=1,Inputs!$G$519=1),Debt!BK599,0)","v":0},{"$f":"IF(AND(BL665=1,Inputs!$G$519=1),Debt!BL599,0)","v":0},{"$f":"IF(AND(BM665=1,Inputs!$G$519=1),Debt!BM599,0)","v":0},{"$f":"IF(AND(BN665=1,Inputs!$G$519=1),Debt!BN599,0)","v":0},{"$f":"IF(AND(BO665=1,Inputs!$G$519=1),Debt!BO599,0)","v":0},{"$f":"IF(AND(BP665=1,Inputs!$G$519=1),Debt!BP599,0)","v":0},{"$f":"IF(AND(BQ665=1,Inputs!$G$519=1),Debt!BQ599,0)","v":0},{"$f":"IF(AND(BR665=1,Inputs!$G$519=1),Debt!BR599,0)","v":0},{"$f":"IF(AND(BS665=1,Inputs!$G$519=1),Debt!BS599,0)","v":0},{"$f":"IF(AND(BT665=1,Inputs!$G$519=1),Debt!BT599,0)","v":0},{"$f":"IF(AND(BU665=1,Inputs!$G$519=1),Debt!BU599,0)","v":0},{"$f":"IF(AND(BV665=1,Inputs!$G$519=1),Debt!BV599,0)","v":0},{"$f":"IF(AND(BW665=1,Inputs!$G$519=1),Debt!BW599,0)","v":0},{"$f":"IF(AND(BX665=1,Inputs!$G$519=1),Debt!BX599,0)","v":0},{"$f":"IF(AND(BY665=1,Inputs!$G$519=1),Debt!BY599,0)","v":0},{"$f":"IF(AND(BZ665=1,Inputs!$G$519=1),Debt!BZ599,0)","v":0},{"$f":"IF(AND(CA665=1,Inputs!$G$519=1),Debt!CA599,0)","v":0},{"$f":"IF(AND(CB665=1,Inputs!$G$519=1),Debt!CB599,0)","v":0},{"$f":"IF(AND(CC665=1,Inputs!$G$519=1),Debt!CC599,0)","v":0},{"$f":"IF(AND(CD665=1,Inputs!$G$519=1),Debt!CD599,0)","v":0},{"$f":"IF(AND(CE665=1,Inputs!$G$519=1),Debt!CE599,0)","v":0},{"$f":"IF(AND(CF665=1,Inputs!$G$519=1),Debt!CF599,0)","v":0},{"$f":"IF(AND(CG665=1,Inputs!$G$519=1),Debt!CG599,0)","v":0},{"$f":"IF(AND(CH665=1,Inputs!$G$519=1),Debt!CH599,0)","v":0},{"$f":"IF(AND(CI665=1,Inputs!$G$519=1),Debt!CI599,0)","v":0},{"$f":"IF(AND(CJ665=1,Inputs!$G$519=1),Debt!CJ599,0)","v":0},{"$f":"IF(AND(CK665=1,Inputs!$G$519=1),Debt!CK599,0)","v":0},{"$f":"IF(AND(CL665=1,Inputs!$G$519=1),Debt!CL599,0)","v":0},{"$f":"IF(AND(CM665=1,Inputs!$G$519=1),Debt!CM599,0)","v":0},{"$f":"IF(AND(CN665=1,Inputs!$G$519=1),Debt!CN599,0)","v":0},{"$f":"IF(AND(CO665=1,Inputs!$G$519=1),Debt!CO599,0)","v":0},{"$f":"IF(AND(CP665=1,Inputs!$G$519=1),Debt!CP599,0)","v":0},{"$f":"IF(AND(CQ665=1,Inputs!$G$519=1),Debt!CQ599,0)","v":0},{"$f":"IF(AND(CR665=1,Inputs!$G$519=1),Debt!CR599,0)","v":0},{"$f":"IF(AND(CS665=1,Inputs!$G$519=1),Debt!CS599,0)","v":0},{"$f":"IF(AND(CT665=1,Inputs!$G$519=1),Debt!CT599,0)","v":0},{"$f":"IF(AND(CU665=1,Inputs!$G$519=1),Debt!CU599,0)","v":0},{"$f":"IF(AND(CV665=1,Inputs!$G$519=1),Debt!CV599,0)","v":0},{"$f":"IF(AND(CW665=1,Inputs!$G$519=1),Debt!CW599,0)","v":0},{"$f":"IF(AND(CX665=1,Inputs!$G$519=1),Debt!CX599,0)","v":0},{"$f":"IF(AND(CY665=1,Inputs!$G$519=1),Debt!CY599,0)","v":0},{"$f":"IF(AND(CZ665=1,Inputs!$G$519=1),Debt!CZ599,0)","v":0},{"$f":"IF(AND(DA665=1,Inputs!$G$519=1),Debt!DA599,0)","v":0},{"$f":"IF(AND(DB665=1,Inputs!$G$519=1),Debt!DB599,0)","v":0},{"$f":"IF(AND(DC665=1,Inputs!$G$519=1),Debt!DC599,0)","v":0},{"$f":"IF(AND(DD665=1,Inputs!$G$519=1),Debt!DD599,0)","v":0},{"$f":"IF(AND(DE665=1,Inputs!$G$519=1),Debt!DE599,0)","v":0},{"$f":"IF(AND(DF665=1,Inputs!$G$519=1),Debt!DF599,0)","v":0},{"$f":"IF(AND(DG665=1,Inputs!$G$519=1),Debt!DG599,0)","v":0},{"$f":"IF(AND(DH665=1,Inputs!$G$519=1),Debt!DH599,0)","v":0},{"$f":"IF(AND(DI665=1,Inputs!$G$519=1),Debt!DI599,0)","v":0},{"$f":"IF(AND(DJ665=1,Inputs!$G$519=1),Debt!DJ599,0)","v":0},{"$f":"IF(AND(DK665=1,Inputs!$G$519=1),Debt!DK599,0)","v":0},{"$f":"IF(AND(DL665=1,Inputs!$G$519=1),Debt!DL599,0)","v":0},{"$f":"IF(AND(DM665=1,Inputs!$G$519=1),Debt!DM599,0)","v":0},{"$f":"IF(AND(DN665=1,Inputs!$G$519=1),Debt!DN599,0)","v":0},{"$f":"IF(AND(DO665=1,Inputs!$G$519=1),Debt!DO599,0)","v":0},{"$f":"IF(AND(DP665=1,Inputs!$G$519=1),Debt!DP599,0)","v":0},{"$f":"IF(AND(DQ665=1,Inputs!$G$519=1),Debt!DQ599,0)","v":0},{"$f":"IF(AND(DR665=1,Inputs!$G$519=1),Debt!DR599,0)","v":0},{"$f":"IF(AND(DS665=1,Inputs!$G$519=1),Debt!DS599,0)","v":0},{"$f":"IF(AND(DT665=1,Inputs!$G$519=1),Debt!DT599,0)","v":0},{"$f":"IF(AND(DU665=1,Inputs!$G$519=1),Debt!DU599,0)","v":0},{"$f":"IF(AND(DV665=1,Inputs!$G$519=1),Debt!DV599,0)","v":0},{"$f":"IF(AND(DW665=1,Inputs!$G$519=1),Debt!DW599,0)","v":0},{"$f":"IF(AND(DX665=1,Inputs!$G$519=1),Debt!DX599,0)","v":0},{"$f":"IF(AND(DY665=1,Inputs!$G$519=1),Debt!DY599,0)","v":0},{"$f":"IF(AND(DZ665=1,Inputs!$G$519=1),Debt!DZ599,0)","v":0},{"$f":"IF(AND(EA665=1,Inputs!$G$519=1),Debt!EA599,0)","v":0},{"$f":"IF(AND(EB665=1,Inputs!$G$519=1),Debt!EB599,0)","v":0},{"$f":"IF(AND(EC665=1,Inputs!$G$519=1),Debt!EC599,0)","v":0},{"$f":"IF(AND(ED665=1,Inputs!$G$519=1),Debt!ED599,0)","v":0},{"$f":"IF(AND(EE665=1,Inputs!$G$519=1),Debt!EE599,0)","v":0},{"$f":"IF(AND(EF665=1,Inputs!$G$519=1),Debt!EF599,0)","v":0},{"$f":"IF(AND(EG665=1,Inputs!$G$519=1),Debt!EG599,0)","v":0},{"$f":"IF(AND(EH665=1,Inputs!$G$519=1),Debt!EH599,0)","v":0},{"$f":"IF(AND(EI665=1,Inputs!$G$519=1),Debt!EI599,0)","v":0},{"$f":"IF(AND(EJ665=1,Inputs!$G$519=1),Debt!EJ599,0)","v":0},{"$f":"IF(AND(EK665=1,Inputs!$G$519=1),Debt!EK599,0)","v":0},{"$f":"IF(AND(EL665=1,Inputs!$G$519=1),Debt!EL599,0)","v":0},{"$f":"IF(AND(EM665=1,Inputs!$G$519=1),Debt!EM599,0)","v":0},{"$f":"IF(AND(EN665=1,Inputs!$G$519=1),Debt!EN599,0)","v":0},{"$f":"IF(AND(EO665=1,Inputs!$G$519=1),Debt!EO599,0)","v":0},{"$f":"IF(AND(EP665=1,Inputs!$G$519=1),Debt!EP599,0)","v":0},{"$f":"IF(AND(EQ665=1,Inputs!$G$519=1),Debt!EQ599,0)","v":0},{"$f":"IF(AND(ER665=1,Inputs!$G$519=1),Debt!ER599,0)","v":0},{"$f":"IF(AND(ES665=1,Inputs!$G$519=1),Debt!ES599,0)","v":0},{"$f":"IF(AND(ET665=1,Inputs!$G$519=1),Debt!ET599,0)","v":0},{"$f":"IF(AND(EU665=1,Inputs!$G$519=1),Debt!EU599,0)","v":0},{"$f":"IF(AND(EV665=1,Inputs!$G$519=1),Debt!EV599,0)","v":0},{"$f":"IF(AND(EW665=1,Inputs!$G$519=1),Debt!EW599,0)","v":0},{"$f":"IF(AND(EX665=1,Inputs!$G$519=1),Debt!EX599,0)","v":0},{"$f":"IF(AND(EY665=1,Inputs!$G$519=1),Debt!EY599,0)","v":0},{"$f":"IF(AND(EZ665=1,Inputs!$G$519=1),Debt!EZ599,0)","v":0},{"$f":"IF(AND(FA665=1,Inputs!$G$519=1),Debt!FA599,0)","v":0},{"$f":"IF(AND(FB665=1,Inputs!$G$519=1),Debt!FB599,0)","v":0},{"$f":"IF(AND(FC665=1,Inputs!$G$519=1),Debt!FC599,0)","v":0},{"$f":"IF(AND(FD665=1,Inputs!$G$519=1),Debt!FD599,0)","v":0},{"$f":"IF(AND(FE665=1,Inputs!$G$519=1),Debt!FE599,0)","v":0},{"$f":"IF(AND(FF665=1,Inputs!$G$519=1),Debt!FF599,0)","v":0},{"$f":"IF(AND(FG665=1,Inputs!$G$519=1),Debt!FG599,0)","v":0},{"$f":"IF(AND(FH665=1,Inputs!$G$519=1),Debt!FH599,0)","v":0},{"$f":"IF(AND(FI665=1,Inputs!$G$519=1),Debt!FI599,0)","v":0},{"$f":"IF(AND(FJ665=1,Inputs!$G$519=1),Debt!FJ599,0)","v":0},{"$f":"IF(AND(FK665=1,Inputs!$G$519=1),Debt!FK599,0)","v":0},{"$f":"IF(AND(FL665=1,Inputs!$G$519=1),Debt!FL599,0)","v":0},{"$f":"IF(AND(FM665=1,Inputs!$G$519=1),Debt!FM599,0)","v":0},{"$f":"IF(AND(FN665=1,Inputs!$G$519=1),Debt!FN599,0)","v":0},{"$f":"IF(AND(FO665=1,Inputs!$G$519=1),Debt!FO599,0)","v":0},{"$f":"IF(AND(FP665=1,Inputs!$G$519=1),Debt!FP599,0)","v":0},{"$f":"IF(AND(FQ665=1,Inputs!$G$519=1),Debt!FQ599,0)","v":0},{"$f":"IF(AND(FR665=1,Inputs!$G$519=1),Debt!FR599,0)","v":0},{"$f":"IF(AND(FS665=1,Inputs!$G$519=1),Debt!FS599,0)","v":0},{"$f":"IF(AND(FT665=1,Inputs!$G$519=1),Debt!FT599,0)","v":0},{"$f":"IF(AND(FU665=1,Inputs!$G$519=1),Debt!FU599,0)","v":0},{"$f":"IF(AND(FV665=1,Inputs!$G$519=1),Debt!FV599,0)","v":0},{"$f":"IF(AND(FW665=1,Inputs!$G$519=1),Debt!FW599,0)","v":0},{"$f":"IF(AND(FX665=1,Inputs!$G$519=1),Debt!FX599,0)","v":0},{"$f":"IF(AND(FY665=1,Inputs!$G$519=1),Debt!FY599,0)","v":0},{"$f":"IF(AND(FZ665=1,Inputs!$G$519=1),Debt!FZ599,0)","v":0},{"$f":"IF(AND(GA665=1,Inputs!$G$519=1),Debt!GA599,0)","v":0},{"$f":"IF(AND(GB665=1,Inputs!$G$519=1),Debt!GB599,0)","v":0},{"$f":"IF(AND(GC665=1,Inputs!$G$519=1),Debt!GC599,0)","v":0},{"$f":"IF(AND(GD665=1,Inputs!$G$519=1),Debt!GD599,0)","v":0},{"$f":"IF(AND(GE665=1,Inputs!$G$519=1),Debt!GE599,0)","v":0},{"$f":"IF(AND(GF665=1,Inputs!$G$519=1),Debt!GF599,0)","v":0},{"$f":"IF(AND(GG665=1,Inputs!$G$519=1),Debt!GG599,0)","v":0},{"$f":"IF(AND(GH665=1,Inputs!$G$519=1),Debt!GH599,0)","v":0},{"$f":"IF(AND(GI665=1,Inputs!$G$519=1),Debt!GI599,0)","v":0},{"$f":"IF(AND(GJ665=1,Inputs!$G$519=1),Debt!GJ599,0)","v":0},{"$f":"IF(AND(GK665=1,Inputs!$G$519=1),Debt!GK599,0)","v":0},{"$f":"IF(AND(GL665=1,Inputs!$G$519=1),Debt!GL599,0)","v":0},{"$f":"IF(AND(GM665=1,Inputs!$G$519=1),Debt!GM599,0)","v":0},{"$f":"IF(AND(GN665=1,Inputs!$G$519=1),Debt!GN599,0)","v":0},{"$f":"IF(AND(GO665=1,Inputs!$G$519=1),Debt!GO599,0)","v":0},{"$f":"IF(AND(GP665=1,Inputs!$G$519=1),Debt!GP599,0)","v":0},{"$f":"IF(AND(GQ665=1,Inputs!$G$519=1),Debt!GQ599,0)","v":0},{"$f":"IF(AND(GR665=1,Inputs!$G$519=1),Debt!GR599,0)","v":0},{"$f":"IF(AND(GS665=1,Inputs!$G$519=1),Debt!GS599,0)","v":0},{"$f":"IF(AND(GT665=1,Inputs!$G$519=1),Debt!GT599,0)","v":0},{"$f":"IF(AND(GU665=1,Inputs!$G$519=1),Debt!GU599,0)","v":0},{"$f":"IF(AND(GV665=1,Inputs!$G$519=1),Debt!GV599,0)","v":0},{"$f":"IF(AND(GW665=1,Inputs!$G$519=1),Debt!GW599,0)","v":0},{"$f":"IF(AND(GX665=1,Inputs!$G$519=1),Debt!GX599,0)","v":0},{"$f":"IF(AND(GY665=1,Inputs!$G$519=1),Debt!GY599,0)","v":0},{"$f":"IF(AND(GZ665=1,Inputs!$G$519=1),Debt!GZ599,0)","v":0},{"$f":"IF(AND(HA665=1,Inputs!$G$519=1),Debt!HA599,0)","v":0},{"$f":"IF(AND(HB665=1,Inputs!$G$519=1),Debt!HB599,0)","v":0},{"$f":"IF(AND(HC665=1,Inputs!$G$519=1),Debt!HC599,0)","v":0},{"$f":"IF(AND(HD665=1,Inputs!$G$519=1),Debt!HD599,0)","v":0},{"$f":"IF(AND(HE665=1,Inputs!$G$519=1),Debt!HE599,0)","v":0},{"$f":"IF(AND(HF665=1,Inputs!$G$519=1),Debt!HF599,0)","v":0},{"$f":"IF(AND(HG665=1,Inputs!$G$519=1),Debt!HG599,0)","v":0},{"$f":"IF(AND(HH665=1,Inputs!$G$519=1),Debt!HH599,0)","v":0},{"$f":"IF(AND(HI665=1,Inputs!$G$519=1),Debt!HI599,0)","v":0},{"$f":"IF(AND(HJ665=1,Inputs!$G$519=1),Debt!HJ599,0)","v":0},{"$f":"IF(AND(HK665=1,Inputs!$G$519=1),Debt!HK599,0)","v":0},{"$f":"IF(AND(HL665=1,Inputs!$G$519=1),Debt!HL599,0)","v":0},{"$f":"IF(AND(HM665=1,Inputs!$G$519=1),Debt!HM599,0)","v":0},{"$f":"IF(AND(HN665=1,Inputs!$G$519=1),Debt!HN599,0)","v":0},{"$f":"IF(AND(HO665=1,Inputs!$G$519=1),Debt!HO599,0)","v":0},{"$f":"IF(AND(HP665=1,Inputs!$G$519=1),Debt!HP599,0)","v":0},{"$f":"IF(AND(HQ665=1,Inputs!$G$519=1),Debt!HQ599,0)","v":0},{"$f":"IF(AND(HR665=1,Inputs!$G$519=1),Debt!HR599,0)","v":0},{"$f":"IF(AND(HS665=1,Inputs!$G$519=1),Debt!HS599,0)","v":0},{"$f":"IF(AND(HT665=1,Inputs!$G$519=1),Debt!HT599,0)","v":0},{"$f":"IF(AND(HU665=1,Inputs!$G$519=1),Debt!HU599,0)","v":0},{"$f":"IF(AND(HV665=1,Inputs!$G$519=1),Debt!HV599,0)","v":0},{"$f":"IF(AND(HW665=1,Inputs!$G$519=1),Debt!HW599,0)","v":0},{"$f":"IF(AND(HX665=1,Inputs!$G$519=1),Debt!HX599,0)","v":0},{"$f":"IF(AND(HY665=1,Inputs!$G$519=1),Debt!HY599,0)","v":0},{"$f":"IF(AND(HZ665=1,Inputs!$G$519=1),Debt!HZ599,0)","v":0},{"$f":"IF(AND(IA665=1,Inputs!$G$519=1),Debt!IA599,0)","v":0},{"$f":"IF(AND(IB665=1,Inputs!$G$519=1),Debt!IB599,0)","v":0},{"$f":"IF(AND(IC665=1,Inputs!$G$519=1),Debt!IC599,0)","v":0},{"$f":"IF(AND(ID665=1,Inputs!$G$519=1),Debt!ID599,0)","v":0},{"$f":"IF(AND(IE665=1,Inputs!$G$519=1),Debt!IE599,0)","v":0},{"$f":"IF(AND(IF665=1,Inputs!$G$519=1),Debt!IF599,0)","v":0},{"$f":"IF(AND(IG665=1,Inputs!$G$519=1),Debt!IG599,0)","v":0},{"$f":"IF(AND(IH665=1,Inputs!$G$519=1),Debt!IH599,0)","v":0},{"$f":"IF(AND(II665=1,Inputs!$G$519=1),Debt!II599,0)","v":0},{"$f":"IF(AND(IJ665=1,Inputs!$G$519=1),Debt!IJ599,0)","v":0},{"$f":"IF(AND(IK665=1,Inputs!$G$519=1),Debt!IK599,0)","v":0},{"$f":"IF(AND(IL665=1,Inputs!$G$519=1),Debt!IL599,0)","v":0},{"$f":"IF(AND(IM665=1,Inputs!$G$519=1),Debt!IM599,0)","v":0},{"$f":"IF(AND(IN665=1,Inputs!$G$519=1),Debt!IN599,0)","v":0},{"$f":"IF(AND(IO665=1,Inputs!$G$519=1),Debt!IO599,0)","v":0},{"$f":"IF(AND(IP665=1,Inputs!$G$519=1),Debt!IP599,0)","v":0},{"$f":"IF(AND(IQ665=1,Inputs!$G$519=1),Debt!IQ599,0)","v":0},{"$f":"IF(AND(IR665=1,Inputs!$G$519=1),Debt!IR599,0)","v":0},{"$f":"IF(AND(IS665=1,Inputs!$G$519=1),Debt!IS599,0)","v":0},{"$f":"IF(AND(IT665=1,Inputs!$G$519=1),Debt!IT599,0)","v":0},{"$f":"IF(AND(IU665=1,Inputs!$G$519=1),Debt!IU599,0)","v":0}]
[null,null,"Refi fees","AUD M",null,null,null,null,0,{"$f":"J707","v":0},{"$f":"K707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL707","v":0},0,0,0,0,0,0,0,0,{"$f":"IU707","v":0}]
[]
[null,null,"Initial ","% p.a.",{"$f":"Inputs!G516","v":5.0000000000000001E-3},null,null,null,null,{"$f":"$E687","v":5.0000000000000001E-3},{"$f":"$E687","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E687","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E687","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E687","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Refi ","% p.a.",null,null,null,null,null,{"$f":"IF(J674=0,0,INDEX($H$668:$H$672,J674))","v":0},{"$f":"IF(K674=0,0,INDEX($H$668:$H$672,K674))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(BW674=0,0,INDEX($H$668:$H$672,BW674))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,{"$f":"IF(EI674=0,0,INDEX($H$668:$H$672,EI674))","v":1.4E-2},1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(GU674=0,0,INDEX($H$668:$H$672,GU674))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest"]
[null,null,"Base rate","% p.a.",null,null,null,null,null,{"$f":"Timing!J54","v":0},{"$f":"Timing!K54","v":0},{"$f":"Timing!L54","v":0},{"$f":"Timing!M54","v":0},{"$f":"Timing!N54","v":0},{"$f":"Timing!O54","v":0},{"$f":"Timing!P54","v":0},{"$f":"Timing!Q54","v":0},{"$f":"Timing!R54","v":2.5000000000000001E-2},{"$f":"Timing!S54","v":2.5000000000000001E-2},{"$f":"Timing!T54","v":2.5000000000000001E-2},{"$f":"Timing!U54","v":2.5000000000000001E-2},{"$f":"Timing!V54","v":2.75E-2},{"$f":"Timing!W54","v":2.75E-2},{"$f":"Timing!X54","v":2.75E-2},{"$f":"Timing!Y54","v":2.75E-2},{"$f":"Timing!Z54","v":2.5000000000000001E-2},{"$f":"Timing!AA54","v":2.5000000000000001E-2},{"$f":"Timing!AB54","v":2.5000000000000001E-2},{"$f":"Timing!AC54","v":2.5000000000000001E-2},{"$f":"Timing!AD54","v":2.2499999999999999E-2},{"$f":"Timing!AE54","v":2.2499999999999999E-2},{"$f":"Timing!AF54","v":2.2499999999999999E-2},{"$f":"Timing!AG54","v":2.2499999999999999E-2},{"$f":"Timing!AH54","v":0.02},{"$f":"Timing!AI54","v":0.02},{"$f":"Timing!AJ54","v":0.02},{"$f":"Timing!AK54","v":0.02},{"$f":"Timing!AL54","v":0.02},{"$f":"Timing!AM54","v":0.02},{"$f":"Timing!AN54","v":0.02},{"$f":"Timing!AO54","v":0.02},{"$f":"Timing!AP54","v":0.02},{"$f":"Timing!AQ54","v":0.02},{"$f":"Timing!AR54","v":0.02},{"$f":"Timing!AS54","v":0.02},{"$f":"Timing!AT54","v":0.02},{"$f":"Timing!AU54","v":0.02},{"$f":"Timing!AV54","v":0.02},{"$f":"Timing!AW54","v":0.02},{"$f":"Timing!AX54","v":0.02},{"$f":"Timing!AY54","v":0.02},{"$f":"Timing!AZ54","v":0.02},{"$f":"Timing!BA54","v":0.02},{"$f":"Timing!BB54","v":0.02},{"$f":"Timing!BC54","v":0.02},{"$f":"Timing!BD54","v":0.02},{"$f":"Timing!BE54","v":0.02},{"$f":"Timing!BF54","v":0.02},{"$f":"Timing!BG54","v":0.02},{"$f":"Timing!BH54","v":0.02},{"$f":"Timing!BI54","v":0.02},{"$f":"Timing!BJ54","v":0.02},{"$f":"Timing!BK54","v":0.02},{"$f":"Timing!BL54","v":0.02},{"$f":"Timing!BM54","v":0.02},{"$f":"Timing!BN54","v":0.02},{"$f":"Timing!BO54","v":0.02},{"$f":"Timing!BP54","v":0.02},{"$f":"Timing!BQ54","v":0.02},{"$f":"Timing!BR54","v":0.02},{"$f":"Timing!BS54","v":0.02},{"$f":"Timing!BT54","v":0.02},{"$f":"Timing!BU54","v":0.02},{"$f":"Timing!BV54","v":0.02},{"$f":"Timing!BW54","v":0.02},{"$f":"Timing!BX54","v":0.02},{"$f":"Timing!BY54","v":0.02},{"$f":"Timing!BZ54","v":0.02},{"$f":"Timing!CA54","v":0.02},{"$f":"Timing!CB54","v":0.02},{"$f":"Timing!CC54","v":0.02},{"$f":"Timing!CD54","v":0.02},{"$f":"Timing!CE54","v":0.02},{"$f":"Timing!CF54","v":0.02},{"$f":"Timing!CG54","v":0.02},{"$f":"Timing!CH54","v":0.02},{"$f":"Timing!CI54","v":0.02},{"$f":"Timing!CJ54","v":0.02},{"$f":"Timing!CK54","v":0.02},{"$f":"Timing!CL54","v":0.02},{"$f":"Timing!CM54","v":0.02},{"$f":"Timing!CN54","v":0.02},{"$f":"Timing!CO54","v":0.02},{"$f":"Timing!CP54","v":0.02},{"$f":"Timing!CQ54","v":0.02},{"$f":"Timing!CR54","v":0.02},{"$f":"Timing!CS54","v":0.02},{"$f":"Timing!CT54","v":0.02},{"$f":"Timing!CU54","v":0.02},{"$f":"Timing!CV54","v":0.02},{"$f":"Timing!CW54","v":0.02},{"$f":"Timing!CX54","v":0.02},{"$f":"Timing!CY54","v":0.02},{"$f":"Timing!CZ54","v":0.02},{"$f":"Timing!DA54","v":0.02},{"$f":"Timing!DB54","v":0.02},{"$f":"Timing!DC54","v":0.02},{"$f":"Timing!DD54","v":0.02},{"$f":"Timing!DE54","v":0.02},{"$f":"Timing!DF54","v":0.02},{"$f":"Timing!DG54","v":0.02},{"$f":"Timing!DH54","v":0.02},{"$f":"Timing!DI54","v":0.02},{"$f":"Timing!DJ54","v":0.02},{"$f":"Timing!DK54","v":0.02},{"$f":"Timing!DL54","v":0.02},{"$f":"Timing!DM54","v":0.02},{"$f":"Timing!DN54","v":0.02},{"$f":"Timing!DO54","v":0.02},{"$f":"Timing!DP54","v":0.02},{"$f":"Timing!DQ54","v":0.02},{"$f":"Timing!DR54","v":0.02},{"$f":"Timing!DS54","v":0.02},{"$f":"Timing!DT54","v":0.02},{"$f":"Timing!DU54","v":0.02},{"$f":"Timing!DV54","v":0.02},{"$f":"Timing!DW54","v":0.02},{"$f":"Timing!DX54","v":0.02},{"$f":"Timing!DY54","v":0.02},{"$f":"Timing!DZ54","v":0.02},{"$f":"Timing!EA54","v":0.02},{"$f":"Timing!EB54","v":0.02},{"$f":"Timing!EC54","v":0.02},{"$f":"Timing!ED54","v":0.02},{"$f":"Timing!EE54","v":0.02},{"$f":"Timing!EF54","v":0.02},{"$f":"Timing!EG54","v":0.02},{"$f":"Timing!EH54","v":0.02},{"$f":"Timing!EI54","v":0.02},{"$f":"Timing!EJ54","v":0.02},{"$f":"Timing!EK54","v":0.02},{"$f":"Timing!EL54","v":0.02},{"$f":"Timing!EM54","v":0.02},{"$f":"Timing!EN54","v":0.02},{"$f":"Timing!EO54","v":0.02},{"$f":"Timing!EP54","v":0.02},{"$f":"Timing!EQ54","v":0.02},{"$f":"Timing!ER54","v":0.02},{"$f":"Timing!ES54","v":0.02},{"$f":"Timing!ET54","v":0.02},{"$f":"Timing!EU54","v":0.02},{"$f":"Timing!EV54","v":0.02},{"$f":"Timing!EW54","v":0.02},{"$f":"Timing!EX54","v":0.02},{"$f":"Timing!EY54","v":0.02},{"$f":"Timing!EZ54","v":0.02},{"$f":"Timing!FA54","v":0.02},{"$f":"Timing!FB54","v":0.02},{"$f":"Timing!FC54","v":0.02},{"$f":"Timing!FD54","v":0.02},{"$f":"Timing!FE54","v":0.02},{"$f":"Timing!FF54","v":0.02},{"$f":"Timing!FG54","v":0.02},{"$f":"Timing!FH54","v":0.02},{"$f":"Timing!FI54","v":0.02},{"$f":"Timing!FJ54","v":0.02},{"$f":"Timing!FK54","v":0.02},{"$f":"Timing!FL54","v":0.02},{"$f":"Timing!FM54","v":0.02},{"$f":"Timing!FN54","v":0.02},{"$f":"Timing!FO54","v":0.02},{"$f":"Timing!FP54","v":0.02},{"$f":"Timing!FQ54","v":0.02},{"$f":"Timing!FR54","v":0.02},{"$f":"Timing!FS54","v":0.02},{"$f":"Timing!FT54","v":0.02},{"$f":"Timing!FU54","v":0.02},{"$f":"Timing!FV54","v":0.02},{"$f":"Timing!FW54","v":0.02},{"$f":"Timing!FX54","v":0.02},{"$f":"Timing!FY54","v":0.02},{"$f":"Timing!FZ54","v":0.02},{"$f":"Timing!GA54","v":0.02},{"$f":"Timing!GB54","v":0.02},{"$f":"Timing!GC54","v":0.02},{"$f":"Timing!GD54","v":0.02},{"$f":"Timing!GE54","v":0.02},{"$f":"Timing!GF54","v":0.02},{"$f":"Timing!GG54","v":0.02},{"$f":"Timing!GH54","v":0.02},{"$f":"Timing!GI54","v":0.02},{"$f":"Timing!GJ54","v":0.02},{"$f":"Timing!GK54","v":0.02},{"$f":"Timing!GL54","v":0.02},{"$f":"Timing!GM54","v":0.02},{"$f":"Timing!GN54","v":0.02},{"$f":"Timing!GO54","v":0.02},{"$f":"Timing!GP54","v":0.02},{"$f":"Timing!GQ54","v":0.02},{"$f":"Timing!GR54","v":0.02},{"$f":"Timing!GS54","v":0.02},{"$f":"Timing!GT54","v":0.02},{"$f":"Timing!GU54","v":0.02},{"$f":"Timing!GV54","v":0.02},{"$f":"Timing!GW54","v":0.02},{"$f":"Timing!GX54","v":0.02},{"$f":"Timing!GY54","v":0.02},{"$f":"Timing!GZ54","v":0.02},{"$f":"Timing!HA54","v":0.02},{"$f":"Timing!HB54","v":0.02},{"$f":"Timing!HC54","v":0.02},{"$f":"Timing!HD54","v":0.02},{"$f":"Timing!HE54","v":0.02},{"$f":"Timing!HF54","v":0.02},{"$f":"Timing!HG54","v":0.02},{"$f":"Timing!HH54","v":0.02},{"$f":"Timing!HI54","v":0.02},{"$f":"Timing!HJ54","v":0.02},{"$f":"Timing!HK54","v":0.02},{"$f":"Timing!HL54","v":0.02},{"$f":"Timing!HM54","v":0.02},{"$f":"Timing!HN54","v":0.02},{"$f":"Timing!HO54","v":0.02},{"$f":"Timing!HP54","v":0.02},{"$f":"Timing!HQ54","v":0.02},{"$f":"Timing!HR54","v":0.02},{"$f":"Timing!HS54","v":0.02},{"$f":"Timing!HT54","v":0.02},{"$f":"Timing!HU54","v":0.02},{"$f":"Timing!HV54","v":0.02},{"$f":"Timing!HW54","v":0.02},{"$f":"Timing!HX54","v":0.02},{"$f":"Timing!HY54","v":0.02},{"$f":"Timing!HZ54","v":0.02},{"$f":"Timing!IA54","v":0.02},{"$f":"Timing!IB54","v":0.02},{"$f":"Timing!IC54","v":0.02},{"$f":"Timing!ID54","v":0.02},{"$f":"Timing!IE54","v":0.02},{"$f":"Timing!IF54","v":0.02},{"$f":"Timing!IG54","v":0.02},{"$f":"Timing!IH54","v":0.02},{"$f":"Timing!II54","v":0.02},{"$f":"Timing!IJ54","v":0.02},{"$f":"Timing!IK54","v":0.02},{"$f":"Timing!IL54","v":0.02},{"$f":"Timing!IM54","v":0.02},{"$f":"Timing!IN54","v":0.02},{"$f":"Timing!IO54","v":0.02},{"$f":"Timing!IP54","v":0.02},{"$f":"Timing!IQ54","v":0.02},{"$f":"Timing!IR54","v":0.02},{"$f":"Timing!IS54","v":0.02},{"$f":"Timing!IT54","v":0.02},{"$f":"Timing!IU54","v":0.02}]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J694*J12/Days_Yr","v":1.2602739726027398E-3},1.2602739726027398E-3,1.2465753424657534E-3,1.2465753424657534E-3,1.2602739726027398E-3,1.2602739726027398E-3,1.2328767123287671E-3,1.2465753424657534E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.3972602739726034E-3,7.4794520547945215E-3,8.1917808219178091E-3,8.1917808219178091E-3,8.0136986301369874E-3,8.1027397260273974E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.4794520547945215E-3,7.4794520547945215E-3,6.9315068493150675E-3,6.9315068493150675E-3,6.7808219178082194E-3,6.8561643835616439E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"BV694*BV12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"EH694*EH12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"GT694*GT12/Days_Yr","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3]
[]
[null,null,"Principal repayments"]
[null,null,"Annuity"]
[null,null,"Principal repayments","AUD M",null,null,null,null,0,{"$f":"SUM(J701:J702)*J$92","v":0},{"$f":"SUM(K701:K702)*K$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW701:BW702)*BW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI701:EI702)*EI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ701:GJ702)*GJ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI701:HI702)*HI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL701:IL702)*IL$92","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU701:IU702)*IU$92","v":0}]
[null,null,"Refi fee"]
[]
[null,null,"Principal","AUD M",null,null,null,null,0,{"$f":"-J681","v":0},{"$f":"-K681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GG681","v":0},{"$f":"-GH681","v":0},{"$f":"-GI681","v":0},{"$f":"-GJ681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HI681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL681","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU681","v":0}]
[]
[null,"Subordinated Debt DSRA"]
[null,null,"Funding: initial ","AUD M",null,null,null,null,{"$f":"SUM(J716:IU716)","v":0},{"$f":"Cons!J163","v":0},{"$f":"Cons!K163","v":0},{"$f":"Cons!L163","v":0},{"$f":"Cons!M163","v":0},{"$f":"Cons!N163","v":0},{"$f":"Cons!O163","v":0},{"$f":"Cons!P163","v":0},{"$f":"Cons!Q163","v":0},{"$f":"Cons!R163","v":0},{"$f":"Cons!S163","v":0},{"$f":"Cons!T163","v":0},{"$f":"Cons!U163","v":0},{"$f":"Cons!V163","v":0},{"$f":"Cons!W163","v":0},{"$f":"Cons!X163","v":0},{"$f":"Cons!Y163","v":0},{"$f":"Cons!Z163","v":0},{"$f":"Cons!AA163","v":0},{"$f":"Cons!AB163","v":0},{"$f":"Cons!AC163","v":0},{"$f":"Cons!AD163","v":0},{"$f":"Cons!AE163","v":0},{"$f":"Cons!AF163","v":0},{"$f":"Cons!AG163","v":0},{"$f":"Cons!AH163","v":0},{"$f":"Cons!AI163","v":0},{"$f":"Cons!AJ163","v":0},{"$f":"Cons!AK163","v":0},{"$f":"Cons!AL163","v":0},{"$f":"Cons!AM163","v":0},{"$f":"Cons!AN163","v":0},{"$f":"Cons!AO163","v":0},{"$f":"Cons!AP163","v":0},{"$f":"Cons!AQ163","v":0},{"$f":"Cons!AR163","v":0},{"$f":"Cons!AS163","v":0},{"$f":"Cons!AT163","v":0},{"$f":"Cons!AU163","v":0},{"$f":"Cons!AV163","v":0},{"$f":"Cons!AW163","v":0},{"$f":"Cons!AX163","v":0},{"$f":"Cons!AY163","v":0},{"$f":"Cons!AZ163","v":0},{"$f":"Cons!BA163","v":0},{"$f":"Cons!BB163","v":0},{"$f":"Cons!BC163","v":0},{"$f":"Cons!BD163","v":0},{"$f":"Cons!BE163","v":0},{"$f":"Cons!BF163","v":0},{"$f":"Cons!BG163","v":0},{"$f":"Cons!BH163","v":0},{"$f":"Cons!BI163","v":0},{"$f":"Cons!BJ163","v":0},{"$f":"Cons!BK163","v":0},{"$f":"Cons!BL163","v":0},{"$f":"Cons!BM163","v":0},{"$f":"Cons!BN163","v":0},{"$f":"Cons!BO163","v":0},{"$f":"Cons!BP163","v":0},{"$f":"Cons!BQ163","v":0},{"$f":"Cons!BR163","v":0},{"$f":"Cons!BS163","v":0},{"$f":"Cons!BT163","v":0},{"$f":"Cons!BU163","v":0},{"$f":"Cons!BV163","v":0},{"$f":"Cons!BW163","v":0},{"$f":"Cons!BX163","v":0},{"$f":"Cons!BY163","v":0},{"$f":"Cons!BZ163","v":0},{"$f":"Cons!CA163","v":0},{"$f":"Cons!CB163","v":0},{"$f":"Cons!CC163","v":0},{"$f":"Cons!CD163","v":0},{"$f":"Cons!CE163","v":0},{"$f":"Cons!CF163","v":0},{"$f":"Cons!CG163","v":0},{"$f":"Cons!CH163","v":0},{"$f":"Cons!CI163","v":0},{"$f":"Cons!CJ163","v":0},{"$f":"Cons!CK163","v":0},{"$f":"Cons!CL163","v":0},{"$f":"Cons!CM163","v":0},{"$f":"Cons!CN163","v":0},{"$f":"Cons!CO163","v":0},{"$f":"Cons!CP163","v":0},{"$f":"Cons!CQ163","v":0},{"$f":"Cons!CR163","v":0},{"$f":"Cons!CS163","v":0},{"$f":"Cons!CT163","v":0},{"$f":"Cons!CU163","v":0},{"$f":"Cons!CV163","v":0},{"$f":"Cons!CW163","v":0},{"$f":"Cons!CX163","v":0},{"$f":"Cons!CY163","v":0},{"$f":"Cons!CZ163","v":0},{"$f":"Cons!DA163","v":0},{"$f":"Cons!DB163","v":0},{"$f":"Cons!DC163","v":0},{"$f":"Cons!DD163","v":0},{"$f":"Cons!DE163","v":0},{"$f":"Cons!DF163","v":0},{"$f":"Cons!DG163","v":0},{"$f":"Cons!DH163","v":0},{"$f":"Cons!DI163","v":0},{"$f":"Cons!DJ163","v":0},{"$f":"Cons!DK163","v":0},{"$f":"Cons!DL163","v":0},{"$f":"Cons!DM163","v":0},{"$f":"Cons!DN163","v":0},{"$f":"Cons!DO163","v":0},{"$f":"Cons!DP163","v":0},{"$f":"Cons!DQ163","v":0},{"$f":"Cons!DR163","v":0},{"$f":"Cons!DS163","v":0},{"$f":"Cons!DT163","v":0},{"$f":"Cons!DU163","v":0},{"$f":"Cons!DV163","v":0},{"$f":"Cons!DW163","v":0},{"$f":"Cons!DX163","v":0},{"$f":"Cons!DY163","v":0},{"$f":"Cons!DZ163","v":0},{"$f":"Cons!EA163","v":0},{"$f":"Cons!EB163","v":0},{"$f":"Cons!EC163","v":0},{"$f":"Cons!ED163","v":0},{"$f":"Cons!EE163","v":0},{"$f":"Cons!EF163","v":0},{"$f":"Cons!EG163","v":0},{"$f":"Cons!EH163","v":0},{"$f":"Cons!EI163","v":0},{"$f":"Cons!EJ163","v":0},{"$f":"Cons!EK163","v":0},{"$f":"Cons!EL163","v":0},{"$f":"Cons!EM163","v":0},{"$f":"Cons!EN163","v":0},{"$f":"Cons!EO163","v":0},{"$f":"Cons!EP163","v":0},{"$f":"Cons!EQ163","v":0},{"$f":"Cons!ER163","v":0},{"$f":"Cons!ES163","v":0},{"$f":"Cons!ET163","v":0},{"$f":"Cons!EU163","v":0},{"$f":"Cons!EV163","v":0},{"$f":"Cons!EW163","v":0},{"$f":"Cons!EX163","v":0},{"$f":"Cons!EY163","v":0},{"$f":"Cons!EZ163","v":0},{"$f":"Cons!FA163","v":0},{"$f":"Cons!FB163","v":0},{"$f":"Cons!FC163","v":0},{"$f":"Cons!FD163","v":0},{"$f":"Cons!FE163","v":0},{"$f":"Cons!FF163","v":0},{"$f":"Cons!FG163","v":0},{"$f":"Cons!FH163","v":0},{"$f":"Cons!FI163","v":0},{"$f":"Cons!FJ163","v":0},{"$f":"Cons!FK163","v":0},{"$f":"Cons!FL163","v":0},{"$f":"Cons!FM163","v":0},{"$f":"Cons!FN163","v":0},{"$f":"Cons!FO163","v":0},{"$f":"Cons!FP163","v":0},{"$f":"Cons!FQ163","v":0},{"$f":"Cons!FR163","v":0},{"$f":"Cons!FS163","v":0},{"$f":"Cons!FT163","v":0},{"$f":"Cons!FU163","v":0},{"$f":"Cons!FV163","v":0},{"$f":"Cons!FW163","v":0},{"$f":"Cons!FX163","v":0},{"$f":"Cons!FY163","v":0},{"$f":"Cons!FZ163","v":0},{"$f":"Cons!GA163","v":0},{"$f":"Cons!GB163","v":0},{"$f":"Cons!GC163","v":0},{"$f":"Cons!GD163","v":0},{"$f":"Cons!GE163","v":0},{"$f":"Cons!GF163","v":0},{"$f":"Cons!GG163","v":0},{"$f":"Cons!GH163","v":0},{"$f":"Cons!GI163","v":0},{"$f":"Cons!GJ163","v":0},{"$f":"Cons!GK163","v":0},{"$f":"Cons!GL163","v":0},{"$f":"Cons!GM163","v":0},{"$f":"Cons!GN163","v":0},{"$f":"Cons!GO163","v":0},{"$f":"Cons!GP163","v":0},{"$f":"Cons!GQ163","v":0},{"$f":"Cons!GR163","v":0},{"$f":"Cons!GS163","v":0},{"$f":"Cons!GT163","v":0},{"$f":"Cons!GU163","v":0},{"$f":"Cons!GV163","v":0},{"$f":"Cons!GW163","v":0},{"$f":"Cons!GX163","v":0},{"$f":"Cons!GY163","v":0},{"$f":"Cons!GZ163","v":0},{"$f":"Cons!HA163","v":0},{"$f":"Cons!HB163","v":0},{"$f":"Cons!HC163","v":0},{"$f":"Cons!HD163","v":0},{"$f":"Cons!HE163","v":0},{"$f":"Cons!HF163","v":0},{"$f":"Cons!HG163","v":0},{"$f":"Cons!HH163","v":0},{"$f":"Cons!HI163","v":0},{"$f":"Cons!HJ163","v":0},{"$f":"Cons!HK163","v":0},{"$f":"Cons!HL163","v":0},{"$f":"Cons!HM163","v":0},{"$f":"Cons!HN163","v":0},{"$f":"Cons!HO163","v":0},{"$f":"Cons!HP163","v":0},{"$f":"Cons!HQ163","v":0},{"$f":"Cons!HR163","v":0},{"$f":"Cons!HS163","v":0},{"$f":"Cons!HT163","v":0},{"$f":"Cons!HU163","v":0},{"$f":"Cons!HV163","v":0},{"$f":"Cons!HW163","v":0},{"$f":"Cons!HX163","v":0},{"$f":"Cons!HY163","v":0},{"$f":"Cons!HZ163","v":0},{"$f":"Cons!IA163","v":0},{"$f":"Cons!IB163","v":0},{"$f":"Cons!IC163","v":0},{"$f":"Cons!ID163","v":0},{"$f":"Cons!IE163","v":0},{"$f":"Cons!IF163","v":0},{"$f":"Cons!IG163","v":0},{"$f":"Cons!IH163","v":0},{"$f":"Cons!II163","v":0},{"$f":"Cons!IJ163","v":0},{"$f":"Cons!IK163","v":0},{"$f":"Cons!IL163","v":0},{"$f":"Cons!IM163","v":0},{"$f":"Cons!IN163","v":0},{"$f":"Cons!IO163","v":0},{"$f":"Cons!IP163","v":0},{"$f":"Cons!IQ163","v":0},{"$f":"Cons!IR163","v":0},{"$f":"Cons!IS163","v":0},{"$f":"Cons!IT163","v":0},{"$f":"Cons!IU163","v":0}]
[null,null,"Funding: cash flow","AUD M",null,null,null,null,{"$f":"SUM(J717:IU717)","v":-31.043624170138639},{"$f":"J729","v":0},{"$f":"K729","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,{"$f":"BW729","v":-0.3515534354320029},-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"EI729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL729","v":0},0,0,0,0,0,0,0,0,{"$f":"IU729","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J715:J719)","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,{"$f":"SUM(AP715:AP719)","v":-0.36577153052949785},-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"SUM(BV715:BV719)","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,{"$f":"SUM(DB715:DB719)","v":-0.27129269283753854},-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"SUM(EH715:EH719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN715:FN719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ715:GJ719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI715:HI719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL715:IL719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU715:IU719)","v":0}]
[]
[null,null,"Actual balance ","AUD M","Target",null,null,null,null,{"$f":"J715","v":0},0,0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,{"$f":"AP715","v":-0.36140292369678773},-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,{"$f":"BV715","v":-0.34764615783965491},-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,{"$f":"DB715","v":-0.2539396726487102},-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,{"$f":"EH715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL715","v":0},0,0,0,0,0,0,0,0,{"$f":"IU715","v":0}]
[null,null,"Target balance ","AUD M",{"$f":"Inputs!$I$468","v":2},null,null,null,null,{"$f":"SUM(OFFSET(K722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AQ722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DC722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(FO722,0,0,1,$E726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GK722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GL722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GM722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GN722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GO722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GP722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GQ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GR722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GS722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GT722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GU722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GV722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GW722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GX722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GY722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(GZ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HA722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HB722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HC722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HD722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HE722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HF722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HG722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HH722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HI722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HJ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HK722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HL722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HM722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HN722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HO722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HP722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HQ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HR722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HS722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HT722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HU722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HV722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HW722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HX722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HY722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(HZ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IA722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IB722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IC722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(ID722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IE722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IF722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IG722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IH722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(II722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IJ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IK722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IL722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IM722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IN722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IO722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IP722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IQ722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IR722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IS722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IT722,0,0,1,$E726))","v":0},{"$f":"SUM(OFFSET(IU722,0,0,1,$E726))","v":0},0]
[null,null,"Funding from cash flow","AUD M",null,null,null,null,{"$f":"SUM(J729:IU729)","v":-31.043624170138639},{"$f":"MIN(J727,J728)","v":0},{"$f":"MIN(K727,K728)","v":0},0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,{"$f":"MIN(AD727,AD728)","v":0},{"$f":"MIN(AE727,AE728)","v":0},-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,{"$f":"MIN(CQ727,CQ728)","v":-0.29600512058456641},-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(FC727,FC728)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GJ727,GJ728)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HI727,HI728)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IL727,IL728)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(IU727,IU728)","v":0}]
[]
[null,null,"Debt service ","AUD M",null,null,null,null,{"$f":"SUM(J733:IU733)","v":0},{"$f":"-J711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HI711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IL711","v":0},0,0,0,0,0,0,0,0,{"$f":"-IU711","v":0}]
[null,null,"Shortfall: debt service ","AUD M",null,null,null,null,{"$f":"SUM(J734:IU734)","v":31.043624170138639},{"$f":"MAX(0,J733-J732)","v":0},{"$f":"MAX(0,K733-K732)","v":0},0,0,0,0,0,0,0,0,0.16400000000000148,0.28262005892821662,0.48965189342227688,0.54950142393160206,0,0,0,0,0,0,0,0,1.5551350207534953E-2,0.42583403205517401,0.42724720864720989,0.42646148450186283,0.38253811505464974,0.37214236423726321,0.37604662377622644,0.37398216968773657,0.3719578666136466,0.36140292369678773,0.36577153052949785,0.36354555302767377,0.36131179052568607,0.35053695685581188,0.35291673981033622,0.35290441227756864,0.35045827356921988,0.33945937878222443,0.34467826591517003,0.34202510736092429,0.33936298974939005,0.32813541102532551,0.40005452871196134,0.39725306728436804,0.39444487827339636,0.38471469860550833,0.39080864052427,0.38772193837259539,0.38462571907232534,0.37462974767989798,0.37788853263969124,0.37787882195165845,0.37455623425103834,0.36435954091403255,0.37580871575120944,0.37229208913240674,0.36876287942636088,0.35836323792230274,0.36578421796123917,0.36202513793278612,0.35825599593589685,0.34764615783965491,0.35554665341084857,{"$f":"MAX(0,BW733-BW732)","v":0.3515534354320029},0.34754807341210625,0.33672616007323475,0.34090277194439433,0.34089093573446649,0.3366433856363239,0.32560498903758317,0.33448287603133642,0.33000255370730569,0.32550890283376777,0.31424985538521755,0.32362174910506425,0.31889128435691483,0.31414675821232452,0.30266204844193523,0.31254051578069952,0.30755520366404976,0.30255516366640345,0.29083987848304793,0.29601990488693142,0.29600512058456641,0.29074518979162844,0.27879464286912847,0.28971723721601961,0.28420908319513116,0.27868497073809329,0.26649453050186167,0.27794390495579924,0.27216764478413924,0.26637481269793717,0.2539396726487102,0.27129269283753854,0.26527459662985109,0.25923633308355931,0.2465564691643064,0.25278372744817967,0.25276141487043324,0.24643575622609271,0.23349759649872803,0.24656945368669936,0.2399812326275772,0.23337454475791375,0.22017677112634348,0.23394049122791172,0.19710567709386317,0.15576631311618216,0.10843090710701686,0.15401680267390938,0.13076449466207807,0.10753403187900645,5.9496928082786282E-2,8.3088745502488681E-2,8.2910423575886072E-2,5.87551880933469E-2,9.7579777520876432E-3,5.9270772148863449E-2,3.4225954808892567E-2,9.1302598665030654E-3,0,0,0,0,0,0,{"$f":"MAX(0,EI733-EI732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,GJ733-GJ732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,HI733-HI732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,IL733-IL732)","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(0,IU733-IU732)","v":0}]
[]
[null,null,"Release : excess cash"]
[null,null,"Release: debt service ","AUD M",null,null,null,null,null,{"$f":"J736","v":0},{"$f":"K736","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"BW736","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"EI736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL736","v":0},0,0,0,0,0,0,0,0,{"$f":"IU736","v":0}]
[null,null,"Target ","AUD M",null,null,null,null,null,{"$f":"J726","v":0},{"$f":"K726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL726","v":0},0,0,0,0,0,0,0,0,{"$f":"IU726","v":0}]
["Debt Ratios"]
[null,"NHFIC Debt Ratios"]
[null,null,"Reserve account additions","AUD M",null,null,null,null,0,{"$f":"J498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL498","v":0},0,0,0,0,0,0,0,0,{"$f":"IU498","v":0}]
[null,null,"NHFIC debt - total debt service","AUD M",null,null,null,null,308.46238195518077,{"$f":"SUM(J748:J750)","v":0},{"$f":"SUM(K748:K750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X748:X750)","v":1.0579784429606929},1.0734746920939535,1.0874826514921716,1.0860305939887371,1.2152557074876547,1.2139693332036958,1.2283445750762885,1.2524175627587664,1.2226088203913961,1.2375697952481626,1.2525753563357063,1.2785383991957755,1.2458477442837794,1.2623984987327557,1.2788418967688466,1.305232276812196,1.2717747167329678,1.2885453023644475,1.3053167036813962,1.3322519981080665,1.3152069592960776,1.3152343808777318,1.3323415012275797,1.3598338054023624,1.3250116091968771,1.3424603879559573,1.3599099463156994,1.3879710468478454,1.1867854493794394,1.2044065029143574,1.2220254293676729,1.2463484429760432,1.2101303139570336,1.2282780385093583,1.246427238355202,1.2714215806002331,1.2529719879186778,1.2529990517191638,1.2715123183245689,1.2970056796944331,1.2593792815266478,1.2782511319752099,1.2971219068420721,1.3231091892873779,1.2846618157133409,1.3039198017994813,1.3231803103284752,1.3497025214428819,1.310489250665867,1.3301370567736517,1.3497858573519275,{"$f":"SUM(BW748:BW750)","v":1.376838591475277},1.3568639315182518,1.3568919261373142,1.3769348317557932,1.4045285102669389,1.3637151577300239,1.3841590711072729,1.4046039824168606,1.4327496956510006,1.3911292274317777,1.4119828425480196,1.4328373171709494,1.4615454825385616,1.419089730135999,1.4403607447047628,1.4616325464058728,1.4909140003877315,1.4692881877904966,1.4693165426327943,1.4910140110894365,1.5208800839216263,1.4766889543297901,1.49881970257904,1.5209511927033685,1.5514137541069464,1.5063501622820277,1.5289237398846118,1.5514980383948331,1.5825689897062933,1.5366792500282149,1.5596962140617778,1.582710435274864,1.6143862969927341,1.5909668208473349,1.5909912210095889,1.6144772507050855,1.6468028139053879,1.5989561896401319,1.6229132040340939,1.646870910804173,1.6798421342735352,1.6311811453588021,1.6256576206866393,1.6157625619155631,1.6157625844996097,1.5977207808462031,1.6067072553629658,1.6156695338119373,1.6156695615121435,1.6067693879086409,1.6067693614106744,1.6156068969398742,1.6156069063633862,1.5980636009983784,1.6068005499237696,1.6155118572672127,1.6155118738854211,1.598221896488409,1.6068320920986978,1.6154158905945157,1.6154159179761025,1.5983818602108886,1.6068639763908696,1.6153189199105416,{"$f":"SUM(EI748:EI750)","v":1.615318901302351},1.6069286954923865,1.6069286783767498,1.615253568037271,{"$f":"SUM(EM748:EM750)","v":1.6152535786043583},{"$f":"SUM(EN748:EN750)","v":1.6965571715565675},1.7059190032010489,1.7152490015998259,1.7152490167791128,1.696744658142064,1.705956401159918,1.7151353253593364,1.715135302451444,1.6969342591694727,1.7059940982905215,1.7150202796898388,1.7150202848663381,1.7060710182871235,1.7060709826005278,1.714942775817611,1.7149428091741648,1.6973587404250301,1.7061096963684896,1.7148251861340251,1.7148251788744071,1.6975550006350524,1.7061488029612191,1.7147063234241542,1.7147062909258066,1.6977535138603137,1.7061883201095749,1.7145860421003221,1.7145860644390636,1.7062688254374605,1.7062688437011038,1.7145050639354857,1.714505054048546,1.6981976077508045,1.7063092646932139,1.7143821471052059,1.7143821259037457,1.6984027303404132,1.7063500801937563,1.7142579222795518,1.7142578938399156,1.7154330614939921,1.7234039274265536,1.7313335335840716,1.7313335235769749,1.7234900284497678,1.7234900223593255,1.7312468215450267,1.7312468263650866,{"$f":"SUM(GJ748:GJ750)","v":1.7159084835334109},1.7235333521455574,1.7311154511609981,1.7311154594824063,1.7161281694977917,1.723577162640809,1.7309826297929072,1.7309826090900464,1.7163501678856854,1.7236214076654188,1.7308484217358797,1.7308484559007042,1.7237113044068515,1.7237112951734881,1.7307580295343699,1.7307580180982647,1.7168465599536726,1.7237565424368113,1.730621012679018,1.7306210007964196,1.7170757259050071,1.7238021902457215,1.7304825669161965,1.7304825699931519,1.7173073425740919,{"$f":"SUM(HI748:HI750)","v":1.7238483679375358},1.7303427324619352,1.7303427554938446,1.7239420484679462,1.7239420475107976,1.7302485992050876,1.7302486156109516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL748:IL750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU748:IU750)","v":0}]
[]
[null,null,"DSCR"]
[null,null,"Affordable","num",null,null,null,null,null,{"$f":"Ops!J468","v":0},{"$f":"Ops!K468","v":0},{"$f":"Ops!L468","v":0},{"$f":"Ops!M468","v":0},{"$f":"Ops!N468","v":0},{"$f":"Ops!O468","v":0},{"$f":"Ops!P468","v":0},{"$f":"Ops!Q468","v":0},{"$f":"Ops!R468","v":0},{"$f":"Ops!S468","v":0},{"$f":"Ops!T468","v":0},{"$f":"Ops!U468","v":0},{"$f":"Ops!V468","v":0},{"$f":"Ops!W468","v":0},{"$f":"Ops!X468","v":375},{"$f":"Ops!Y468","v":375},{"$f":"Ops!Z468","v":375},{"$f":"Ops!AA468","v":375},{"$f":"Ops!AB468","v":375},{"$f":"Ops!AC468","v":375},{"$f":"Ops!AD468","v":375},{"$f":"Ops!AE468","v":375},{"$f":"Ops!AF468","v":375},{"$f":"Ops!AG468","v":375},{"$f":"Ops!AH468","v":375},{"$f":"Ops!AI468","v":375},{"$f":"Ops!AJ468","v":375},{"$f":"Ops!AK468","v":375},{"$f":"Ops!AL468","v":375},{"$f":"Ops!AM468","v":375},{"$f":"Ops!AN468","v":375},{"$f":"Ops!AO468","v":375},{"$f":"Ops!AP468","v":375},{"$f":"Ops!AQ468","v":375},{"$f":"Ops!AR468","v":375},{"$f":"Ops!AS468","v":375},{"$f":"Ops!AT468","v":375},{"$f":"Ops!AU468","v":375},{"$f":"Ops!AV468","v":375},{"$f":"Ops!AW468","v":375},{"$f":"Ops!AX468","v":375},{"$f":"Ops!AY468","v":375},{"$f":"Ops!AZ468","v":375},{"$f":"Ops!BA468","v":375},{"$f":"Ops!BB468","v":375},{"$f":"Ops!BC468","v":375},{"$f":"Ops!BD468","v":375},{"$f":"Ops!BE468","v":375},{"$f":"Ops!BF468","v":375},{"$f":"Ops!BG468","v":375},{"$f":"Ops!BH468","v":375},{"$f":"Ops!BI468","v":375},{"$f":"Ops!BJ468","v":375},{"$f":"Ops!BK468","v":375},{"$f":"Ops!BL468","v":375},{"$f":"Ops!BM468","v":375},{"$f":"Ops!BN468","v":375},{"$f":"Ops!BO468","v":375},{"$f":"Ops!BP468","v":375},{"$f":"Ops!BQ468","v":375},{"$f":"Ops!BR468","v":375},{"$f":"Ops!BS468","v":375},{"$f":"Ops!BT468","v":375},{"$f":"Ops!BU468","v":375},{"$f":"Ops!BV468","v":375},{"$f":"Ops!BW468","v":375},{"$f":"Ops!BX468","v":375},{"$f":"Ops!BY468","v":375},{"$f":"Ops!BZ468","v":375},{"$f":"Ops!CA468","v":375},{"$f":"Ops!CB468","v":375},{"$f":"Ops!CC468","v":375},{"$f":"Ops!CD468","v":375},{"$f":"Ops!CE468","v":375},{"$f":"Ops!CF468","v":375},{"$f":"Ops!CG468","v":375},{"$f":"Ops!CH468","v":375},{"$f":"Ops!CI468","v":375},{"$f":"Ops!CJ468","v":375},{"$f":"Ops!CK468","v":375},{"$f":"Ops!CL468","v":375},{"$f":"Ops!CM468","v":375},{"$f":"Ops!CN468","v":375},{"$f":"Ops!CO468","v":375},{"$f":"Ops!CP468","v":375},{"$f":"Ops!CQ468","v":375},{"$f":"Ops!CR468","v":375},{"$f":"Ops!CS468","v":375},{"$f":"Ops!CT468","v":375},{"$f":"Ops!CU468","v":375},{"$f":"Ops!CV468","v":375},{"$f":"Ops!CW468","v":375},{"$f":"Ops!CX468","v":375},{"$f":"Ops!CY468","v":375},{"$f":"Ops!CZ468","v":375},{"$f":"Ops!DA468","v":375},{"$f":"Ops!DB468","v":375},{"$f":"Ops!DC468","v":375},{"$f":"Ops!DD468","v":375},{"$f":"Ops!DE468","v":375},{"$f":"Ops!DF468","v":375},{"$f":"Ops!DG468","v":375},{"$f":"Ops!DH468","v":375},{"$f":"Ops!DI468","v":375},{"$f":"Ops!DJ468","v":375},{"$f":"Ops!DK468","v":375},{"$f":"Ops!DL468","v":375},{"$f":"Ops!DM468","v":375},{"$f":"Ops!DN468","v":375},{"$f":"Ops!DO468","v":375},{"$f":"Ops!DP468","v":375},{"$f":"Ops!DQ468","v":375},{"$f":"Ops!DR468","v":375},{"$f":"Ops!DS468","v":375},{"$f":"Ops!DT468","v":375},{"$f":"Ops!DU468","v":375},{"$f":"Ops!DV468","v":375},{"$f":"Ops!DW468","v":375},{"$f":"Ops!DX468","v":375},{"$f":"Ops!DY468","v":375},{"$f":"Ops!DZ468","v":375},{"$f":"Ops!EA468","v":375},{"$f":"Ops!EB468","v":375},{"$f":"Ops!EC468","v":375},{"$f":"Ops!ED468","v":375},{"$f":"Ops!EE468","v":375},{"$f":"Ops!EF468","v":375},{"$f":"Ops!EG468","v":375},{"$f":"Ops!EH468","v":375},{"$f":"Ops!EI468","v":375},{"$f":"Ops!EJ468","v":375},{"$f":"Ops!EK468","v":375},{"$f":"Ops!EL468","v":375},{"$f":"Ops!EM468","v":375},{"$f":"Ops!EN468","v":375},{"$f":"Ops!EO468","v":375},{"$f":"Ops!EP468","v":375},{"$f":"Ops!EQ468","v":375},{"$f":"Ops!ER468","v":375},{"$f":"Ops!ES468","v":375},{"$f":"Ops!ET468","v":375},{"$f":"Ops!EU468","v":375},{"$f":"Ops!EV468","v":375},{"$f":"Ops!EW468","v":375},{"$f":"Ops!EX468","v":375},{"$f":"Ops!EY468","v":375},{"$f":"Ops!EZ468","v":375},{"$f":"Ops!FA468","v":375},{"$f":"Ops!FB468","v":375},{"$f":"Ops!FC468","v":375},{"$f":"Ops!FD468","v":375},{"$f":"Ops!FE468","v":375},{"$f":"Ops!FF468","v":375},{"$f":"Ops!FG468","v":375},{"$f":"Ops!FH468","v":375},{"$f":"Ops!FI468","v":375},{"$f":"Ops!FJ468","v":375},{"$f":"Ops!FK468","v":375},{"$f":"Ops!FL468","v":375},{"$f":"Ops!FM468","v":375},{"$f":"Ops!FN468","v":375},{"$f":"Ops!FO468","v":375},{"$f":"Ops!FP468","v":375},{"$f":"Ops!FQ468","v":375},{"$f":"Ops!FR468","v":375},{"$f":"Ops!FS468","v":375},{"$f":"Ops!FT468","v":375},{"$f":"Ops!FU468","v":375},{"$f":"Ops!FV468","v":375},{"$f":"Ops!FW468","v":375},{"$f":"Ops!FX468","v":375},{"$f":"Ops!FY468","v":375},{"$f":"Ops!FZ468","v":375},{"$f":"Ops!GA468","v":375},{"$f":"Ops!GB468","v":375},{"$f":"Ops!GC468","v":375},{"$f":"Ops!GD468","v":375},{"$f":"Ops!GE468","v":375},{"$f":"Ops!GF468","v":375},{"$f":"Ops!GG468","v":375},{"$f":"Ops!GH468","v":375},{"$f":"Ops!GI468","v":375},{"$f":"Ops!GJ468","v":375},{"$f":"Ops!GK468","v":375},{"$f":"Ops!GL468","v":375},{"$f":"Ops!GM468","v":375},{"$f":"Ops!GN468","v":375},{"$f":"Ops!GO468","v":375},{"$f":"Ops!GP468","v":375},{"$f":"Ops!GQ468","v":375},{"$f":"Ops!GR468","v":375},{"$f":"Ops!GS468","v":375},{"$f":"Ops!GT468","v":375},{"$f":"Ops!GU468","v":375},{"$f":"Ops!GV468","v":375},{"$f":"Ops!GW468","v":375},{"$f":"Ops!GX468","v":375},{"$f":"Ops!GY468","v":375},{"$f":"Ops!GZ468","v":375},{"$f":"Ops!HA468","v":375},{"$f":"Ops!HB468","v":375},{"$f":"Ops!HC468","v":375},{"$f":"Ops!HD468","v":375},{"$f":"Ops!HE468","v":375},{"$f":"Ops!HF468","v":375},{"$f":"Ops!HG468","v":375},{"$f":"Ops!HH468","v":375},{"$f":"Ops!HI468","v":375},{"$f":"Ops!HJ468","v":375},{"$f":"Ops!HK468","v":375},{"$f":"Ops!HL468","v":375},{"$f":"Ops!HM468","v":375},{"$f":"Ops!HN468","v":375},{"$f":"Ops!HO468","v":375},{"$f":"Ops!HP468","v":0},{"$f":"Ops!HQ468","v":0},{"$f":"Ops!HR468","v":0},{"$f":"Ops!HS468","v":0},{"$f":"Ops!HT468","v":0},{"$f":"Ops!HU468","v":0},{"$f":"Ops!HV468","v":0},{"$f":"Ops!HW468","v":0},{"$f":"Ops!HX468","v":0},{"$f":"Ops!HY468","v":0},{"$f":"Ops!HZ468","v":0},{"$f":"Ops!IA468","v":0},{"$f":"Ops!IB468","v":0},{"$f":"Ops!IC468","v":0},{"$f":"Ops!ID468","v":0},{"$f":"Ops!IE468","v":0},{"$f":"Ops!IF468","v":0},{"$f":"Ops!IG468","v":0},{"$f":"Ops!IH468","v":0},{"$f":"Ops!II468","v":0},{"$f":"Ops!IJ468","v":0},{"$f":"Ops!IK468","v":0},{"$f":"Ops!IL468","v":0},{"$f":"Ops!IM468","v":0},{"$f":"Ops!IN468","v":0},{"$f":"Ops!IO468","v":0},{"$f":"Ops!IP468","v":0},{"$f":"Ops!IQ468","v":0},{"$f":"Ops!IR468","v":0},{"$f":"Ops!IS468","v":0},{"$f":"Ops!IT468","v":0},{"$f":"Ops!IU468","v":0}]
[null,null,"Market","num",null,null,null,null,null,{"$f":"Ops!J469","v":0},{"$f":"Ops!K469","v":0},{"$f":"Ops!L469","v":0},{"$f":"Ops!M469","v":0},{"$f":"Ops!N469","v":0},{"$f":"Ops!O469","v":0},{"$f":"Ops!P469","v":0},{"$f":"Ops!Q469","v":0},{"$f":"Ops!R469","v":0},{"$f":"Ops!S469","v":0},{"$f":"Ops!T469","v":0},{"$f":"Ops!U469","v":0},{"$f":"Ops!V469","v":0},{"$f":"Ops!W469","v":0},{"$f":"Ops!X469","v":148},{"$f":"Ops!Y469","v":148},{"$f":"Ops!Z469","v":148},{"$f":"Ops!AA469","v":148},{"$f":"Ops!AB469","v":148},{"$f":"Ops!AC469","v":148},{"$f":"Ops!AD469","v":148},{"$f":"Ops!AE469","v":148},{"$f":"Ops!AF469","v":148},{"$f":"Ops!AG469","v":148},{"$f":"Ops!AH469","v":148},{"$f":"Ops!AI469","v":148},{"$f":"Ops!AJ469","v":148},{"$f":"Ops!AK469","v":148},{"$f":"Ops!AL469","v":148},{"$f":"Ops!AM469","v":148},{"$f":"Ops!AN469","v":148},{"$f":"Ops!AO469","v":148},{"$f":"Ops!AP469","v":148},{"$f":"Ops!AQ469","v":148},{"$f":"Ops!AR469","v":148},{"$f":"Ops!AS469","v":148},{"$f":"Ops!AT469","v":148},{"$f":"Ops!AU469","v":148},{"$f":"Ops!AV469","v":148},{"$f":"Ops!AW469","v":148},{"$f":"Ops!AX469","v":148},{"$f":"Ops!AY469","v":148},{"$f":"Ops!AZ469","v":148},{"$f":"Ops!BA469","v":148},{"$f":"Ops!BB469","v":148},{"$f":"Ops!BC469","v":148},{"$f":"Ops!BD469","v":148},{"$f":"Ops!BE469","v":148},{"$f":"Ops!BF469","v":148},{"$f":"Ops!BG469","v":148},{"$f":"Ops!BH469","v":148},{"$f":"Ops!BI469","v":148},{"$f":"Ops!BJ469","v":148},{"$f":"Ops!BK469","v":148},{"$f":"Ops!BL469","v":148},{"$f":"Ops!BM469","v":148},{"$f":"Ops!BN469","v":148},{"$f":"Ops!BO469","v":148},{"$f":"Ops!BP469","v":148},{"$f":"Ops!BQ469","v":148},{"$f":"Ops!BR469","v":148},{"$f":"Ops!BS469","v":148},{"$f":"Ops!BT469","v":148},{"$f":"Ops!BU469","v":148},{"$f":"Ops!BV469","v":148},{"$f":"Ops!BW469","v":148},{"$f":"Ops!BX469","v":148},{"$f":"Ops!BY469","v":148},{"$f":"Ops!BZ469","v":148},{"$f":"Ops!CA469","v":148},{"$f":"Ops!CB469","v":148},{"$f":"Ops!CC469","v":148},{"$f":"Ops!CD469","v":148},{"$f":"Ops!CE469","v":148},{"$f":"Ops!CF469","v":148},{"$f":"Ops!CG469","v":148},{"$f":"Ops!CH469","v":148},{"$f":"Ops!CI469","v":148},{"$f":"Ops!CJ469","v":148},{"$f":"Ops!CK469","v":148},{"$f":"Ops!CL469","v":148},{"$f":"Ops!CM469","v":148},{"$f":"Ops!CN469","v":148},{"$f":"Ops!CO469","v":148},{"$f":"Ops!CP469","v":148},{"$f":"Ops!CQ469","v":148},{"$f":"Ops!CR469","v":148},{"$f":"Ops!CS469","v":148},{"$f":"Ops!CT469","v":148},{"$f":"Ops!CU469","v":148},{"$f":"Ops!CV469","v":148},{"$f":"Ops!CW469","v":148},{"$f":"Ops!CX469","v":148},{"$f":"Ops!CY469","v":148},{"$f":"Ops!CZ469","v":148},{"$f":"Ops!DA469","v":148},{"$f":"Ops!DB469","v":148},{"$f":"Ops!DC469","v":148},{"$f":"Ops!DD469","v":148},{"$f":"Ops!DE469","v":148},{"$f":"Ops!DF469","v":148},{"$f":"Ops!DG469","v":148},{"$f":"Ops!DH469","v":148},{"$f":"Ops!DI469","v":148},{"$f":"Ops!DJ469","v":148},{"$f":"Ops!DK469","v":148},{"$f":"Ops!DL469","v":148},{"$f":"Ops!DM469","v":148},{"$f":"Ops!DN469","v":148},{"$f":"Ops!DO469","v":148},{"$f":"Ops!DP469","v":148},{"$f":"Ops!DQ469","v":148},{"$f":"Ops!DR469","v":148},{"$f":"Ops!DS469","v":148},{"$f":"Ops!DT469","v":148},{"$f":"Ops!DU469","v":148},{"$f":"Ops!DV469","v":148},{"$f":"Ops!DW469","v":148},{"$f":"Ops!DX469","v":148},{"$f":"Ops!DY469","v":148},{"$f":"Ops!DZ469","v":148},{"$f":"Ops!EA469","v":148},{"$f":"Ops!EB469","v":148},{"$f":"Ops!EC469","v":148},{"$f":"Ops!ED469","v":148},{"$f":"Ops!EE469","v":148},{"$f":"Ops!EF469","v":148},{"$f":"Ops!EG469","v":148},{"$f":"Ops!EH469","v":148},{"$f":"Ops!EI469","v":148},{"$f":"Ops!EJ469","v":148},{"$f":"Ops!EK469","v":148},{"$f":"Ops!EL469","v":148},{"$f":"Ops!EM469","v":148},{"$f":"Ops!EN469","v":148},{"$f":"Ops!EO469","v":148},{"$f":"Ops!EP469","v":148},{"$f":"Ops!EQ469","v":148},{"$f":"Ops!ER469","v":148},{"$f":"Ops!ES469","v":148},{"$f":"Ops!ET469","v":148},{"$f":"Ops!EU469","v":148},{"$f":"Ops!EV469","v":148},{"$f":"Ops!EW469","v":148},{"$f":"Ops!EX469","v":148},{"$f":"Ops!EY469","v":148},{"$f":"Ops!EZ469","v":148},{"$f":"Ops!FA469","v":148},{"$f":"Ops!FB469","v":148},{"$f":"Ops!FC469","v":148},{"$f":"Ops!FD469","v":148},{"$f":"Ops!FE469","v":148},{"$f":"Ops!FF469","v":148},{"$f":"Ops!FG469","v":148},{"$f":"Ops!FH469","v":148},{"$f":"Ops!FI469","v":148},{"$f":"Ops!FJ469","v":148},{"$f":"Ops!FK469","v":148},{"$f":"Ops!FL469","v":148},{"$f":"Ops!FM469","v":148},{"$f":"Ops!FN469","v":148},{"$f":"Ops!FO469","v":148},{"$f":"Ops!FP469","v":148},{"$f":"Ops!FQ469","v":148},{"$f":"Ops!FR469","v":148},{"$f":"Ops!FS469","v":148},{"$f":"Ops!FT469","v":148},{"$f":"Ops!FU469","v":148},{"$f":"Ops!FV469","v":148},{"$f":"Ops!FW469","v":148},{"$f":"Ops!FX469","v":148},{"$f":"Ops!FY469","v":148},{"$f":"Ops!FZ469","v":148},{"$f":"Ops!GA469","v":148},{"$f":"Ops!GB469","v":148},{"$f":"Ops!GC469","v":148},{"$f":"Ops!GD469","v":148},{"$f":"Ops!GE469","v":148},{"$f":"Ops!GF469","v":148},{"$f":"Ops!GG469","v":148},{"$f":"Ops!GH469","v":148},{"$f":"Ops!GI469","v":148},{"$f":"Ops!GJ469","v":148},{"$f":"Ops!GK469","v":148},{"$f":"Ops!GL469","v":148},{"$f":"Ops!GM469","v":148},{"$f":"Ops!GN469","v":148},{"$f":"Ops!GO469","v":148},{"$f":"Ops!GP469","v":148},{"$f":"Ops!GQ469","v":148},{"$f":"Ops!GR469","v":148},{"$f":"Ops!GS469","v":148},{"$f":"Ops!GT469","v":148},{"$f":"Ops!GU469","v":148},{"$f":"Ops!GV469","v":148},{"$f":"Ops!GW469","v":148},{"$f":"Ops!GX469","v":148},{"$f":"Ops!GY469","v":148},{"$f":"Ops!GZ469","v":148},{"$f":"Ops!HA469","v":148},{"$f":"Ops!HB469","v":148},{"$f":"Ops!HC469","v":148},{"$f":"Ops!HD469","v":148},{"$f":"Ops!HE469","v":148},{"$f":"Ops!HF469","v":148},{"$f":"Ops!HG469","v":148},{"$f":"Ops!HH469","v":148},{"$f":"Ops!HI469","v":148},{"$f":"Ops!HJ469","v":148},{"$f":"Ops!HK469","v":148},{"$f":"Ops!HL469","v":148},{"$f":"Ops!HM469","v":148},{"$f":"Ops!HN469","v":148},{"$f":"Ops!HO469","v":148},{"$f":"Ops!HP469","v":0},{"$f":"Ops!HQ469","v":0},{"$f":"Ops!HR469","v":0},{"$f":"Ops!HS469","v":0},{"$f":"Ops!HT469","v":0},{"$f":"Ops!HU469","v":0},{"$f":"Ops!HV469","v":0},{"$f":"Ops!HW469","v":0},{"$f":"Ops!HX469","v":0},{"$f":"Ops!HY469","v":0},{"$f":"Ops!HZ469","v":0},{"$f":"Ops!IA469","v":0},{"$f":"Ops!IB469","v":0},{"$f":"Ops!IC469","v":0},{"$f":"Ops!ID469","v":0},{"$f":"Ops!IE469","v":0},{"$f":"Ops!IF469","v":0},{"$f":"Ops!IG469","v":0},{"$f":"Ops!IH469","v":0},{"$f":"Ops!II469","v":0},{"$f":"Ops!IJ469","v":0},{"$f":"Ops!IK469","v":0},{"$f":"Ops!IL469","v":0},{"$f":"Ops!IM469","v":0},{"$f":"Ops!IN469","v":0},{"$f":"Ops!IO469","v":0},{"$f":"Ops!IP469","v":0},{"$f":"Ops!IQ469","v":0},{"$f":"Ops!IR469","v":0},{"$f":"Ops!IS469","v":0},{"$f":"Ops!IT469","v":0},{"$f":"Ops!IU469","v":0}]
[null,null,"Social","%",{"$f":"Inputs!G477","v":1.2},null,null,null,null,{"$f":"IF(J$760=0,0,J757/J$760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(AP$760=0,0,AP757/AP$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(BV$760=0,0,BV757/BV$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(DB$760=0,0,DB757/DB$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(EH$760=0,0,EH757/EH$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(FN$760=0,0,FN757/FN$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(GJ$760=0,0,GJ757/GJ$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,{"$f":"IF(HI$760=0,0,HI757/HI$760)","v":0.24531024531024531},0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0.24531024531024531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL$760=0,0,IL757/IL$760)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU$760=0,0,IU757/IU$760)","v":0}]
[null,null,"Affordable","%",{"$f":"Inputs!G478","v":1.4},null,null,null,null,{"$f":"IF(J$760=0,0,J758/J$760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(AP$760=0,0,AP758/AP$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(BV$760=0,0,BV758/BV$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(DB$760=0,0,DB758/DB$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(EH$760=0,0,EH758/EH$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(FN$760=0,0,FN758/FN$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(GJ$760=0,0,GJ758/GJ$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,{"$f":"IF(HI$760=0,0,HI758/HI$760)","v":0.54112554112554112},0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0.54112554112554112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL$760=0,0,IL758/IL$760)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU$760=0,0,IU758/IU$760)","v":0}]
[]
[null,null,"Quarterly DSCR","x","Min Ratio","@ Date","Ave Ratio",null,null,{"$f":"IF(J751=0,0,J753/J751)*J84","v":0},{"$f":"IF(K751=0,0,K753/K751)*K84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.3999984454636831,1.3999984410705293,1.3999999884638437,1.4000031936525417,1.4000071568420158,1.4000129447344849,1.4000213554638841,1.4000319353776869,1.4000457263435875,1.4000619528798104,1.400049232494238,1.4000564715791231,1.4000619044162819,1.40006319320703,1.4000614673911691,1.4000592982383335,1.4000594414435099,1.400059258888593,1.4000593072868184,1.4000586455801538,1.4000598447353259,1.4000608766875682,1.4000618451408553,1.4000620457915944,1.4000640945555352,1.4000656257201789,1.4000673877157883,1.4000682865369427,1.4000813951378241,1.4000838986062238,1.4000852950067566,1.4000844121019185,1.4000852180839338,1.400083972198044,1.4000823752167024,1.4000793672294207,1.4000789703557051,1.4000780789189573,1.4000768643005774,1.4000748514024288,1.3999999999999997,1.3999998017939375,1.4000014670004857,1.4000050119857506,1.4000108620382139,1.4000150245943463,1.4000174581407312,1.4000178216445236,1.400018433134337,1.4000187820490237,1.4000191114719021,{"$f":"IF(BW751=0,0,BW753/BW751)*BW84","v":1.4000193313030176},1.4000198273830515,1.4000202974331939,1.4000206801723503,1.4000209326074222,1.4000215137178427,1.400021761514632,1.4000220089628825,1.4000221085594393,1.4000229390646517,1.4000234930668753,1.4000241820281172,1.4000246947741735,1.4000262005659736,1.4000275042452985,1.4000289959953449,1.4000302398938582,1.4000325362052661,1.4000348784118548,1.4000372195050921,1.4000391961166645,1.4000425150903071,1.4000453813110243,1.400048438061019,1.4000509777622314,1.4000553614640205,1.400058915474746,1.4000626618881327,1.4000657028678303,1.4,1.3999998128205762,1.4000026408280648,1.4000084855144435,1.4000178310729738,1.4000257205431346,1.4000319572937645,1.4000361480867765,1.4000415351594844,1.4000464615228727,1.4000515677643541,1.4000560824692709,1.3999525642456063,1.4257597461846907,1.455741707340285,1.4850377166493089,1.4584262905852881,1.4720862095483411,1.4855762901712377,1.5153082919926362,1.5017696124967139,1.5018806024289095,1.5157574570469372,1.5460848871216835,1.5177815452581715,1.5321848528979176,1.5464602019668776,1.5773956918758558,1.5483354707732373,1.5631506523578549,1.5778370188918138,1.6094888961327227,1.5795669807131265,1.5948426615838145,1.6100502874674485,{"$f":"IF(EI751=0,0,EI753/EI751)*EI84","v":1.6424570780149808},1.6273760405566429,1.6276523250892105,1.6434219722540415,1.6766000200945734,1.5502992925500523,1.564955037439953,1.5795436143071486,1.6112945007887234,1.5818636799688033,1.597071972412637,1.6122165838445817,1.6447239494897659,1.6145213398045561,1.6303022696453151,1.646023105377717,1.6793038993320071,1.6641828771178848,1.6647051362248535,1.6810234188519062,1.7150943638452067,1.6832607197826852,1.7002500616555742,1.7171873724742288,1.7520669355271756,1.7192863141026211,1.7362385352683727,1.7530361801211014,1.7878220191056322,1.7532416404327194,1.770693491049343,1.7879911210446242,1.8234988900633309,1.8057723724933183,1.8057936392855505,1.8236061575811895,1.859805752394565,1.8231407765948424,1.8416370975366618,1.8599804065532854,1.8969087073459134,1.8591537071015456,1.8781961340691373,1.8970862503516188,1.9348068307197854,1.8773835214519465,1.8966738209554181,1.9158130473062109,1.9538798101252317,1.9342634325827408,1.9342825196546363,1.9539965516439584,1.992808711407448,1.9522346053156303,1.9726901244115926,1.9929967730347133,2.0325902006060166,1.9907994753209917,2.011864345426889,2.0327817251274256,2.0731721667486167,2.0301279245424144,2.051820528312347,2.0733671557014119,{"$f":"IF(GU751=0,0,GU753/GU751)*GU84","v":2.1145875004038692},2.0925031720374783,2.0925197134072184,2.1147142980797335,2.1567459804651921,2.1110805466277731,2.1340856734693268,2.1569483660208579,2.1998260497875362,2.1527899373660704,2.1764813448660094,2.2000323483400619,2.243773024960444,2.1953247643777152,2.2197231135587399,2.2439833335367894,2.2886186682279623,2.263752624306266,2.2637665057023111,2.2887568524197159,2.3285524648151581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quarterly CFADS for NHFIC Debt Sculpting Check","Check",null,null,null,null,{"$f":"SUM(J771:IU771)","v":0},{"$f":"J182+J250+J318+J386+J454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV182+BV250+BV318+BV386+BV454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH182+EH250+EH318+EH386+EH454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB182+GB250+GB318+GB386+GB454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT182+GT250+GT318+GT386+GT454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quarterly ICR min flag","misc",{"$f":"_xlfn.MINIFS(J774:IU774,$J$89:$IU$89,1)","v":1.6630564293400276},{"$f":"SUMIFS($J$6:$IU$6,$J775:$IU775,1)","v":"2023-03-31"},{"$f":"IF(I749=0,0,I753/I749)","v":2.7630819719691151},null,null,{"$f":"IF(J774=Min_NHFICDebt_ICR,1,0)*J$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP774=Min_NHFICDebt_ICR,1,0)*AP$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV774=Min_NHFICDebt_ICR,1,0)*BV$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB774=Min_NHFICDebt_ICR,1,0)*DB$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH774=Min_NHFICDebt_ICR,1,0)*EH$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN774=Min_NHFICDebt_ICR,1,0)*FN$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ774=Min_NHFICDebt_ICR,1,0)*GJ$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI774=Min_NHFICDebt_ICR,1,0)*HI$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL774=Min_NHFICDebt_ICR,1,0)*IL$85","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU774=Min_NHFICDebt_ICR,1,0)*IU$85","v":0}]
[null,null,"Quarterly ICR check","Check",{"$f":"Inputs!$G$473","v":1.6},null,null,null,{"$f":"SUM(J776:IU776)","v":0},{"$f":"IF(ROUND(J774,4)<$E776*J$85,1,0)","v":0},{"$f":"IF(ROUND(K774,4)<$E776*K$85,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BW774,4)<$E776*BW$85,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EI774,4)<$E776*EI$85,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GU774,4)<$E776*GU$85,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,{"$f":"AP485","v":4.5521095890410958E-3},4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.4531506849315068E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,4.5026301369863013E-3,4.5026301369863013E-3,4.5521095890410958E-3,4.5521095890410958E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,{"$f":"BV485","v":5.6964383561643826E-3},5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.6345205479452053E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,5.5726027397260272E-3,5.6345205479452053E-3,5.6964383561643826E-3,5.6964383561643826E-3,6.386301369863014E-3,6.4572602739726027E-3,{"$f":"DB485","v":6.5282191780821923E-3},6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,6.386301369863014E-3,6.4572602739726027E-3,{"$f":"EH485","v":6.5282191780821923E-3},6.5282191780821923E-3,6.4572602739726027E-3,6.4572602739726027E-3,6.5282191780821923E-3,6.5282191780821923E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,{"$f":"FN485","v":7.3852054794520542E-3},7.3852054794520542E-3,7.3049315068493157E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.2246575342465756E-3,7.3049315068493157E-3,7.3852054794520542E-3,7.3852054794520542E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,{"$f":"GJ485","v":7.3972602739726017E-3},7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,7.3972602739726017E-3,{"$f":"HI485","v":7.4794520547945206E-3},7.5616438356164379E-3,7.5616438356164379E-3,7.4794520547945206E-3,7.4794520547945206E-3,7.5616438356164379E-3,7.5616438356164379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL485","v":0},0,0,0,0,0,0,0,0,{"$f":"IU485","v":0}]
[null,null,"1 + r","num",null,null,null,null,null,{"$f":"1+J779","v":1},{"$f":"1+K779","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0045026301369864,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0045026301369864,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0044531506849315,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.0045026301369864,1.0045026301369864,1.0045521095890411,1.0045521095890411,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,{"$f":"1+BW779","v":1.0056964383561644},1.0056345205479451,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.0056345205479451,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.005572602739726,1.0056345205479451,1.0056964383561644,1.0056964383561644,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0064572602739725,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0064572602739725,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0063863013698631,1.0064572602739725,1.0065282191780822,{"$f":"1+EI779","v":1.0065282191780822},1.0064572602739725,1.0064572602739725,1.0065282191780822,1.0065282191780822,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0073049315068494,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0073049315068494,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0072246575342465,1.0073049315068494,1.0073852054794521,1.0073852054794521,1.0073972602739727,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0074794520547945,1.0074794520547945,1.0075616438356165,1.0075616438356165,{"$f":"1+GJ779","v":1.0073972602739727},1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0074794520547945,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0075616438356165,1.0075616438356165,1.0073972602739727,{"$f":"1+HI779","v":1.0074794520547945},1.0075616438356165,1.0075616438356165,1.0074794520547945,1.0074794520547945,1.0075616438356165,1.0075616438356165,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+IL779","v":1},1,1,1,1,1,1,1,1,{"$f":"1+IU779","v":1}]
[null,null,"NPV of CFADS (@ start of period)","AUD M",null,null,null,null,null,{"$f":"(K781+J753)/J780*J85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,279.09684952938977,278.85854168055471,278.6112756588214,278.35706901881917,278.1037346018885,277.65456617063961,277.20516920695553,276.74732887885921,276.25368846410004,275.77217951211986,275.2812052541733,274.78064830201458,274.24145396607668,273.71842851916767,273.1834436912311,272.63654740227372,272.05021625851492,271.48113666583117,270.89947603233333,270.30511933490021,269.67034693254885,269.04320431247203,268.41319815201939,267.76968394458601,267.08474919099643,266.41901664588528,265.73907029623319,265.04477810024463,264.30803673083687,263.82344401794131,263.32507325571305,262.81281801293335,262.26417773487469,261.7377940730612,261.19661015752308,260.64050494283498,260.0468779626292,259.46351314164326,258.87748487014494,258.27570857184969,257.6355028671897,257.30807218218075,256.96832847063524,256.61616014079743,256.22559878182835,255.85490175954345,255.47101414741473,255.07381349656436,254.63721816748077,254.22150111972044,{"$f":"(BW781+BV753)/BV780*BV85","v":253.79170052932645},253.34768331001069,252.86326212651383,252.38838896559963,251.9108002912736,251.41805739667714,250.88387554744628,250.37272116026992,249.84559858134435,249.30235214296147,248.71660637404744,248.15499238653504,247.57641763883757,246.9807145474056,246.34142519489671,245.72742529270133,245.09543686108478,244.4452799620824,243.7504227452178,243.06678824277728,242.3792586485408,241.67248204391623,240.91986271017717,240.19498607954438,239.44995406210921,238.68456062309903,237.8721541659055,237.08874756296979,236.28404566969346,235.45782869684669,234.58339913858461,233.93016847181099,233.25714204782426,232.56409700691455,231.82217189044042,231.09172607378284,230.35651686563108,229.6000149515186,228.79331070417453,228.01584865934359,227.21605245206104,226.39366444266983,225.51973870700294,224.6763994960445,223.80939628835608,222.91834013090127,221.97413153495739,221.06156724345271,220.12380772631488,219.16062383728328,218.14311494121884,217.13872437031824,216.12766989265597,215.08973049047034,213.99601797260891,212.93714959358846,211.85022472629083,210.73490463316068,209.56232680903705,208.4260713313098,207.26021208878402,206.0643891871093,204.80962870190177,203.59285350528194,{"$f":"(EI781+EH753)/EH780*EH85","v":202.34481032937595},201.06501690940001,199.72452144613393,198.39911740627898,197.06471094588528,195.69664936673126,194.26606580386769,193.03940021699117,191.77985327617554,190.48687629201555,189.12988970635161,187.81226964007379,186.45969025149003,185.07156376255028,183.617431180783,182.20426766470769,180.75397130980949,179.26591352259859,177.70978887761515,176.1687325376823,174.61552793501929,173.0222405205821,171.35875657301031,169.73966760960735,168.07879113904923,166.37541139271892,164.5996394964672,162.87023244206131,161.09770703595194,159.28150448143606,157.39224145789163,155.55277434528148,153.66794015465175,151.73714484875558,149.73120905690635,147.74385217848322,145.74194147433855,143.69169366730392,141.5642399886984,139.49093983630632,137.36750915590707,135.19327923426351,132.93968299850448,130.7425349486162,128.49274008745923,126.18959024171006,123.80476841239617,121.50005874569889,119.14007749766036,116.72406095736628,114.22386911706263,111.74451733118545,109.24658846790139,106.68982194080829,104.04652861803318,101.46633194971554,98.825247291837755,96.122421105910959,93.330616299869476,90.604540100750114,87.814608974271295,84.959921914542633,82.013733618070802,79.136000147566136,{"$f":"(GU781+GT753)/GT780*GT85","v":76.191332279191542},73.178779728123104,70.072101086811244,66.989330635120567,63.883474256415525,60.706479584151673,57.43271496258982,54.233158329145972,50.96014849488548,47.612630822114568,44.165595418606756,40.795796478649329,37.349103373139556,33.824406364972688,30.197364368140917,26.650694794759456,23.023561322122362,19.314797039716638,15.50075392303197,11.714112732441222,7.8991256120611695,3.9987376487321136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt balance b/f","AUD M",null,null,null,null,null,{"$f":"J488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,200,199.8326516940256,199.65894951417548,199.48033628351618,199.30236205806662,198.98449120811375,198.66647548140321,198.34248249495596,197.99294168284047,197.65202530335318,197.30440949501954,196.94998543540493,196.5679849742497,196.19748410927002,195.81849034181232,195.43103571660512,195.01542699649428,194.61208541996953,{"$f":"AP488","v":194.19980642408728},193.77850858321796,193.32835764415208,192.88363682995245,192.43688618449664,191.98053854104441,191.49462123820643,191.02236407175477,190.54000676379937,190.04745582410067,189.52460164229171,189.18179783974514,188.82920705590641,188.46675292959188,188.07832587754842,187.70573675218316,187.32262828050941,186.9289142279427,186.50841362206467,186.09522011186598,185.68013909612051,185.25386321462662,184.80015349848722,184.5705921506044,184.33230791322097,184.08522376127206,183.8107448508888,183.5503874356686,183.28068619059789,183.00155314665847,182.69430784476626,182.40190151799081,{"$f":"BV488","v":182.0995118274418},181.7870447174214,181.44574490718446,181.11124083872375,180.77482402852067,180.42766192917034,180.05092857576915,179.6905658352994,179.31887708581951,178.93575216334784,178.52229910817903,178.12600390600753,177.71767583961841,177.29719644529678,176.84561364720753,176.41201441504413,175.96565093462431,175.50639603713898,175.01524359635673,174.53208259993062,174.04617087371426,173.54660036901387,173.01431802177169,172.50176936398984,171.97491465441354,171.43360822015401,170.85875568544432,170.3045337401486,169.73519465568316,169.15058294881709,168.53157009581219,168.0711845614552,{"$f":"DB488","v":167.59676802407014},167.10816629802267,166.58469902236692,166.06941322537165,165.55077566656755,165.01705038865151,164.44751524111325,163.89877060144573,163.33419460760342,162.75360528424034,162.1362545186353,161.540524520345,160.95797627580905,160.39298281635922,159.82430095577195,159.24726651254218,158.66886052120662,158.0890162780577,157.50538668460035,156.91567078819307,156.32214694275498,155.72704549925072,155.12805910309007,154.52069023576291,153.91167019260078,153.30092764700481,152.6861980402098,152.06307642352962,151.43815541077066,150.8113612164282,150.18047517220552,149.54119130873437,{"$f":"EH488","v":148.89995397614351},148.2566868265672,147.60922028804842,146.95544293865191,146.29744397874913,145.63725236007076,144.97275086580615,144.32357238153725,143.67192739115811,143.0177253357939,142.35869186382575,141.69044027694397,141.01952312735665,140.34584622921923,139.6671940887623,138.97930773509967,138.28854819637627,137.59481749544807,136.89596345074611,136.18990833602064,135.47869553704203,134.76429102036963,134.04461047954615,133.31567842966908,132.58343093668688,131.84776191968163,131.10665983582092,130.35630584313108,129.60240124840274,128.84483564886901,128.08167527171855,127.3092683212555,{"$f":"FN488","v":126.53306579088017},125.75295276608396,124.96707844630244,124.17368594612252,123.37449776807073,122.57113910682017,121.76184747678258,120.94333789725096,120.1205118127139,119.29324468351554,118.45986801658165,117.61729756752891,116.77013410005296,115.91824795094601,115.06007044758282,114.19576696691074,113.32648512523761,112.45208644863985,111.57107588067932,110.68207669496927,109.78642828247295,108.88534764503751,{"$f":"GJ488","v":107.97745335675462},107.06028254445408,106.13750179751401,105.20896069703794,104.27339829947334,103.32860797929062,102.37787257500598,101.4210353128843,100.45696278817782,99.483719269607207,98.504181949886998,97.518187431712761,96.524737174168223,95.52297840866548,94.513727036505685,93.497648548889117,92.473886837640165,91.441094080426225,90.401267235249691,89.354228806680268,88.299273046431793,87.235370372581585,86.164041323705732,85.085100916789528,83.998001946796379,{"$f":"HI488","v":82.902050042578452},81.798263956832699,80.686450910946107,79.566230730794729,78.437400858765145,77.300127957829687,76.154395788213634,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,{"$f":"IL488","v":-5.4211786363111969E-5},-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,-5.4211786363111969E-5,{"$f":"IU488","v":-5.4211786363111969E-5}]
[null,null,"LLCR","x","Min Ratio","@ Date",null,null,null,{"$f":"IF(J783=0,0,J781/J783)","v":0},{"$f":"IF(K783=0,0,K781/K783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.3954842476469489,1.3954603480292593,1.3954359488355439,1.3954110676011573,1.3953860442500081,1.3953578215311588,1.3953293757048817,1.3953003179028838,1.3952703875000925,1.3952408486018248,1.3952106086160334,1.3951798356041836,1.3951481163222086,1.3951169137659443,1.3950850260073697,1.3950524613584121,1.3950189502874839,1.394986010657969,1.3949523484114694,1.3949179468414477,1.3948825212125109,1.3948472184276699,1.3948115845871738,1.3947751474159882,1.3947376039286292,1.394700656860308,1.3946628574735669,1.3946241845276692,1.3945843148621477,1.3945498300075607,1.394514531736347,1.3944784102643077,1.394441260103656,1.3944048732970704,1.3943676348934728,1.3943295290583444,1.39429033206824,1.3942513568358927,1.3942120365179851,1.394171781846316,1.3941303510297069,1.3940902999987377,1.3940493198382211,1.3940073781999252,1.393964204811226,1.3939218834349583,1.393878533833862,1.3938341457252375,1.3937884610167699,1.3937437000603081,1.3936978632310693,{"$f":"IF(BW783=0,0,BW781/BW783)","v":1.3936509265763499},1.3936026014600773,1.3935545237103582,1.3935059909201177,1.3934562733256233,1.3934050634005433,1.3933548486332683,1.3933033857989849,1.3932506451554576,1.393196298818294,1.3931429827476509,1.3930883153247136,1.3930322616444133,1.3929744714297954,1.3929177449024475,1.3928595470723086,1.3927998379634849,1.3927382423178363,1.3926768340921287,1.3926147150023092,1.3925509432627641,1.3924851160576226,1.3924204195999723,1.3923539636189841,1.392285696492964,1.3922151850610143,1.39214583637991,1.392074555598255,1.3920012842527025,1.3919255543944744,1.391851726887035,1.3917758963843743,1.391697977178189,1.3916174369610874,1.3915369578633354,1.3914553763830588,1.3913714638018313,1.3912846926797122,1.3911992617309619,1.3911113530019135,1.3910208873547567,1.390927275189292,1.3908361394960553,1.390483413539247,1.3898260149331469,1.3888634594834495,1.388165537058321,1.3873157404876844,1.38631151611323,1.3849882821978885,1.3837924745159143,1.3825786948269185,1.3811970155916511,1.3794797614943293,1.3780494331774955,1.3764402950158838,1.3746485938976509,1.3725034056702947,1.370655363770207,1.3686128936700133,1.3663717874105514,1.3637566965150121,1.3614499906246937,1.3589313154643101,{"$f":"IF(EI783=0,0,EI781/EI783)","v":1.3561952665555568},1.3530626410490239,1.3500630765279158,1.347014039250819,1.3437265960146969,1.340017793990057,1.3375458840962418,1.3348456915597702,1.3319109630975321,1.3285447290233967,1.3255112290778506,1.3222260727906145,1.3186821607836043,1.3146783135350248,1.3110172343928823,1.3070783782698356,1.3028536741838339,1.298137537426759,1.2935520310581465,1.2888781313020292,1.2838878846209325,1.2783711031720886,1.2732160958784291,1.2677209358031518,1.2618751275738049,1.255463602707811,1.2494235042074375,1.2430148321649044,1.2362273092226512,1.2288427764861152,1.2218495667790312,1.2144488809637877,1.2066288823532074,1.1981652361445332,1.1898161116243866,1.1812971409076447,1.1723126236273067,1.1626321620628475,1.1533577811025253,1.1435807846879962,1.1332852886425437,1.1222339280328759,1.1115927474319971,1.1003904472470838,1.0886085018737572,1.076001152535337,1.0639628943593387,1.0512995030773091,1.0379892863141988,1.0237767110825424,1.0095990305561775,0.99508281831354783,0.97983635308410311,{"$f":"IF(GJ783=0,0,GJ781/GJ783)","v":0.96359494860715256},0.94774952520402889,0.9311058355261993,0.91363340602429499,0.89505682007048259,0.87685822806118996,0.85774989033821658,0.83769527349470385,0.81640666153727781,0.79546684350534325,0.77348322447825724,0.75041160685402031,0.72594966987968979,0.7012902209615729,0.67591741707255604,0.64928349029450483,0.62106954651345592,0.59309393522179066,0.56371055465707964,0.5328525740524882,0.5001807364301003,0.46765201207274987,0.43346508357035418,0.39753618436736488,0.35950098416945286,{"$f":"IF(HI783=0,0,HI781/HI783)","v":0.32147208399637489},0.28146760344782573,0.239380922343882,0.1948157375391753,0.14934345865862797,0.10218774303155692,5.2508297220985836E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL783=0,0,IL781/IL783)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU783=0,0,IU781/IU783)","v":0}]
[null,null,"Min date flag","[1,0]",{"$f":"_xlfn.MINIFS(J784:IU784,$J$89:$IU$89,1)","v":0.10218774303155692},{"$f":"SUMIFS($J$6:$IU$6,$J785:$IU785,1)","v":"2072-09-30"},null,null,null,{"$f":"IF(J784=Min_NHFICDebt_LLCR,1,0)*J$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP784=Min_NHFICDebt_LLCR,1,0)*AP$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV784=Min_NHFICDebt_LLCR,1,0)*BV$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB784=Min_NHFICDebt_LLCR,1,0)*DB$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH784=Min_NHFICDebt_LLCR,1,0)*EH$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN784=Min_NHFICDebt_LLCR,1,0)*FN$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ784=Min_NHFICDebt_LLCR,1,0)*GJ$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI784=Min_NHFICDebt_LLCR,1,0)*HI$85","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL784=Min_NHFICDebt_LLCR,1,0)*IL$85","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU784=Min_NHFICDebt_LLCR,1,0)*IU$85","v":0}]
[null,null,"Quarterly LLCR check","Check",{"$f":"Inputs!$G$474","v":1.8},null,null,null,{"$f":"SUM(J786:IU786)","v":200},{"$f":"IF(ROUND(J784,4)<$E786*J$85,1,0)","v":0},{"$f":"IF(ROUND(K784,4)<$E786*K$85,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ROUND(BW784,4)<$E786*BW$85,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ROUND(EI784,4)<$E786*EI$85,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ROUND(GU784,4)<$E786*GU$85,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior Debt Ratios"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J789:IU789)","v":101.41651533559866},{"$f":"J625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.20365200667756711,0.20304023921843017,0.21866182454058714,0.22031526737820906,0.22417710575057592,0.22585382766482009,0.24267152395975355,0.24435360329021449,0.25035279390938847,0.24988875354940276,0.26787875780797199,0.2695667609393646,0.27541059303710835,0.27502955639962146,0.27467723517022335,0.27640807802198086,0.28229498687221299,0.28195682592714111,{"$f":"AP625","v":0.28164804131712817},0.28342280979666068,0.28727444501523991,0.2890649912136225,0.28880187582080685,0.29062172325748592,0.29659195386985837,0.29634592533724935,0.2961306957012001,0.29799672474260475,0.30400695109449005,0.3038103277669344,0.30364526699350147,0.30555864812798095,0.31160772060164255,0.31146282399058689,0.31135029057745223,0.31331222391533731,0.31733755828033616,0.31931548415728894,0.31925791277326376,0.32126967496334158,0.32902983614014358,0.32899549216674007,0.32899540063234212,0.33106852233495698,0.33725751378391911,0.33728262301945422,0.33734290972733705,0.33946863217219436,0.34569137566740538,0.34577858997134781,{"$f":"BV625","v":0.34590194999506441},0.34808160611832084,0.35230130600978227,0.35449715661573389,0.35468637643351042,0.35692138647679028,0.36320721020760904,0.36342693883927912,0.36368488676238919,0.36597659974746732,0.37229144865892383,0.37258176056607506,0.37291139957163066,0.37526125222646556,0.38160339352952877,0.3819672959457413,0.38237168322921089,0.38478114863038126,0.38917348751401504,0.39159915788139688,0.39208145949349377,0.39455210978619243,0.40094346526901692,0.40146396596049438,0.40202742528033419,0.40456074878210047,0.4109736944357732,0.41157738975688141,0.41222536241122587,0.41482294688669391,0.42378293761541491,0.424477372378466,{"$f":"DB625","v":0.42521773457443046},0.42789718879229655,0.43248648176753862,0.43518211668814466,0.43601459197187575,0.43876208118156185,0.44526591771977531,0.44614530872037683,0.44707357887352372,0.44989075484998681,0.45640738124504604,0.4573848122712173,0.45841269269298851,0.46130132061954704,0.46782825733160799,0.46890759496184936,0.47003901843832019,0.47300090814354812,0.47775605573269975,0.48073385032665022,0.48197290381579633,0.48500999334669043,0.49154986840543397,0.49284513051723344,0.49419596050361853,0.49731007203555916,0.50385217945126226,0.50526167357222018,0.50672858432952994,0.50992166855955179,0.51646309216459962,0.51799117753550916,{"$f":"EH625","v":0.51957860380105325},0.52285266075651193,0.52776702104635964,0.5310565278213748,0.53276908661932509,0.53612626168569344,0.54591322577459422,0.54770282450381946,0.54955623143514276,0.55301918850993947,0.55957918596466749,0.56150205513105789,0.56349091137701057,0.56704167602404376,0.5735880393559587,0.57564911497406857,0.57777844282191726,0.58141923848901411,0.58651441377836799,0.59017008580945263,0.59244512387949899,0.59617833972860257,0.60268682056503164,0.60503977747767623,0.60746578891716263,0.61129365553225701,0.61777742213008735,0.62028429485180159,0.62286676286660125,0.62679167671480185,0.63324675522689844,0.63591309105870808,{"$f":"FN625","v":0.63865766060306572},0.64268207873837246,0.64791731241909767,0.65195570114718926,0.6548682718203569,0.65899483901264988,0.66538022293689769,0.66838287446832334,0.67146934421229432,0.67570052090185129,0.68204439690734087,0.68522415392555636,0.68849067903378458,0.69282911344961384,0.70332165712085359,0.70670492365433468,0.71017855730020329,0.71465365505853351,0.72004711253570075,0.72453507741520395,0.72820289502930369,0.7327915708062005,{"$f":"GJ625","v":0.73902009327985341},0.74279186139300069,0.74666050244833471,0.75136548643636503,0.75753279165715348,0.76150889584700288,0.76558530436327743,0.77040954052775823,0.77651032967770506,0.78069778930439182,0.78498910931867139,0.78993561603492524,0.79543871959386303,0.80039659106530492,0.80491031928257151,0.80998235691092768,0.81593367472773126,0.82056586605576931,0.82530942230647875,0.83051000222786209,0.83637778664637608,0.84124362947394149,0.84622478977633542,0.85155716516396829,0.85733535495693169,{"$f":"HI625","v":0.86244270702184056},0.86766946897317043,0.87313697521601286,0.87872911481891802,0.88420612505511542,0.88968689875037543,0.89529314496167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL625","v":0},0,0,0,0,0,0,0,0,{"$f":"IU625","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J790:IU790)","v":77.439205002069102},{"$f":"J626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8013698630136985,0.80862383339794797,0.75308912164747122,0.75143567880984918,0.74162006221305632,0.73994334029881237,0.6841695296268151,0.68248745029635438,0.66599384832537412,0.6716773200645072,0.61575116718997369,0.61406316405858097,0.59905225193001588,0.60399178779090201,0.60889599722607401,0.6071651543743164,0.5922620264754539,0.59708320580883156,{"$f":"AP626","v":0.60186784547325045},0.60009307699371783,0.59180378672590517,0.59001324052752246,0.59467539708725559,0.59285554965057652,0.57817588175423285,0.58275143713582922,0.58728791379942979,0.58542188475802492,0.57085835593446699,0.57530638871009809,0.57971401569421876,0.57780063455973918,0.56335617049210651,0.56767347099245458,0.57194899855081727,0.56998706521293196,0.56183871717040068,0.5598607912934479,0.56400098271262566,0.56198922052254752,0.55053059222172462,0.55459679639862691,0.55861814440931479,0.55654502270670014,0.54240538450839071,0.5463300264992067,0.55020831060802022,0.54808258816316302,0.53407513443419463,0.53785465086952444,{"$f":"BV626","v":0.54158626275229949},0.53940660662904294,0.5313739416028318,0.52917809099688051,0.5327594171547666,0.53052440711148707,0.51679106749885806,0.52026936470881469,0.52369652291503643,0.52140480992995841,0.50781390262213844,0.51113583261739459,0.51440493442136481,0.51205508176652981,0.49861019525966721,0.50177182163545431,0.50487888049005314,0.50246941508888276,0.49460949755118822,0.49218382718380638,0.49512482953748732,0.49265417924478855,0.47951213524316738,0.4823410166693447,0.4851116944657855,0.48257837096401901,0.46959366918314854,0.47224982824908845,0.47484588544116435,0.47224830096569642,0.46218145523340942,0.4646754179330575,{"$f":"DB626","v":0.46710695228521026},0.46442749806734396,0.45671234266505661,0.45401670774445069,0.45626365886002795,0.45351616965034219,0.44095242472332208,0.44307660853978748,0.4451342556571094,0.4423170796806461,0.42992819181820358,0.43186044078939756,0.43372400904710534,0.43083538112054681,0.41862575629665627,0.42036123773834982,0.42202583181177999,0.41906394210655229,0.41156074291228972,0.40858294831833936,0.41004358903075327,0.40700649949985918,0.39516874448920808,0.39649573858913345,0.39774723516501115,0.39463312363307052,0.38298853265142957,0.38410351227624312,0.38514058931078066,0.38194750508075898,0.37050094569717401,0.37139857209165705,{"$f":"EH626","v":0.37221582108624607},0.36894176413078739,0.36167265139093996,0.35838314461592502,0.35897503733041541,0.35561786226404707,0.34664964416439059,0.34709869704544549,0.34746169036933344,0.34399873329453667,0.33311147756712239,0.33332492812985409,0.33344960729976125,0.32989884265272801,0.31923166629556693,0.31920358127699006,0.31908393495460646,0.31544313928750944,0.30839049508096711,0.30473482304988275,0.30436467737634038,0.30063146152723663,0.29042092301506561,0.28989134951095019,0.28926438931662291,0.28543652270152847,0.2754631323421689,0.2746733033048403,0.27378305049116536,0.26985813664296482,0.26012787110308011,0.25907123182819175,{"$f":"FN626","v":0.25791104485419514},0.25388662671888812,0.24712123130994423,0.24308284258185259,0.24164586860299575,0.2375193014107031,0.22829354138373967,0.22668290339161595,0.22496219660587818,0.2207310199163213,0.21176724229971625,0.20986911302034389,0.2078575161766229,0.20351908176079359,0.19599283283544214,0.19378681380011312,0.19146313011852917,0.18698803236019912,0.18050120562359329,0.17601324074408994,0.17338188867931772,0.16879321290242075,{"$f":"GJ626","v":0.16060658691744006},0.15778488342050903,0.15483817698844313,0.15013319300041253,0.1422377228818113,0.13909653352899726,0.13582651765777362,0.13100228149329268,0.12340530590129298,0.119936582816132,0.11633510172103881,0.11138859500478415,0.1052542781014829,0.10029640663004169,9.6354969987259731E-2,9.1282932358903793E-2,8.4305478859720895E-2,8.0156592402591376E-2,7.5866745058363563E-2,7.0666165136980277E-2,6.4010361950227357E-2,5.9508548565021496E-2,5.4861501404923255E-2,4.9529126017291557E-2,4.3203080895744074E-2,{"$f":"HI626","v":3.8339449559351833E-2},3.3326191709268801E-2,2.7858685466424168E-2,2.211371854837901E-2,1.6636708312178901E-2,1.1247819453527982E-2,5.6415732422242454E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL626","v":0},0,0,0,0,0,0,0,0,{"$f":"IU626","v":0}]
[null,null,"Senior debt - total debt service","AUD M",null,null,null,null,178.85572033766775,{"$f":"SUM(J789:J790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0050218696912656,1.0116640726163781,0.97175094618805835,0.97175094618805824,0.96579716796363224,0.96579716796363246,0.92684105358656865,0.92684105358656887,0.91634664223476259,0.92156607361390996,0.88362992499794568,0.88362992499794557,0.87446284496712423,0.87902134419052347,0.88357323239629737,0.88357323239629726,0.87455701334766689,0.87904003173597267,{"$f":"SUM(AP789:AP790)","v":0.88351588679037862},0.88351588679037851,0.87907823174114508,0.87907823174114497,0.88347727290806244,0.88347727290806244,0.87476783562409122,0.87909736247307857,0.88341860950062989,0.88341860950062967,0.87486530702895704,0.87911671647703249,0.88335928268772024,0.88335928268772013,0.87496389109374906,0.87913629498304147,0.88329928912826949,0.88329928912826927,0.87917627545073684,0.87917627545073684,0.88325889548588943,0.8832588954858891,0.87956042836186821,0.88359228856536698,0.8876135450416569,0.88761354504165713,0.87966289829230981,0.88361264951866092,0.88755122033535727,0.88755122033535738,0.87976651010160001,0.88363324084087225,{"$f":"SUM(BV789:BV790)","v":0.88748821274736389},0.88748821274736378,0.88367524761261407,0.8836752476126144,0.88744579358827702,0.88744579358827735,0.8799982777064671,0.88369630354809381,0.88738140967742563,0.88738140967742574,0.88010535128106226,0.88371759318346965,0.88731633399299548,0.88731633399299537,0.88021358878919598,0.88373911758119561,0.88725056371926403,0.88725056371926403,0.88378298506520325,0.88378298506520325,0.88720628903098109,0.88720628903098098,0.8804556005121843,0.88380498262983909,0.8871391197461197,0.88713911974611948,0.88056736361892174,0.88382721800596986,0.88707124785239022,0.88707124785239033,0.88596439284882433,0.8891527903115235,{"$f":"SUM(DB789:DB790)","v":0.89232468685964073},0.8923246868596405,0.88919882443259524,0.88919882443259535,0.89227825083190371,0.89227825083190404,0.88621834244309738,0.88922191726016431,0.89220783453063313,0.8922078345306329,0.88633557306324962,0.88924525306061486,0.89213670174009385,0.89213670174009385,0.88645401362826426,0.88926883270019919,0.89206485025010018,0.89206485025010041,0.88931679864498947,0.88931679864498958,0.8920164928465496,0.8920164928465496,0.88671861289464204,0.88934086910636689,0.89194319566862967,0.89194319566862967,0.88684071210269177,0.88936518584846325,0.8918691736403106,0.89186917364031082,0.88696403786177358,0.88938974962716622,{"$f":"SUM(EH789:EH790)","v":0.89179442488729932},0.89179442488729932,0.8894396724372996,0.88943967243729982,0.89174412394974056,0.89174412394974056,0.89256286993898482,0.89480152154926496,0.89701792180447626,0.89701792180447615,0.89269066353178994,0.89482698326091192,0.89694051867677183,0.89694051867677183,0.89281970565152569,0.89485269625105857,0.89686237777652367,0.89686237777652356,0.89490490885933505,0.89490490885933538,0.89680980125583942,0.8968098012558392,0.89310774358009726,0.89493112698862642,0.89673017823378554,0.89673017823378554,0.89324055447225625,0.89495759815664189,0.89664981335776661,0.89664981335776672,0.89337462632997855,0.89498432288689989,{"$f":"SUM(FN789:FN790)","v":0.89656870545726086},0.89656870545726064,0.8950385437290419,0.89503854372904179,0.89651414042335265,0.89651414042335298,0.89367376432063739,0.89506577785993935,0.89643154081817245,0.89643154081817256,0.89381163920705708,0.89509326694590019,0.89634819521040754,0.89634819521040743,0.8993144899562957,0.90049173745444777,0.90164168741873252,0.90164168741873263,0.90054831815929404,0.90054831815929393,0.90158478370862138,0.90158478370862127,{"$f":"SUM(GJ789:GJ790)","v":0.89962668019729342},0.90057674481350969,0.90149867943677786,0.90149867943677753,0.89977051453896473,0.90060542937600019,0.90141182202105108,0.90141182202105097,0.89991563557899801,0.90063437212052377,0.90132421103971017,0.90132421103970939,0.90069299769534594,0.90069299769534661,0.90126528926983118,0.90126528926983152,0.9002391535874521,0.90072245845836063,0.9011761673648423,0.90117616736484241,0.90038814859660343,0.90075217803896301,0.90108629118125871,0.90108629118125982,0.90053843585267579,{"$f":"SUM(HI789:HI790)","v":0.90078215658119243},0.90099566068243919,0.90099566068243697,0.90084283336729698,0.90084283336729432,0.90093471820390336,0.90093471820389792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL789:IL790)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU789:IU790)","v":0}]
[]
[null,null,"Cashflow Available for Senior Debt Servicing (CFADS)","AUD M",null,null,null,null,198.45921815969061,{"$f":"QFS!J97","v":0},{"$f":"QFS!K97","v":0},{"$f":"QFS!L97","v":0},{"$f":"QFS!M97","v":0},{"$f":"QFS!N97","v":0},{"$f":"QFS!O97","v":0},{"$f":"QFS!P97","v":0},{"$f":"QFS!Q97","v":0},{"$f":"QFS!R97","v":-0.16400000000000148},{"$f":"QFS!S97","v":-0.28262005892821662},{"$f":"QFS!T97","v":-0.48965189342227688},{"$f":"QFS!U97","v":-0.54950142393160206},{"$f":"QFS!V97","v":-0.31899742306735135},{"$f":"QFS!W97","v":-0.2111349603199173},{"$f":"QFS!X97","v":0.42318973251836511},{"$f":"QFS!Y97","v":0.42938820336624772},{"$f":"QFS!Z97","v":0.43499304805149874},{"$f":"QFS!AA97","v":0.43441570599986168},{"$f":"QFS!AB97","v":0.48611098038816913},{"$f":"QFS!AC97","v":0.48560344779216957},{"$f":"QFS!AD97","v":0.49136406189872561},{"$f":"QFS!AE97","v":0.50100702153139487},{"$f":"QFS!AF97","v":0.4890994335875527},{"$f":"QFS!AG97","v":0.49510458911204713},{"$f":"QFS!AH97","v":0.50109180994329594},{"$f":"QFS!AI97","v":0.51148756076068236},{"$f":"QFS!AJ97","v":0.49841622119089779},{"$f":"QFS!AK97","v":0.5050391745027869},{"$f":"QFS!AL97","v":0.51161536578265077},{"$f":"QFS!AM97","v":0.52217030869950953},{"$f":"QFS!AN97","v":0.50878548281816904},{"$f":"QFS!AO97","v":0.5154944787082989},{"$f":"QFS!AP97","v":0.52220409626469255},{"$f":"QFS!AQ97","v":0.53297892993456664},{"$f":"QFS!AR97","v":0.52616149193080886},{"$f":"QFS!AS97","v":0.52617381946357633},{"$f":"QFS!AT97","v":0.53301899933884256},{"$f":"QFS!AU97","v":0.54401789412583801},{"$f":"QFS!AV97","v":0.53008956970892118},{"$f":"QFS!AW97","v":0.53707225511215428},{"$f":"QFS!AX97","v":0.54405561975123984},{"$f":"QFS!AY97","v":0.55528319847530416},{"$f":"QFS!AZ97","v":0.4748107783169957},{"$f":"QFS!BA97","v":0.48186364919266444},{"$f":"QFS!BB97","v":0.48891440441432388},{"$f":"QFS!BC97","v":0.49864458408221179},{"$f":"QFS!BD97","v":0.48415525056947906},{"$f":"QFS!BE97","v":0.49141435661044608},{"$f":"QFS!BF97","v":0.49867357005594415},{"$f":"QFS!BG97","v":0.50866954144837129},{"$f":"QFS!BH97","v":0.5012877428110456},{"$f":"QFS!BI97","v":0.50129745349907839},{"$f":"QFS!BJ97","v":0.50870266123485108},{"$f":"QFS!BK97","v":0.51889935457185654},{"$f":"QFS!BL97","v":0.50375171261065876},{"$f":"QFS!BM97","v":0.51130019943296023},{"$f":"QFS!BN97","v":0.51885066561529603},{"$f":"QFS!BO97","v":0.52925030711935439},{"$f":"QFS!BP97","v":0.51387868033107065},{"$f":"QFS!BQ97","v":0.5215875115858748},{"$f":"QFS!BR97","v":0.52929522439946042},{"$f":"QFS!BS97","v":0.53990506249570247},{"$f":"QFS!BT97","v":0.52421985669075144},{"$f":"QFS!BU97","v":0.53207980540886934},{"$f":"QFS!BV97","v":0.53994013933525764},{"$f":"QFS!BW97","v":0.55076205267412903},{"$f":"QFS!BX97","v":0.54277247566821973},{"$f":"QFS!BY97","v":0.54278431187814791},{"$f":"QFS!BZ97","v":0.55080240795195312},{"$f":"QFS!CA97","v":0.56184080455069418},{"$f":"QFS!CB97","v":0.54551540167513068},{"$f":"QFS!CC97","v":0.55369374984078812},{"$f":"QFS!CD97","v":0.56187250684365786},{"$f":"QFS!CE97","v":0.57313155429220819},{"$f":"QFS!CF97","v":0.55648360217599802},{"$f":"QFS!CG97","v":0.56482630882655482},{"$f":"QFS!CH97","v":0.57316957578067096},{"$f":"QFS!CI97","v":0.58465428555106014},{"$f":"QFS!CJ97","v":0.56767307300849645},{"$f":"QFS!CK97","v":0.57618391391714585},{"$f":"QFS!CL97","v":0.58469540005286058},{"$f":"QFS!CM97","v":0.5964106852362161},{"$f":"QFS!CN97","v":0.58776308017827184},{"$f":"QFS!CO97","v":0.58777786448063685},{"$f":"QFS!CP97","v":0.59646109923935264},{"$f":"QFS!CQ97","v":0.6084116461618525},{"$f":"QFS!CR97","v":0.59073836329616469},{"$f":"QFS!CS97","v":0.59959589943470792},{"$f":"QFS!CT97","v":0.60845414900802641},{"$f":"QFS!CU97","v":0.6206445892442578},{"$f":"QFS!CV97","v":0.6026234586631225},{"$f":"QFS!CW97","v":0.61165957322183062},{"$f":"QFS!CX97","v":0.62069643515445305},{"$f":"QFS!CY97","v":0.63313157520368013},{"$f":"QFS!CZ97","v":0.61467170001128579},{"$f":"QFS!DA97","v":0.62387819368167241},{"$f":"QFS!DB97","v":0.63308835377608141},{"$f":"QFS!DC97","v":0.6457682176953341},{"$f":"QFS!DD97","v":0.63641509698441556},{"$f":"QFS!DE97","v":0.6364374095621621},{"$f":"QFS!DF97","v":0.645842494605811},{"$f":"QFS!DG97","v":0.65878065433317601},{"$f":"QFS!DH97","v":0.63964888875639803},{"$f":"QFS!DI97","v":0.64924068463258711},{"$f":"QFS!DJ97","v":0.65883328977271938},{"$f":"QFS!DK97","v":0.67203106340428942},{"$f":"QFS!DL97","v":0.6523950818353379},{"$f":"QFS!DM97","v":0.69213957596675169},{"$f":"QFS!DN97","v":0.73637038862391169},{"$f":"QFS!DO97","v":0.78370579463307699},{"$f":"QFS!DP97","v":0.73243721095435488},{"$f":"QFS!DQ97","v":0.75850433803812112},{"$f":"QFS!DR97","v":0.78453081837109373},{"$f":"QFS!DS97","v":0.83256792216731412},{"$f":"QFS!DT97","v":0.80622805314250079},{"$f":"QFS!DU97","v":0.80640637506910351},{"$f":"QFS!DV97","v":0.8332613047532027},{"$f":"QFS!DW97","v":0.88225851509446196},{"$f":"QFS!DX97","v":0.8274478407457786},{"$f":"QFS!DY97","v":0.85511491429747433},{"$f":"QFS!DZ97","v":0.88281293580212661},{"$f":"QFS!EA97","v":0.93278959615573287},{"$f":"QFS!EB97","v":0.87636175601106769},{"$f":"QFS!EC97","v":0.90488854089491833},{"$f":"QFS!ED97","v":0.93344710249159957},{"$f":"QFS!EE97","v":0.98457806464248354},{"$f":"QFS!EF97","v":0.92636934874905519},{"$f":"QFS!EG97","v":0.95583124451949653},{"$f":"QFS!EH97","v":0.98542577144303434},{"$f":"QFS!EI97","v":1.0377730613930776},{"$f":"QFS!EJ97","v":1.0081485624348645},{"$f":"QFS!EK97","v":1.0085925212356992},{"$f":"QFS!EL97","v":1.0392896364369184},{"$f":"QFS!EM97","v":1.0928806037415404},{"$f":"QFS!EN97","v":0.93361421127829658},{"$f":"QFS!EO97","v":0.96376753432297591},{"$f":"QFS!EP97","v":0.99406160582389114},{"$f":"QFS!EQ97","v":1.0485222914403365},{"$f":"QFS!ER97","v":0.98727409075395056},{"$f":"QFS!ES97","v":1.0185787532905162},{"$f":"QFS!ET97","v":1.050034289722658},{"$f":"QFS!EU97","v":1.105788806105819},{"$f":"QFS!EV97","v":1.0428023145050762},{"$f":"QFS!EW97","v":1.0752919521540285},{"$f":"QFS!EX97","v":1.1079427268709905},{"$f":"QFS!EY97","v":1.1650199669431931},{"$f":"QFS!EZ97","v":1.133143157493381},{"$f":"QFS!FA97","v":1.1340341448987534},{"$f":"QFS!FB97","v":1.1679161923226877},{"$f":"QFS!FC97","v":1.2263459371573111},{"$f":"QFS!FD97","v":1.1597385547122379},{"$f":"QFS!FE97","v":1.1947034200732078},{"$f":"QFS!FF97","v":1.229850969496092},{"$f":"QFS!FG97","v":1.2896633172409162},{"$f":"QFS!FH97","v":1.2210280793932595},{"$f":"QFS!FI97","v":1.2561324956420554},{"$f":"QFS!FJ97","v":1.2912358998208231},{"$f":"QFS!FK97","v":1.3508833722902986},{"$f":"QFS!FL97","v":1.2788186418305563},{"$f":"QFS!FM97","v":1.3149482328128621},{"$f":"QFS!FN97","v":1.3510785774420979},{"$f":"QFS!FO97","v":1.4119597209836234},{"$f":"QFS!FP97","v":1.3748642795841304},{"$f":"QFS!FQ97","v":1.3749005811654604},{"$f":"QFS!FR97","v":1.4120769278613969},{"$f":"QFS!FS97","v":1.4741413079804944},{"$f":"QFS!FT97","v":1.397855697655501},{"$f":"QFS!FU97","v":1.4360931770363121},{"$f":"QFS!FV97","v":1.4743350558552293},{"$f":"QFS!FW97","v":1.5376442564412676},{"$f":"QFS!FX97","v":1.4591890019233529},{"$f":"QFS!FY97","v":1.4985100437947192},{"$f":"QFS!FZ97","v":1.5378372116333199},{"$f":"QFS!GA97","v":1.6024999887768658},{"$f":"QFS!GB97","v":1.5050927003086922},{"$f":"QFS!GC97","v":1.5453311846551419},{"$f":"QFS!GD97","v":1.5855778392950588},{"$f":"QFS!GE97","v":1.6514840927330532},{"$f":"QFS!GF97","v":1.6101937100016057},{"$f":"QFS!GG97","v":1.6102266006894959},{"$f":"QFS!GH97","v":1.651603497798519},{"$f":"QFS!GI97","v":1.7187969308117554},{"$f":"QFS!GJ97","v":1.6339474375751792},{"$f":"QFS!GK97","v":1.6764638707259913},{"$f":"QFS!GL97","v":1.7189920567534032},{"$f":"QFS!GM97","v":1.7875328595791147},{"$f":"QFS!GN97","v":1.7003388899219858},{"$f":"QFS!GO97","v":1.7440262774682767},{"$f":"QFS!GP97","v":1.7877272265631263},{"$f":"QFS!GQ97","v":1.8576423572013385},{"$f":"QFS!GR97","v":1.7680602362321058},{"$f":"QFS!GS97","v":1.8129403796211121},{"$f":"QFS!GT97","v":1.8578358473889189},{"$f":"QFS!GU97","v":1.9291820540402629},{"$f":"QFS!GV97","v":1.8831600677413447},{"$f":"QFS!GW97","v":1.8831885701997249},{"$f":"QFS!GX97","v":1.9293007220382679},{"$f":"QFS!GY97","v":2.0020473805930701},{"$f":"QFS!GZ97","v":1.9075548143093384},{"$f":"QFS!HA97","v":1.954887599326609},{"$f":"QFS!HB97","v":2.0022391528203527},{"$f":"QFS!HC97","v":2.0764441590649203},{"$f":"QFS!HD97","v":1.9794276185188333},{"$f":"QFS!HE97","v":2.0280211190632587},{"$f":"QFS!HF97","v":2.0766350585379816},{"$f":"QFS!HG97","v":2.1523275407217053},{"$f":"QFS!HH97","v":2.0527399946264966},{"$f":"QFS!HI97","v":2.1026176986439231},{"$f":"QFS!HJ97","v":2.1525175204891545},{"$f":"QFS!HK97","v":2.2297519771623806},{"$f":"QFS!HL97","v":2.178636287903287},{"$f":"QFS!HM97","v":2.1786602174160081},{"$f":"QFS!HN97","v":2.2298697386151707},{"$f":"QFS!HO97","v":2.2987260630129449},{"$f":"QFS!HP97","v":0},{"$f":"QFS!HQ97","v":0},{"$f":"QFS!HR97","v":0},{"$f":"QFS!HS97","v":0},{"$f":"QFS!HT97","v":0},{"$f":"QFS!HU97","v":0},{"$f":"QFS!HV97","v":0},{"$f":"QFS!HW97","v":0},{"$f":"QFS!HX97","v":0},{"$f":"QFS!HY97","v":0},{"$f":"QFS!HZ97","v":0},{"$f":"QFS!IA97","v":0},{"$f":"QFS!IB97","v":0},{"$f":"QFS!IC97","v":0},{"$f":"QFS!ID97","v":0},{"$f":"QFS!IE97","v":0},{"$f":"QFS!IF97","v":0},{"$f":"QFS!IG97","v":0},{"$f":"QFS!IH97","v":0},{"$f":"QFS!II97","v":0},{"$f":"QFS!IJ97","v":0},{"$f":"QFS!IK97","v":0},{"$f":"QFS!IL97","v":0},{"$f":"QFS!IM97","v":0},{"$f":"QFS!IN97","v":0},{"$f":"QFS!IO97","v":0},{"$f":"QFS!IP97","v":0},{"$f":"QFS!IQ97","v":0},{"$f":"QFS!IR97","v":0},{"$f":"QFS!IS97","v":0},{"$f":"QFS!IT97","v":0},{"$f":"QFS!IU97","v":0}]
[]
[null,null,"DSCR"]
[null,null,"Quarterly DSCR","x","Min Ratio","@ Date","Ave Ratio",null,null,{"$f":"IF(J791=0,0,J793/J791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.42107514799490431,0.42443753315837207,0.44763840957178402,0.44704428403591318,0.50332616051580092,0.50280065411255714,0.53014922029760014,0.5405533339213483,0.53374935973437909,0.53724263868623179,0.56708334085048206,0.57884816515451487,0.56996843726349056,0.57454711178585693,0.57902995136591318,0.59097569907517011,0.58176365297285548,0.58642889981958424,{"$f":"IF(AP791=0,0,AP793/AP791)","v":0.59105229919718438},0.60324770375184023,0.59853773297135093,0.59855175622016132,0.60331942392174054,0.6157689742659066,0.60597743552234751,0.61093603284312159,0.6158525685334818,0.62856180807555018,0.54272443369534595,0.54812249632071863,0.55347174586397807,0.56448672001841593,0.55334312135356867,0.55897402873114854,0.56455787544908642,0.57587450562807407,0.57017887858045868,0.57018992379210054,0.57593833906989267,0.58748273832714137,0.57273121478289779,0.57866077607255506,0.58454568264947515,0.59626208959498905,0.58417682651918557,0.590289774450382,0.59635456779549978,0.60830862504104455,0.59586248245595508,0.60215005594689719,{"$f":"IF(BV791=0,0,BV793/BV791)","v":0.60839133588465955},0.62058520300698494,0.61422165793893613,0.61423505223730535,0.62066033996831727,0.63309872964630365,0.61990507878822598,0.62656565113792417,0.63318038975811497,0.64586833580449776,0.63229203340940099,0.63914797349665364,0.64595855370019095,0.65890175031498466,0.64492650447418798,0.65198416869241682,0.6589969327287627,0.67220096512097238,0.66505362754286135,0.66507035597349962,0.67229133360947613,0.68576119633503518,0.67094622710391816,0.67842557036797624,0.68586102840572849,0.69960232327695482,0.68435815766153751,0.69205786013448967,0.69971429764764248,0.71373249526066695,0.69378826617941713,0.7016546542727381,{"$f":"IF(DB791=0,0,DB793/DB791)","v":0.70948205636236505},0.72369197804891749,0.71571742955296536,0.71574252245360059,0.72381288460597171,0.73831302479800487,0.72177347062467156,0.73012222486935774,0.73843028975341163,0.75322255352961265,0.73605878141684655,0.77834497691670268,0.8254008462914223,0.87845931358330553,0.82625516912770558,0.85295279688930359,0.87945491647960561,0.9333042568977965,0.90657013830269806,0.9067706539422028,0.93413217293118556,0.98906076532178389,0.93315718054527197,0.96151536941815829,0.98976363078855178,1.0457948451038783,0.98818394786276942,1.0174544217532482,1.0466188652777197,1.1039489801220128,1.0444271799139422,1.0747045880843384,{"$f":"IF(EH791=0,0,EH793/EH791)","v":1.1049920743422093},1.1636909050246937,1.1334648022527163,1.1339639466180871,1.1654572298538561,1.2255540287733211,1.0459926608218848,1.0770740897426088,1.1081847772051177,1.168897817928864,1.1059531941870615,1.1382968689417818,1.1706844187078767,1.2328451921618553,1.1679875655792145,1.2016412943257715,1.235354224153957,1.2989952481131815,1.2662162720033681,1.267211894439396,1.3023008788342934,1.3674537627042089,1.2985427156451792,1.3349668863270985,1.3714838636505204,1.4381843597380186,1.3669644456690242,1.403566491003966,1.440067103773115,1.5065896988608316,1.4314472385274679,1.4692416383018962,{"$f":"IF(FN791=0,0,FN793/FN791)","v":1.506943716882279},1.5748483215946147,1.536095053354873,1.5361356120342555,1.5750749086841895,1.6443034655140782,1.5641677684452762,1.6044554630051258,1.6446711084145975,1.7152946838950585,1.6325464313911475,1.6741384380062483,1.7156694461490269,1.7878096897385924,1.6735999665498948,1.7160970171959118,1.7585453971569736,1.831641233737771,1.7880147878048511,1.788051310762284,1.8318892772399455,1.9064174128378424,{"$f":"IF(GJ791=0,0,GJ793/GJ791)","v":1.8162505331843259},1.8615447049692044,1.9068159454513722,1.9828457881889499,1.889747288277418,1.9365042898715978,1.983252474495921,2.060814282462291,1.9646955407042694,2.012959349255774,2.061229272035018,2.140386367536808,2.090790172189517,2.0908218172211224,2.140657967202209,2.221374110851476,2.1189422907321176,2.1703551199028768,2.2218065960123683,2.3041489935721624,2.1984158960822424,2.2514751210243915,2.3045906689088165,2.3885920380612577,2.2794585027154977,{"$f":"IF(HI791=0,0,HI793/HI791)","v":2.3342133092690793},2.3890431601621454,2.4747643906226027,2.4184421601709079,2.4184687236421829,2.4750625029309807,2.5514901541320127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL791=0,0,IL793/IL791)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU791=0,0,IU793/IU791)","v":0}]
[null,null,"Quarterly DSCR min flag","misc",{"$f":"_xlfn.MINIFS(J796:IU796,$J$94:$IU$94,1)","v":0.42107514799490431},{"$f":"SUMIFS($J$6:$IU$6,$J797:$IU797,1)","v":"2023-03-31"},{"$f":"IF(I791=0,0,I793/I791)","v":1.1096050927810011},null,null,{"$f":"IF(J796=Min_SenDebt_DSCR,1,0)*J$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP796=Min_SenDebt_DSCR,1,0)*AP$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV796=Min_SenDebt_DSCR,1,0)*BV$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB796=Min_SenDebt_DSCR,1,0)*DB$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH796=Min_SenDebt_DSCR,1,0)*EH$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN796=Min_SenDebt_DSCR,1,0)*FN$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ796=Min_SenDebt_DSCR,1,0)*GJ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI796=Min_SenDebt_DSCR,1,0)*HI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL796=Min_SenDebt_DSCR,1,0)*IL$92","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU796=Min_SenDebt_DSCR,1,0)*IU$92","v":0}]
[null,null,"Quarterly DSCR check","Check",{"$f":"Inputs!H472","v":1.1000000000000001},null,null,null,{"$f":"SUM(J798:IU798)","v":115},{"$f":"IF(ROUND(J796,2)<$E798*J$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ROUND(BV796,2)<$E798*BV$92,1,0)*Sen_Debt_Switch","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,{"$f":"IF(ROUND(EH796,2)<$E798*EH$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT796,2)<$E798*GT$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ICR"]
[null,null,"Quarterly ICR","x","Min Ratio","@ Date","Ave Ratio",null,null,{"$f":"IF(J790=0,0,ABS(J793/J790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.52808291408274632,0.53101106550607069,0.57761164721102354,0.57811429274679227,0.65547172353667627,0.65627112421346701,0.7181905077923354,0.73408972035140596,0.73439031729404369,0.73711672900388803,0.81378946016467291,0.83295594117722882,0.83200792516029998,0.836168942544676,0.84023440474793532,0.86001363045546642,0.85905470902118608,0.86335451021435194,{"$f":"IF(AP790=0,0,ABS(AP793/AP790))","v":0.86763913405954085},0.88816043771847453,0.8890809821304867,0.8918000195946989,0.89631923894883059,0.91762301027033821,0.91683099630615195,0.92161463857011838,0.92638654221827788,0.94851800544631482,0.8317488451925239,0.83757743464844392,0.84337171636059105,0.86300456291841721,0.8594123503547616,0.8656637692638941,0.87188468083599124,0.89242295570048757,0.89222712406807925,0.89539660804059795,0.90195350154921516,0.92332617000976414,0.91502946380820593,0.92193139728389917,0.92881097903457999,0.95095685978000366,0.94740704094747286,0.95471141304116514,0.96199060282195792,0.98507975651102764,0.98154702005761041,0.98926318578575234,{"$f":"IF(BV790=0,0,ABS(BV793/BV790))","v":0.99696055175277831},1.0210517370486998,1.0214510595514066,1.0257119882942161,1.0338670518365423,1.0590291361140451,1.0555821026769896,1.0642443845423812,1.0728971498915509,1.09920649632902,1.095841605167857,1.1050415032227836,1.1142380980956341,1.1417800669687168,1.1385107613230061,1.1482986669900193,1.1580904304916353,1.1869591806512558,1.1883376342110028,1.1942242552824289,1.2046681233832019,1.2349669845377416,1.2319570661055177,1.2430954007913948,1.2542557846973119,1.2861011321423956,1.2832870164356716,1.2952033788760011,1.3071534453284428,1.3406751785215425,1.3299358791902764,1.3426107119175177,{"$f":"IF(DB790=0,0,ABS(DB793/DB790))","v":1.3553391802002654},1.3904607724189815,1.3934703259183632,1.4017929267933227,1.4155028174267585,1.4526067611681659,1.4506074870951193,1.4653011964956539,1.4800777100386184,1.5193423321783037,1.5174512726795202,1.6026927002195199,1.6977856269513938,1.8190376857972066,1.7496229028854073,1.8044107542338277,1.8589639762169534,1.9867324255629306,1.9589527597735945,1.9736662491377586,2.0321286005783841,2.1676767230464518,2.0939101391111561,2.1566812227043441,2.2195325517118403,2.363688044146643,2.2882193102336914,2.3558455259428408,2.4236528903952399,2.5777837308671629,2.500315746848905,2.5735996752394836,{"$f":"IF(EH790=0,0,ABS(EH793/EH790))","v":2.6474580488471537},2.8128370444534276,2.7874614200373542,2.81428559458787,2.8951585162182556,3.0731881598514139,2.6932501648135303,2.7766382948904882,2.8609243360534395,3.0480411407287846,2.9637948772119795,3.0558133140696464,3.1490044274627333,3.3519026535956686,3.2666004804785786,3.3686713283487255,3.4722610745934568,3.6932804104556545,3.6743776983005825,3.7213802267459295,3.8372264560732336,4.0792335270811515,3.9933023511948424,4.1212110057395135,4.2516500990722443,4.518214084991059,4.4326370248217062,4.573187421305243,4.7162740626359181,5.0059019494290133,4.9161154335661426,5.0756242734233661,{"$f":"IF(FN790=0,0,ABS(FN793/FN790))","v":5.2385448564480956},5.5613788691083483,5.5635214841566931,5.6560988285402916,5.8435798469260112,6.2064063813976285,6.1230628303489274,6.3352513822152989,6.5537013689379373,6.9661448446357266,6.8905321997731281,7.140212403001196,7.3985162524821693,7.8739544956298806,7.6793252004902932,7.9743877013691824,8.2813742693618053,8.8320309695101944,8.9206811912348662,9.1483265343125222,9.5258132806090181,10.182855704070228,{"$f":"IF(GJ790=0,0,ABS(GJ793/GJ790))","v":10.173601649446116},10.624996732152624,11.101861893412153,11.906313479752628,11.954204942769209,12.538244003792531,13.161842454559984,14.180229046594503,14.327262700084447,15.115824855544107,15.969692894959971,17.319385830815122,17.891529937867801,18.776231706347644,20.022845965219691,21.93232983271696,22.626700424576104,24.388357098665907,26.391525711035175,29.383852301025705,30.923549847413458,34.079492240469605,37.85231911920706,43.45579487855867,47.513740966300197,{"$f":"IF(HI790=0,0,ABS(HI793/HI790))","v":54.842146217799531},64.589363803320154,80.037946508629105,98.519671539501729,130.95500483236339,198.24906932656637,407.46188417942966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL790=0,0,ABS(IL793/IL790))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU790=0,0,ABS(IU793/IU790))","v":0}]
[null,null,"Quarterly ICR min flag","misc",{"$f":"_xlfn.MINIFS(J801:IU801,$J$94:$IU$94,1)","v":0.52808291408274632},{"$f":"SUMIFS($J$6:$IU$6,$J802:$IU802,1)","v":"2023-03-31"},{"$f":"IF(I790=0,0,I793/I790)","v":2.5627744777905193},null,null,{"$f":"IF(J801=Min_SenDebt_ICR,1,0)*J$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP801=Min_SenDebt_ICR,1,0)*AP$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV801=Min_SenDebt_ICR,1,0)*BV$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB801=Min_SenDebt_ICR,1,0)*DB$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH801=Min_SenDebt_ICR,1,0)*EH$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN801=Min_SenDebt_ICR,1,0)*FN$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ801=Min_SenDebt_ICR,1,0)*GJ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI801=Min_SenDebt_ICR,1,0)*HI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL801=Min_SenDebt_ICR,1,0)*IL$92","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU801=Min_SenDebt_ICR,1,0)*IU$92","v":0}]
[null,null,"Quarterly ICR check","Check",{"$f":"Inputs!H473","v":1.6},null,null,null,{"$f":"SUM(J803:IU803)","v":93},{"$f":"IF(ROUND(J801,2)<$E803*J$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ROUND(BV801,2)<$E803*BV$92,1,0)*Sen_Debt_Switch","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EH801,2)<$E803*EH$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT801,2)<$E803*GT$92,1,0)*Sen_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LLCR"]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J611","v":1.2602739726027398E-3},1.2602739726027398E-3,1.2465753424657534E-3,1.2465753424657534E-3,1.2602739726027398E-3,1.2602739726027398E-3,1.2328767123287671E-3,1.2465753424657534E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.3972602739726034E-3,7.4794520547945215E-3,8.1917808219178091E-3,8.1917808219178091E-3,8.0136986301369874E-3,8.1027397260273974E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.4794520547945215E-3,7.4794520547945215E-3,6.9315068493150675E-3,6.9315068493150675E-3,6.7808219178082194E-3,6.8561643835616439E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"AP611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"BV611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"DB611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"EH611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"FN611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,{"$f":"GJ611","v":6.1643835616438354E-3},6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,{"$f":"HI611","v":6.2328767123287672E-3},6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"IL611","v":6.3013698630136989E-3},6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,{"$f":"IU611","v":6.3013698630136989E-3}]
[null,null,"1 + r","num",null,null,null,null,null,{"$f":"1+J806","v":1.0012602739726026},1.0012602739726026,1.0012465753424657,1.0012465753424657,1.0012602739726026,1.0012602739726026,1.0012328767123289,1.0012465753424657,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0081917808219178,1.0081917808219178,1.0080136986301369,1.0081027397260274,1.0075616438356165,1.0075616438356165,1.0074794520547945,1.0074794520547945,1.006931506849315,1.006931506849315,1.0067808219178083,1.0068561643835616,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+AP806","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+BV806","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+DB806","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+EH806","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+FN806","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,{"$f":"1+GJ806","v":1.0061643835616438},1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,{"$f":"1+HI806","v":1.0062328767123287},1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+IL806","v":1.0063013698630137},1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,{"$f":"1+IU806","v":1.0063013698630137}]
[null,null,"NPV of CFADS (@ start of period)","AUD M",null,null,null,null,null,{"$f":"(K808+J793)/J807*J92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,94.233752594633032,94.565723756194942,94.902576999428547,95.185203437728902,95.470544338545835,95.698500717182952,95.928669617220663,96.102235785819374,96.267362069871865,96.431034474977281,96.597076909902583,96.704679009254562,96.802563398415202,96.90087530776249,96.999807342369735,97.099423639292425,97.189112712429548,97.279438198386629,97.370274464613473,97.461636481413464,97.542799370402861,97.624610121123197,97.706918460633744,97.789586892690679,97.861777354326989,97.934945316254328,98.008289501127052,98.081820363163743,98.144586991634398,98.274777092032963,98.405448012386529,98.536622732433813,98.658893853240897,98.782909866150305,98.907197208020648,99.031774469686482,99.14714076736216,99.263824929333992,99.381226658613642,99.498761863994716,99.606841008839808,99.717104069571306,99.827328285914433,99.937526538265175,100.03801954905818,100.14081359197472,100.24339142537991,100.34576688667462,100.43817761551961,100.53309720988344,{"$f":"(BW808+BV793)/BV807*BV92","v":100.62762780489233},100.72177956679337,100.80570270043054,100.89123974159378,100.97729808837899,101.0627909834497,101.13778420427417,101.21572089700895,101.2928922568687,101.36930372862996,101.43493764988803,101.50373790993736,101.57157188534397,101.63844235158054,101.69424948358738,101.75345877040922,101.81149162006106,101.86834808501132,101.91384753839297,101.96130090520057,102.0090352586907,102.05537081998557,102.09004781186745,102.12863166111019,102.16559093161803,102.20091995834348,102.22428116609699,102.25180738585502,102.27747072168201,102.30126245819842,102.31276897519709,102.32879242640277,102.34271698003634,102.35452793873719,102.35373345873801,102.35527656344846,102.35680697356258,102.35595257769428,102.34215463823425,102.33338204519299,102.32197271440373,102.30790801981766,102.28055692475742,102.25865842670484,102.20388446147987,102.11153855028446,101.97127532733811,101.86742816977144,101.7438509525175,101.60044577028556,101.40809983516388,101.23393596592548,101.05850823283578,100.86205396626208,100.61536455835228,100.40814841693881,100.17886511263733,99.927316258366886,99.624205641373464,99.361965700959914,99.076388042173718,98.767257905427314,98.405048863202595,98.085285980048624,{"$f":"(EI808+EH793)/EH807*EH92","v":97.74080823033627},97.371283442262481,96.947082851875436,96.543193504476221,96.136342805768422,95.702843822628125,95.213022234755201,94.86633761259526,94.493860264761736,94.095239422250046,93.639646036758137,93.229602640751324,92.792112506660018,92.326795638212204,91.802792119689641,91.325897427840175,90.819828534996645,90.284175138620157,89.688069152002512,89.113940672100384,88.535342732760611,87.925320480945729,87.253024508462872,86.631147063734318,85.976404902756983,85.288323060045371,84.536093011401988,83.836177834133807,83.102585898964776,82.335010129466198,81.502950108676643,80.726546912721489,79.914757294227641,79.067251160009448,78.153523432636845,77.26578042924244,76.372467931574306,75.441642171500916,74.442886553916182,73.503925362414961,72.525973090034796,71.508651015294845,70.421609217306113,69.396526025626429,68.330555972813343,67.223294867310074,66.044393722902555,64.94642399759806,63.805895866626578,62.62238257662807,61.36550527821349,60.137795197000749,58.902400059525434,57.621962370321185,56.266262736637479,54.979162124151159,53.645376592692138,52.264423895289944,50.806228501352379,49.419078691233253,47.983075438484306,46.497707317423952,44.93306421181186,43.441988617981337,{"$f":"(GU808+GT793)/GT807*GT92","v":41.899816797554493},40.306007192999473,38.63080819798359,36.988429195037895,35.335784943793541,33.629148072086025,31.83901039167322,30.127723449641319,28.360618236199457,26.537089828429128,24.627865687461156,22.800253679344479,20.914343730474396,18.969497687224337,16.936703967545416,14.988368312444882,12.979171265611402,10.908440303782266,8.7474264436026221,6.6233117862724749,4.4859338546476168,2.2843316444315951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt balance b/f","AUD M",null,null,null,null,null,{"$f":"J594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,99.999999999999972,99.796347993322399,99.593307754103975,99.374645929563385,99.154330662185174,98.930153556434604,98.704299728769783,98.461628204810026,98.217274601519819,97.966921807610433,97.717033054061034,97.449154296253056,97.179587535313686,96.904176942276578,96.629147385876962,96.354470150706732,96.078062072684745,95.795767085812528,{"$f":"AP594","v":95.513810259885389},95.232162218568263,94.948739408771601,94.661464963756359,94.372399972542738,94.083598096721929,93.792976373464441,93.496384419594577,93.200038494257328,92.903907798556133,92.60591107381353,92.301904122719037,91.998093794952098,91.694448527958599,91.388889879830614,91.077282159228972,90.76581933523839,90.454469044660939,90.141156820745607,89.823819262465264,89.504503778307978,89.185245865534711,89.308296071524225,88.979266235384088,88.650270743217348,88.321275342585011,87.990206820250052,87.652949306466127,87.315666683446679,86.978323773719339,86.63885514154714,86.29316376587974,{"$f":"BV594","v":85.947385175908394},85.601483225913327,85.253401619795,84.901100313785221,84.546603157169486,84.19191678073598,83.834995394259195,83.47178818405159,83.108361245212308,82.744676358449922,82.378699758702453,82.006408310043525,81.633826549477448,81.260915149905813,80.885653897679347,80.504050504149816,80.122083208204074,79.739711524974865,79.354930376344484,78.96575688883047,78.574157730949068,78.182076271455571,77.787524161669381,77.386580696400358,76.98511673043987,76.583089305159533,76.178528556377429,75.767554861941662,75.355977472184776,74.943752109773556,74.976102737864196,74.552319800248782,{"$f":"DB594","v":74.12784242787032},73.702624693295888,73.274727504503588,72.842241022736047,72.407058906047908,71.971044314076039,71.532282232894474,71.087016315174694,70.640871006454319,70.19379742758079,69.743906672730802,69.287499291485759,68.830114479214544,68.371701786521555,67.910400465902015,67.442572208570411,66.973664613608562,66.503625595170249,66.030624687026702,65.552868631294004,65.07213478096736,64.590161877151559,64.105151883804865,63.613602015399429,63.120756884882198,62.62656092437858,62.12925085234302,61.625398672891755,61.120136999319534,60.613408414990005,60.103486746430455,59.587023654265856,{"$f":"EH594","v":59.069032476730349},58.549453872929298,58.026601212172785,57.498834191126427,56.96777766330505,56.435008576685725,56.23427560889003,55.688362383115432,55.14065955861161,54.591103327176469,54.038084138666527,53.478504952701861,52.917002897570804,52.353511986193794,51.786470310169747,51.212882270813786,50.637233155839716,50.0594547130178,49.478035474528788,48.891521060750421,48.301350974940966,47.708905851061466,47.112727511332864,46.510040690767831,45.905000913290152,45.297535124372992,44.686241468840734,44.068464046710645,43.448179751858845,42.825312988992245,42.198521312277443,41.565274557050543,{"$f":"FN594","v":40.929361465991832},40.290703805388766,39.648021726650391,39.000104414231295,38.348148713084107,37.693280441263752,37.034285602251103,36.368905379314207,35.700522504845885,35.029053160633595,34.353352639731746,33.671308242824402,32.986084088898849,32.297593409865065,31.794392882193947,31.091071225073094,30.384366301418758,29.674187744118555,28.959534089060021,28.239486976524322,27.514951899109118,26.786749004079812,{"$f":"GJ594","v":26.053957433273613},25.314937339993758,24.572145478600756,23.825484976152421,23.074119489716054,22.316586698058899,21.555077802211898,20.78949249784862,20.019082957320862,19.242572627643156,18.461874838338765,17.676885729020093,16.886950112985168,16.091511393391304,15.291114802326,14.486204483043428,13.676222126132501,12.86028845140477,12.039722585349001,11.214413163042522,10.383903160814659,9.5475253741682842,8.7062817446943424,7.860056954918007,7.0084997897540386,{"$f":"HI594","v":6.1511644347971073},5.2887217277752665,4.4210522588020957,3.5479152835860828,2.6691861687671645,1.7849800437120491,0.89529314496167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL594","v":0},0,0,0,0,0,0,0,0,{"$f":"IU594","v":0}]
[null,null,"LLCR","x","Min Ratio","@ Date",null,null,null,{"$f":"IF(J810=0,0,J808/J810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94233752594633058,0.94758701753818231,0.95290114506230827,0.95784193792444849,0.96284795329626249,0.96733399552030253,0.97187933940895899,0.97603744258542136,0.98014694930643309,0.98432238857469301,0.98853878275715923,0.99236037200758842,0.99612033610698869,0.99996592887305513,1.0038359021736225,1.0077313848275073,1.0115640409035755,1.0154878566945975,{"$f":"IF(AP810=0,0,AP808/AP810)","v":1.0194366050278676},1.0234109381841852,1.0273206361430809,1.0313025491259971,1.0353336196712299,1.0393903812241412,1.0433806574669453,1.0474730752874926,1.0515906547309635,1.0557340663843215,1.0598090969960454,1.0647101815079867,1.0696465975883731,1.0746192851837586,1.0795501945911563,1.0846053760525012,1.089696517173635,1.0948245621870887,1.0999097888717562,1.1050946813927498,1.1103488926632019,1.115641504358353,1.1153145384060155,1.1206779768871271,1.1260803542842224,1.1315226840942056,1.1369222003696375,1.142469413571545,1.1480573330419761,1.1536870628563927,1.1592740630220433,1.1650180943954933,{"$f":"IF(BV810=0,0,BV808/BV810)","v":1.1708049942291776},1.1766359153027248,1.1824244051867188,1.1883384239863881,1.1943389127138007,1.2003859140854476,1.2063910032873912,1.2125740097220965,1.2188050725486295,1.2250855062807684,1.2313248199717122,1.2377537317105736,1.2442338694460495,1.2507666467216538,1.2572594098359022,1.2639545231971159,1.2707044992264518,1.2775108680084157,1.2842787090236456,1.2912090622868806,1.2982517179246966,1.3053550850407152,1.3124218685722535,1.3197201729557837,1.3270823669638188,1.3345102800842226,1.3419041179096007,1.3495460896444542,1.3572575680467343,1.365040574808065,1.3646050573328536,1.3725769057297839,{"$f":"IF(DB810=0,0,DB808/DB810)","v":1.3806245214761288},1.3887501071321755,1.3968490493867367,1.4051637501309244,1.4136302250085326,1.422182400619628,1.4307128396243409,1.4395509524760888,1.4484811874000643,1.457506386164235,1.4665160270516957,1.4758601403192895,1.4848716326389899,1.4934766267645281,1.5015560890196509,1.5104321326111345,1.5191620697405275,1.52774295929009,1.5357737461340106,1.5443097774305157,1.5530227888327079,1.5615699207891522,1.5695363258903865,1.5784069009742956,1.5870986036390633,1.5956059982126254,1.6034992258017293,1.6123541241229813,1.6210105687962832,1.6294622013204865,1.6372602354728925,1.6460846668421685,{"$f":"IF(EH810=0,0,EH808/EH810)","v":1.6546878141069989},1.6630604899165882,1.6707351598517877,1.6790461035012665,1.6875564880547065,1.6958063130722127,1.6931492617947594,1.7035217692333953,1.7136875224410355,1.7236368874671137,1.7328454094795531,1.7433098162188085,1.7535405904652948,1.7635263067463327,1.7727176918960925,1.7832602536390887,1.7935385263940491,1.8035389249883709,1.8126845233815676,1.8226870168627272,1.8329786009234665,1.8429540336857149,1.8520053734412711,1.8626332245056596,1.8729202307425636,1.8828468883763778,1.8917700444855752,1.9024075299123455,1.9126827953111061,1.9225781292159958,1.9314172054878089,1.9421632064987331,{"$f":"IF(FN810=0,0,FN808/FN810)","v":1.9525043741673991},1.9624192106923293,1.9711834293135497,1.9811685530013055,1.9915555377388161,2.0014613026069523,2.0101072652901726,2.02106509931482,2.0315101293038591,2.0414097602745884,2.0499195509628145,2.0609988042390759,2.0714964464608681,2.0813716370203981,2.0772339942962046,2.0889091767678512,2.0999580913967342,2.1103318182328299,2.1190087205648589,2.1295640125117608,2.1407415239360308,2.1511368311826473,{"$f":"IF(GJ810=0,0,GJ808/GJ810)","v":2.1596052300592006},2.1718071581908451,2.1831783732279506,2.1936352585310575,2.2018707376459719,2.2144550759427619,2.2260683018068472,2.2365965557954683,2.2445116146231916,2.2575977473809408,2.2695320580628917,2.2801531791784577,2.2876130941062325,2.2986298981355375,2.3108704238109872,2.3214602632076629,2.3280559571224932,2.3426942220996896,2.3555873513822623,2.3663378049850174,2.3717349156720178,2.3880799249858691,2.4022130622202429,2.4134046096644624,2.4165947742918896,{"$f":"IF(HI810=0,0,HI808/HI810)","v":2.4366717019717039},2.4541225524208419,2.4673855148543207,2.4655116439987523,2.4813974625575215,2.5131563069571676,2.5514901541320127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL810=0,0,IL808/IL810)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU810=0,0,IU808/IU810)","v":0}]
[null,null,"Min date flag","[1,0]",{"$f":"_xlfn.MINIFS(J811:IU811,$J$94:$IU$94,1)","v":0.94233752594633058},{"$f":"SUMIFS($J$6:$IU$6,$J812:$IU812,1)","v":"2023-03-31"},null,null,null,{"$f":"IF(J811=Min_SenDebt_LLCR,1,0)*J$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP811=Min_SenDebt_LLCR,1,0)*AP$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV811=Min_SenDebt_LLCR,1,0)*BV$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB811=Min_SenDebt_LLCR,1,0)*DB$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH811=Min_SenDebt_LLCR,1,0)*EH$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN811=Min_SenDebt_LLCR,1,0)*FN$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ811=Min_SenDebt_LLCR,1,0)*GJ$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI811=Min_SenDebt_LLCR,1,0)*HI$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL811=Min_SenDebt_LLCR,1,0)*IL$85","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU811=Min_SenDebt_LLCR,1,0)*IU$85","v":0}]
[null,null,"Quarterly LLCR check","Check",{"$f":"Inputs!$H$474","v":1.8},null,null,null,{"$f":"SUM(J813:IU813)","v":0},{"$f":"IF(ROUND(J811,2)<$E813*J$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BV811,2)<$E813*BV$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EH811,2)<$E813*EH$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT811,2)<$E813*GT$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Subordinated Debt Ratios"]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J816:IU816)","v":0},{"$f":"J709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL709","v":0},0,0,0,0,0,0,0,0,{"$f":"IU709","v":0}]
[null,null,"Interest","AUD M",null,null,null,null,{"$f":"SUM(J817:IU817)","v":0},{"$f":"J710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL710","v":0},0,0,0,0,0,0,0,0,{"$f":"IU710","v":0}]
[null,null,"Subordinated debt - total debt service","AUD M",null,null,null,null,{"$f":"SUM(J818:IU818)","v":0},{"$f":"SUM(J816:J817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV816:BV817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH816:EH817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ816:GJ817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI816:HI817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IL816:IL817)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(IU816:IU817)","v":0}]
[]
[null,null,"Cashflow Available for Senior Debt Servicing (CFADS)","AUD M",null,null,null,null,{"$f":"SUM(J820:IU820)","v":19.603497822022874},{"$f":"QFS!J104","v":0},{"$f":"QFS!K104","v":0},{"$f":"QFS!L104","v":0},{"$f":"QFS!M104","v":0},{"$f":"QFS!N104","v":0},{"$f":"QFS!O104","v":0},{"$f":"QFS!P104","v":0},{"$f":"QFS!Q104","v":0},{"$f":"QFS!R104","v":-0.16400000000000148},{"$f":"QFS!S104","v":-0.28262005892821662},{"$f":"QFS!T104","v":-0.48965189342227688},{"$f":"QFS!U104","v":-0.54950142393160206},{"$f":"QFS!V104","v":-0.31899742306735135},{"$f":"QFS!W104","v":-0.2111349603199173},{"$f":"QFS!X104","v":-0.5818321371729005},{"$f":"QFS!Y104","v":-0.58227586925013042},{"$f":"QFS!Z104","v":-0.53675789813655961},{"$f":"QFS!AA104","v":-0.53733524018819656},{"$f":"QFS!AB104","v":-0.47968618757546311},{"$f":"QFS!AC104","v":-0.48019372017146289},{"$f":"QFS!AD104","v":-0.43547699168784304},{"$f":"QFS!AE104","v":-0.42583403205517401},{"$f":"QFS!AF104","v":-0.42724720864720989},{"$f":"QFS!AG104","v":-0.42646148450186283},{"$f":"QFS!AH104","v":-0.38253811505464974},{"$f":"QFS!AI104","v":-0.37214236423726321},{"$f":"QFS!AJ104","v":-0.37604662377622644},{"$f":"QFS!AK104","v":-0.37398216968773657},{"$f":"QFS!AL104","v":-0.3719578666136466},{"$f":"QFS!AM104","v":-0.36140292369678773},{"$f":"QFS!AN104","v":-0.36577153052949785},{"$f":"QFS!AO104","v":-0.36354555302767377},{"$f":"QFS!AP104","v":-0.36131179052568607},{"$f":"QFS!AQ104","v":-0.35053695685581188},{"$f":"QFS!AR104","v":-0.35291673981033622},{"$f":"QFS!AS104","v":-0.35290441227756864},{"$f":"QFS!AT104","v":-0.35045827356921988},{"$f":"QFS!AU104","v":-0.33945937878222443},{"$f":"QFS!AV104","v":-0.34467826591517003},{"$f":"QFS!AW104","v":-0.34202510736092429},{"$f":"QFS!AX104","v":-0.33936298974939005},{"$f":"QFS!AY104","v":-0.32813541102532551},{"$f":"QFS!AZ104","v":-0.40005452871196134},{"$f":"QFS!BA104","v":-0.39725306728436804},{"$f":"QFS!BB104","v":-0.39444487827339636},{"$f":"QFS!BC104","v":-0.38471469860550833},{"$f":"QFS!BD104","v":-0.39080864052427},{"$f":"QFS!BE104","v":-0.38772193837259539},{"$f":"QFS!BF104","v":-0.38462571907232534},{"$f":"QFS!BG104","v":-0.37462974767989798},{"$f":"QFS!BH104","v":-0.37788853263969124},{"$f":"QFS!BI104","v":-0.37787882195165845},{"$f":"QFS!BJ104","v":-0.37455623425103834},{"$f":"QFS!BK104","v":-0.36435954091403255},{"$f":"QFS!BL104","v":-0.37580871575120944},{"$f":"QFS!BM104","v":-0.37229208913240674},{"$f":"QFS!BN104","v":-0.36876287942636088},{"$f":"QFS!BO104","v":-0.35836323792230274},{"$f":"QFS!BP104","v":-0.36578421796123917},{"$f":"QFS!BQ104","v":-0.36202513793278612},{"$f":"QFS!BR104","v":-0.35825599593589685},{"$f":"QFS!BS104","v":-0.34764615783965491},{"$f":"QFS!BT104","v":-0.35554665341084857},{"$f":"QFS!BU104","v":-0.3515534354320029},{"$f":"QFS!BV104","v":-0.34754807341210625},{"$f":"QFS!BW104","v":-0.33672616007323475},{"$f":"QFS!BX104","v":-0.34090277194439433},{"$f":"QFS!BY104","v":-0.34089093573446649},{"$f":"QFS!BZ104","v":-0.3366433856363239},{"$f":"QFS!CA104","v":-0.32560498903758317},{"$f":"QFS!CB104","v":-0.33448287603133642},{"$f":"QFS!CC104","v":-0.33000255370730569},{"$f":"QFS!CD104","v":-0.32550890283376777},{"$f":"QFS!CE104","v":-0.31424985538521755},{"$f":"QFS!CF104","v":-0.32362174910506425},{"$f":"QFS!CG104","v":-0.31889128435691483},{"$f":"QFS!CH104","v":-0.31414675821232452},{"$f":"QFS!CI104","v":-0.30266204844193523},{"$f":"QFS!CJ104","v":-0.31254051578069952},{"$f":"QFS!CK104","v":-0.30755520366404976},{"$f":"QFS!CL104","v":-0.30255516366640345},{"$f":"QFS!CM104","v":-0.29083987848304793},{"$f":"QFS!CN104","v":-0.29601990488693142},{"$f":"QFS!CO104","v":-0.29600512058456641},{"$f":"QFS!CP104","v":-0.29074518979162844},{"$f":"QFS!CQ104","v":-0.27879464286912847},{"$f":"QFS!CR104","v":-0.28971723721601961},{"$f":"QFS!CS104","v":-0.28420908319513116},{"$f":"QFS!CT104","v":-0.27868497073809329},{"$f":"QFS!CU104","v":-0.26649453050186167},{"$f":"QFS!CV104","v":-0.27794390495579924},{"$f":"QFS!CW104","v":-0.27216764478413924},{"$f":"QFS!CX104","v":-0.26637481269793717},{"$f":"QFS!CY104","v":-0.2539396726487102},{"$f":"QFS!CZ104","v":-0.27129269283753854},{"$f":"QFS!DA104","v":-0.26527459662985109},{"$f":"QFS!DB104","v":-0.25923633308355931},{"$f":"QFS!DC104","v":-0.2465564691643064},{"$f":"QFS!DD104","v":-0.25278372744817967},{"$f":"QFS!DE104","v":-0.25276141487043324},{"$f":"QFS!DF104","v":-0.24643575622609271},{"$f":"QFS!DG104","v":-0.23349759649872803},{"$f":"QFS!DH104","v":-0.24656945368669936},{"$f":"QFS!DI104","v":-0.2399812326275772},{"$f":"QFS!DJ104","v":-0.23337454475791375},{"$f":"QFS!DK104","v":-0.22017677112634348},{"$f":"QFS!DL104","v":-0.23394049122791172},{"$f":"QFS!DM104","v":-0.19710567709386317},{"$f":"QFS!DN104","v":-0.15576631311618216},{"$f":"QFS!DO104","v":-0.10843090710701686},{"$f":"QFS!DP104","v":-0.15401680267390938},{"$f":"QFS!DQ104","v":-0.13076449466207807},{"$f":"QFS!DR104","v":-0.10753403187900645},{"$f":"QFS!DS104","v":-5.9496928082786282E-2},{"$f":"QFS!DT104","v":-8.3088745502488681E-2},{"$f":"QFS!DU104","v":-8.2910423575886072E-2},{"$f":"QFS!DV104","v":-5.87551880933469E-2},{"$f":"QFS!DW104","v":-9.7579777520876432E-3},{"$f":"QFS!DX104","v":-5.9270772148863449E-2},{"$f":"QFS!DY104","v":-3.4225954808892567E-2},{"$f":"QFS!DZ104","v":-9.1302598665030654E-3},{"$f":"QFS!EA104","v":4.0846400487103196E-2},{"$f":"QFS!EB104","v":-1.0478956091624081E-2},{"$f":"QFS!EC104","v":1.5523355046455078E-2},{"$f":"QFS!ED104","v":4.157792885128897E-2},{"$f":"QFS!EE104","v":9.2708891002172722E-2},{"$f":"QFS!EF104","v":3.9405310887281608E-2},{"$f":"QFS!EG104","v":6.6441494892330311E-2},{"$f":"QFS!EH104","v":9.3631346555735018E-2},{"$f":"QFS!EI104","v":0.14597863650577825},{"$f":"QFS!EJ104","v":0.1187088899975649},{"$f":"QFS!EK104","v":0.11915284879839938},{"$f":"QFS!EL104","v":0.14754551248717784},{"$f":"QFS!EM104","v":0.20113647979179983},{"$f":"QFS!EN104","v":4.1051341339311764E-2},{"$f":"QFS!EO104","v":6.896601277371095E-2},{"$f":"QFS!EP104","v":9.7043684019414878E-2},{"$f":"QFS!EQ104","v":0.15150436963586034},{"$f":"QFS!ER104","v":9.4583427222160621E-2},{"$f":"QFS!ES104","v":0.12375177002960425},{"$f":"QFS!ET104","v":0.15309377104588617},{"$f":"QFS!EU104","v":0.20884828742904715},{"$f":"QFS!EV104","v":0.14998260885355053},{"$f":"QFS!EW104","v":0.18043925590296994},{"$f":"QFS!EX104","v":0.21108034909446682},{"$f":"QFS!EY104","v":0.26815758916666954},{"$f":"QFS!EZ104","v":0.23823824863404597},{"$f":"QFS!FA104","v":0.23912923603941805},{"$f":"QFS!FB104","v":0.27110639106684831},{"$f":"QFS!FC104","v":0.3295361359014719},{"$f":"QFS!FD104","v":0.2666308111321406},{"$f":"QFS!FE104","v":0.29977229308458142},{"$f":"QFS!FF104","v":0.33312079126230643},{"$f":"QFS!FG104","v":0.39293313900713067},{"$f":"QFS!FH104","v":0.32778752492100327},{"$f":"QFS!FI104","v":0.36117489748541354},{"$f":"QFS!FJ104","v":0.39458608646305648},{"$f":"QFS!FK104","v":0.45423355893253192},{"$f":"QFS!FL104","v":0.38544401550057772},{"$f":"QFS!FM104","v":0.41996390992596222},{"$f":"QFS!FN104","v":0.45450987198483705},{"$f":"QFS!FO104","v":0.51539101552636279},{"$f":"QFS!FP104","v":0.47982573585508848},{"$f":"QFS!FQ104","v":0.47986203743641864},{"$f":"QFS!FR104","v":0.51556278743804429},{"$f":"QFS!FS104","v":0.57762716755714139},{"$f":"QFS!FT104","v":0.50418193333486361},{"$f":"QFS!FU104","v":0.54102739917637277},{"$f":"QFS!FV104","v":0.57790351503705684},{"$f":"QFS!FW104","v":0.64121271562309501},{"$f":"QFS!FX104","v":0.56537736271629579},{"$f":"QFS!FY104","v":0.603416776848819},{"$f":"QFS!FZ104","v":0.64148901642291234},{"$f":"QFS!GA104","v":0.70615179356645841},{"$f":"QFS!GB104","v":0.60577821035239654},{"$f":"QFS!GC104","v":0.64483944720069408},{"$f":"QFS!GD104","v":0.68393615187632628},{"$f":"QFS!GE104","v":0.74984240531432056},{"$f":"QFS!GF104","v":0.70964539184231168},{"$f":"QFS!GG104","v":0.70967828253020193},{"$f":"QFS!GH104","v":0.75001871408989762},{"$f":"QFS!GI104","v":0.81721214710313417},{"$f":"QFS!GJ104","v":0.73432075737788582},{"$f":"QFS!GK104","v":0.77588712591248166},{"$f":"QFS!GL104","v":0.8174933773166253},{"$f":"QFS!GM104","v":0.88603418014233715},{"$f":"QFS!GN104","v":0.80056837538302106},{"$f":"QFS!GO104","v":0.84342084809227647},{"$f":"QFS!GP104","v":0.88631540454207525},{"$f":"QFS!GQ104","v":0.95623053518028756},{"$f":"QFS!GR104","v":0.86814460065310783},{"$f":"QFS!GS104","v":0.91230600750058832},{"$f":"QFS!GT104","v":0.95651163634920877},{"$f":"QFS!GU104","v":1.0278578430005534},{"$f":"QFS!GV104","v":0.98246707004599876},{"$f":"QFS!GW104","v":0.98249557250437825},{"$f":"QFS!GX104","v":1.0280354327684367},{"$f":"QFS!GY104","v":1.1007820913232385},{"$f":"QFS!GZ104","v":1.0073156607218863},{"$f":"QFS!HA104","v":1.0541651408682484},{"$f":"QFS!HB104","v":1.1010629854555103},{"$f":"QFS!HC104","v":1.1752679917000779},{"$f":"QFS!HD104","v":1.0790394699222299},{"$f":"QFS!HE104","v":1.1272689410242958},{"$f":"QFS!HF104","v":1.1755487673567229},{"$f":"QFS!HG104","v":1.2512412495404455},{"$f":"QFS!HH104","v":1.1522015587738208},{"$f":"QFS!HI104","v":1.2018355420627307},{"$f":"QFS!HJ104","v":1.2515218598067153},{"$f":"QFS!HK104","v":1.3287563164799436},{"$f":"QFS!HL104","v":1.2777934545359901},{"$f":"QFS!HM104","v":1.2778173840487139},{"$f":"QFS!HN104","v":1.3289350204112673},{"$f":"QFS!HO104","v":1.3977913448090469},{"$f":"QFS!HP104","v":0},{"$f":"QFS!HQ104","v":0},{"$f":"QFS!HR104","v":0},{"$f":"QFS!HS104","v":0},{"$f":"QFS!HT104","v":0},{"$f":"QFS!HU104","v":0},{"$f":"QFS!HV104","v":0},{"$f":"QFS!HW104","v":0},{"$f":"QFS!HX104","v":0},{"$f":"QFS!HY104","v":0},{"$f":"QFS!HZ104","v":0},{"$f":"QFS!IA104","v":0},{"$f":"QFS!IB104","v":0},{"$f":"QFS!IC104","v":0},{"$f":"QFS!ID104","v":0},{"$f":"QFS!IE104","v":0},{"$f":"QFS!IF104","v":0},{"$f":"QFS!IG104","v":0},{"$f":"QFS!IH104","v":0},{"$f":"QFS!II104","v":0},{"$f":"QFS!IJ104","v":0},{"$f":"QFS!IK104","v":0},{"$f":"QFS!IL104","v":0},{"$f":"QFS!IM104","v":0},{"$f":"QFS!IN104","v":0},{"$f":"QFS!IO104","v":0},{"$f":"QFS!IP104","v":0},{"$f":"QFS!IQ104","v":0},{"$f":"QFS!IR104","v":0},{"$f":"QFS!IS104","v":0},{"$f":"QFS!IT104","v":0},{"$f":"QFS!IU104","v":0}]
[]
[null,null,"DSCR"]
[null,null,"Quarterly DSCR","x","Min Ratio","@ Date","Ave Ratio",null,null,{"$f":"IF(J818=0,0,J820/J818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV818=0,0,BV820/BV818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH818=0,0,EH820/EH818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ818=0,0,GJ820/GJ818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI818=0,0,HI820/HI818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL818=0,0,IL820/IL818)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU818=0,0,IU820/IU818)","v":0}]
[null,null,"Quarterly DSCR min flag","misc",{"$f":"_xlfn.MINIFS(J823:IU823,$J$99:$IU$99,1)","v":0},{"$f":"SUMIFS($J$6:$IU$6,$J824:$IU824,1)","v":"00:00:00"},{"$f":"IF(I818=0,0,I820/I818)","v":0},null,null,{"$f":"IF(J823=Min_SubDebt_DSCR,1,0)*J$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP823=Min_SubDebt_DSCR,1,0)*AP$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV823=Min_SubDebt_DSCR,1,0)*BV$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB823=Min_SubDebt_DSCR,1,0)*DB$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH823=Min_SubDebt_DSCR,1,0)*EH$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN823=Min_SubDebt_DSCR,1,0)*FN$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ823=Min_SubDebt_DSCR,1,0)*GJ$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI823=Min_SubDebt_DSCR,1,0)*HI$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL823=Min_SubDebt_DSCR,1,0)*IL$97","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU823=Min_SubDebt_DSCR,1,0)*IU$97","v":0}]
[null,null,"Quarterly DSCR check","Check",{"$f":"Inputs!I472","v":1.1000000000000001},null,null,null,{"$f":"SUM(J825:IU825)","v":0},{"$f":"IF(ROUND(J823,2)<$E825*J$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BV823,2)<$E825*BV$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EH823,2)<$E825*EH$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT823,2)<$E825*GT$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ICR"]
[null,null,"Quarterly ICR","x","Min Ratio","@ Date","Ave Ratio",null,null,{"$f":"IF(J817=0,0,ABS(J820/J817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP817=0,0,ABS(AP820/AP817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV817=0,0,ABS(BV820/BV817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB817=0,0,ABS(DB820/DB817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH817=0,0,ABS(EH820/EH817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN817=0,0,ABS(FN820/FN817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ817=0,0,ABS(GJ820/GJ817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI817=0,0,ABS(HI820/HI817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL817=0,0,ABS(IL820/IL817))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU817=0,0,ABS(IU820/IU817))","v":0}]
[null,null,"Quarterly ICR min flag","misc",{"$f":"_xlfn.MINIFS(J828:GI828,$J$99:$GI$99,1)","v":0},{"$f":"SUMIFS($J$6:$GI$6,$J829:$GI829,1)","v":"00:00:00"},{"$f":"IF(I817=0,0,I820/I817)","v":0},null,null,{"$f":"IF(J828=Min_SubDebt_ICR,1,0)*J$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP828=Min_SubDebt_ICR,1,0)*AP$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV828=Min_SubDebt_ICR,1,0)*BV$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB828=Min_SubDebt_ICR,1,0)*DB$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH828=Min_SubDebt_ICR,1,0)*EH$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN828=Min_SubDebt_ICR,1,0)*FN$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ828=Min_SubDebt_ICR,1,0)*GJ$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI828=Min_SubDebt_ICR,1,0)*HI$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL828=Min_SubDebt_ICR,1,0)*IL$97","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU828=Min_SubDebt_ICR,1,0)*IU$97","v":0}]
[null,null,"Quarterly ICR check","Check",{"$f":"Inputs!I473","v":1.6},null,null,null,{"$f":"SUM(J830:IU830)","v":0},{"$f":"IF(ROUND(J828,2)<$E830*J$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BV828,2)<$E830*BV$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EH828,2)<$E830*EH$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT828,2)<$E830*GT$92,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LLCR"]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J695","v":1.2602739726027398E-3},1.2602739726027398E-3,1.2465753424657534E-3,1.2465753424657534E-3,1.2602739726027398E-3,1.2602739726027398E-3,1.2328767123287671E-3,1.2465753424657534E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.3972602739726034E-3,7.4794520547945215E-3,8.1917808219178091E-3,8.1917808219178091E-3,8.0136986301369874E-3,8.1027397260273974E-3,7.5616438356164387E-3,7.5616438356164387E-3,7.4794520547945215E-3,7.4794520547945215E-3,6.9315068493150675E-3,6.9315068493150675E-3,6.7808219178082194E-3,6.8561643835616439E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"AP695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"BV695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"DB695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"EH695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"FN695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,{"$f":"GJ695","v":6.1643835616438354E-3},6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,{"$f":"HI695","v":6.2328767123287672E-3},6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,{"$f":"IL695","v":6.3013698630136989E-3},6.3013698630136989E-3,6.1643835616438354E-3,6.2328767123287672E-3,6.3013698630136989E-3,6.3013698630136989E-3,6.2328767123287672E-3,6.2328767123287672E-3,6.3013698630136989E-3,{"$f":"IU695","v":6.3013698630136989E-3}]
[null,null,"1 + r","num",null,null,null,null,null,{"$f":"1+J833","v":1.0012602739726026},1.0012602739726026,1.0012465753424657,1.0012465753424657,1.0012602739726026,1.0012602739726026,1.0012328767123289,1.0012465753424657,1.0075616438356165,1.0075616438356165,1.0073972602739727,1.0074794520547945,1.0081917808219178,1.0081917808219178,1.0080136986301369,1.0081027397260274,1.0075616438356165,1.0075616438356165,1.0074794520547945,1.0074794520547945,1.006931506849315,1.006931506849315,1.0067808219178083,1.0068561643835616,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+AP833","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+BV833","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+DB833","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+EH833","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+FN833","v":1.0063013698630137},1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,{"$f":"1+GJ833","v":1.0061643835616438},1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,{"$f":"1+HI833","v":1.0062328767123287},1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0061643835616438,1.0062328767123287,{"$f":"1+IL833","v":1.0063013698630137},1.0063013698630137,1.0061643835616438,1.0062328767123287,1.0063013698630137,1.0063013698630137,1.0062328767123287,1.0062328767123287,1.0063013698630137,{"$f":"1+IU833","v":1.0063013698630137}]
[null,null,"NPV of CFADS (@ start of period)","AUD M",null,null,null,null,null,{"$f":"(K835+J820)/J834*J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW835+BV820)/BV834*BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI835+EH820)/EH834*EH97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU835+GT820)/GT834*GT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt balance b/f","AUD M",null,null,null,null,null,{"$f":"J678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IL678","v":0},0,0,0,0,0,0,0,0,{"$f":"IU678","v":0}]
[null,null,"LLCR","x","Min Ratio","@ Date",null,null,null,{"$f":"IF(J837=0,0,J835/J837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP837=0,0,AP835/AP837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV837=0,0,BV835/BV837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB837=0,0,DB835/DB837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH837=0,0,EH835/EH837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN837=0,0,FN835/FN837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ837=0,0,GJ835/GJ837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HI837=0,0,HI835/HI837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL837=0,0,IL835/IL837)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU837=0,0,IU835/IU837)","v":0}]
[null,null,"Min date flag","[1,0]",{"$f":"_xlfn.MINIFS(J838:IU838,$J$99:$IU$99,1)","v":0},{"$f":"SUMIFS($J$6:$IU$6,$J839:$IU839,1)","v":10820450},null,null,null,{"$f":"IF(J838=Min_SubDebt_LLCR,1,0)*J$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AP838=Min_SubDebt_LLCR,1,0)*AP$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV838=Min_SubDebt_LLCR,1,0)*BV$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DB838=Min_SubDebt_LLCR,1,0)*DB$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH838=Min_SubDebt_LLCR,1,0)*EH$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(FN838=Min_SubDebt_LLCR,1,0)*FN$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GJ838=Min_SubDebt_LLCR,1,0)*GJ$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(HI838=Min_SubDebt_LLCR,1,0)*HI$85","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IL838=Min_SubDebt_LLCR,1,0)*IL$85","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(IU838=Min_SubDebt_LLCR,1,0)*IU$85","v":0}]
[null,null,"Quarterly LLCR check","Check",{"$f":"Inputs!$I$474","v":1.8},null,null,null,{"$f":"SUM(J840:IU840)","v":0},{"$f":"IF(ROUND(J838,2)<$E840*J$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BV838,2)<$E840*BV$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(EH838,2)<$E840*EH$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(GT838,2)<$E840*GT$85,1,0)*Sub_Debt_Switch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Equity","index":13,"n_rows":89,"n_cols":255,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["Equity"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,{"$f":"Model_Start","v":"2019-06-30"},{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#Num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#Num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Timing!C30","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Timing!C31","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Timing!C32","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Timing!C33","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Timing!C34","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Timing!C35","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Timing!C36","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Timing!C37","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Timing!C38","v":"Dwelling Value "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Timing!C39","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value ","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Share Capital"]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I57","v":0},{"$f":"J57","v":0},0,0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"BV57","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"EH57","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"GI57","v":101.44396360094005},{"$f":"GJ57","v":101.44396360094005},{"$f":"GK57","v":101.44396360094005},{"$f":"GL57","v":101.44396360094005},{"$f":"GM57","v":101.44396360094005},{"$f":"GN57","v":101.44396360094005},{"$f":"GO57","v":101.44396360094005},{"$f":"GP57","v":101.44396360094005},{"$f":"GQ57","v":101.44396360094005},{"$f":"GR57","v":101.44396360094005},{"$f":"GS57","v":101.44396360094005},{"$f":"GT57","v":101.44396360094005},{"$f":"GU57","v":101.44396360094005},{"$f":"GV57","v":101.44396360094005},{"$f":"GW57","v":101.44396360094005},{"$f":"GX57","v":101.44396360094005},{"$f":"GY57","v":101.44396360094005},{"$f":"GZ57","v":101.44396360094005},{"$f":"HA57","v":101.44396360094005},{"$f":"HB57","v":101.44396360094005},{"$f":"HC57","v":101.44396360094005},{"$f":"HD57","v":101.44396360094005},{"$f":"HE57","v":101.44396360094005},{"$f":"HF57","v":101.44396360094005},{"$f":"HG57","v":101.44396360094005},{"$f":"HH57","v":101.44396360094005},{"$f":"HI57","v":101.44396360094005},{"$f":"HJ57","v":101.44396360094005},{"$f":"HK57","v":101.44396360094005},{"$f":"HL57","v":101.44396360094005},{"$f":"HM57","v":101.44396360094005},{"$f":"HN57","v":101.44396360094005},{"$f":"HO57","v":101.44396360094005},{"$f":"HP57","v":101.44396360094005},{"$f":"HQ57","v":101.44396360094005},{"$f":"HR57","v":101.44396360094005},{"$f":"HS57","v":101.44396360094005},{"$f":"HT57","v":101.44396360094005},{"$f":"HU57","v":101.44396360094005},{"$f":"HV57","v":101.44396360094005},{"$f":"HW57","v":101.44396360094005},{"$f":"HX57","v":101.44396360094005},{"$f":"HY57","v":101.44396360094005},{"$f":"HZ57","v":101.44396360094005},{"$f":"IA57","v":101.44396360094005},{"$f":"IB57","v":101.44396360094005},{"$f":"IC57","v":101.44396360094005},{"$f":"ID57","v":101.44396360094005},{"$f":"IE57","v":101.44396360094005},{"$f":"IF57","v":101.44396360094005},{"$f":"IG57","v":101.44396360094005},{"$f":"IH57","v":101.44396360094005},{"$f":"II57","v":101.44396360094005},{"$f":"IJ57","v":101.44396360094005},{"$f":"IK57","v":101.44396360094005},{"$f":"IL57","v":101.44396360094005},{"$f":"IM57","v":101.44396360094005},{"$f":"IN57","v":101.44396360094005},{"$f":"IO57","v":101.44396360094005},{"$f":"IP57","v":101.44396360094005},{"$f":"IQ57","v":101.44396360094005},{"$f":"IR57","v":101.44396360094005},{"$f":"IS57","v":101.44396360094005},101.44396360094005]
[null,null,"Equity additions","AUD M",null,null,null,null,{"$f":"SUM(J56:IU56)","v":101.44396360094005},{"$f":"-Cons!J269","v":0},{"$f":"-Cons!K269","v":0},{"$f":"-Cons!L269","v":0},{"$f":"-Cons!M269","v":0},{"$f":"-Cons!N269","v":0},{"$f":"-Cons!O269","v":0},{"$f":"-Cons!P269","v":0},{"$f":"-Cons!Q269","v":0},{"$f":"-Cons!R269","v":61.836904695373342},{"$f":"-Cons!S269","v":39.60705890556671},{"$f":"-Cons!T269","v":0},{"$f":"-Cons!U269","v":0},{"$f":"-Cons!V269","v":0},{"$f":"-Cons!W269","v":0},{"$f":"-Cons!X269","v":0},{"$f":"-Cons!Y269","v":0},{"$f":"-Cons!Z269","v":0},{"$f":"-Cons!AA269","v":0},{"$f":"-Cons!AB269","v":0},{"$f":"-Cons!AC269","v":0},{"$f":"-Cons!AD269","v":0},{"$f":"-Cons!AE269","v":0},{"$f":"-Cons!AF269","v":0},{"$f":"-Cons!AG269","v":0},{"$f":"-Cons!AH269","v":0},{"$f":"-Cons!AI269","v":0},{"$f":"-Cons!AJ269","v":0},{"$f":"-Cons!AK269","v":0},{"$f":"-Cons!AL269","v":0},{"$f":"-Cons!AM269","v":0},{"$f":"-Cons!AN269","v":0},{"$f":"-Cons!AO269","v":0},{"$f":"-Cons!AP269","v":0},{"$f":"-Cons!AQ269","v":0},{"$f":"-Cons!AR269","v":0},{"$f":"-Cons!AS269","v":0},{"$f":"-Cons!AT269","v":0},{"$f":"-Cons!AU269","v":0},{"$f":"-Cons!AV269","v":0},{"$f":"-Cons!AW269","v":0},{"$f":"-Cons!AX269","v":0},{"$f":"-Cons!AY269","v":0},{"$f":"-Cons!AZ269","v":0},{"$f":"-Cons!BA269","v":0},{"$f":"-Cons!BB269","v":0},{"$f":"-Cons!BC269","v":0},{"$f":"-Cons!BD269","v":0},{"$f":"-Cons!BE269","v":0},{"$f":"-Cons!BF269","v":0},{"$f":"-Cons!BG269","v":0},{"$f":"-Cons!BH269","v":0},{"$f":"-Cons!BI269","v":0},{"$f":"-Cons!BJ269","v":0},{"$f":"-Cons!BK269","v":0},{"$f":"-Cons!BL269","v":0},{"$f":"-Cons!BM269","v":0},{"$f":"-Cons!BN269","v":0},{"$f":"-Cons!BO269","v":0},{"$f":"-Cons!BP269","v":0},{"$f":"-Cons!BQ269","v":0},{"$f":"-Cons!BR269","v":0},{"$f":"-Cons!BS269","v":0},{"$f":"-Cons!BT269","v":0},{"$f":"-Cons!BU269","v":0},{"$f":"-Cons!BV269","v":0},{"$f":"-Cons!BW269","v":0},{"$f":"-Cons!BX269","v":0},{"$f":"-Cons!BY269","v":0},{"$f":"-Cons!BZ269","v":0},{"$f":"-Cons!CA269","v":0},{"$f":"-Cons!CB269","v":0},{"$f":"-Cons!CC269","v":0},{"$f":"-Cons!CD269","v":0},{"$f":"-Cons!CE269","v":0},{"$f":"-Cons!CF269","v":0},{"$f":"-Cons!CG269","v":0},{"$f":"-Cons!CH269","v":0},{"$f":"-Cons!CI269","v":0},{"$f":"-Cons!CJ269","v":0},{"$f":"-Cons!CK269","v":0},{"$f":"-Cons!CL269","v":0},{"$f":"-Cons!CM269","v":0},{"$f":"-Cons!CN269","v":0},{"$f":"-Cons!CO269","v":0},{"$f":"-Cons!CP269","v":0},{"$f":"-Cons!CQ269","v":0},{"$f":"-Cons!CR269","v":0},{"$f":"-Cons!CS269","v":0},{"$f":"-Cons!CT269","v":0},{"$f":"-Cons!CU269","v":0},{"$f":"-Cons!CV269","v":0},{"$f":"-Cons!CW269","v":0},{"$f":"-Cons!CX269","v":0},{"$f":"-Cons!CY269","v":0},{"$f":"-Cons!CZ269","v":0},{"$f":"-Cons!DA269","v":0},{"$f":"-Cons!DB269","v":0},{"$f":"-Cons!DC269","v":0},{"$f":"-Cons!DD269","v":0},{"$f":"-Cons!DE269","v":0},{"$f":"-Cons!DF269","v":0},{"$f":"-Cons!DG269","v":0},{"$f":"-Cons!DH269","v":0},{"$f":"-Cons!DI269","v":0},{"$f":"-Cons!DJ269","v":0},{"$f":"-Cons!DK269","v":0},{"$f":"-Cons!DL269","v":0},{"$f":"-Cons!DM269","v":0},{"$f":"-Cons!DN269","v":0},{"$f":"-Cons!DO269","v":0},{"$f":"-Cons!DP269","v":0},{"$f":"-Cons!DQ269","v":0},{"$f":"-Cons!DR269","v":0},{"$f":"-Cons!DS269","v":0},{"$f":"-Cons!DT269","v":0},{"$f":"-Cons!DU269","v":0},{"$f":"-Cons!DV269","v":0},{"$f":"-Cons!DW269","v":0},{"$f":"-Cons!DX269","v":0},{"$f":"-Cons!DY269","v":0},{"$f":"-Cons!DZ269","v":0},{"$f":"-Cons!EA269","v":0},{"$f":"-Cons!EB269","v":0},{"$f":"-Cons!EC269","v":0},{"$f":"-Cons!ED269","v":0},{"$f":"-Cons!EE269","v":0},{"$f":"-Cons!EF269","v":0},{"$f":"-Cons!EG269","v":0},{"$f":"-Cons!EH269","v":0},{"$f":"-Cons!EI269","v":0},{"$f":"-Cons!EJ269","v":0},{"$f":"-Cons!EK269","v":0},{"$f":"-Cons!EL269","v":0},{"$f":"-Cons!EM269","v":0},{"$f":"-Cons!EN269","v":0},{"$f":"-Cons!EO269","v":0},{"$f":"-Cons!EP269","v":0},{"$f":"-Cons!EQ269","v":0},{"$f":"-Cons!ER269","v":0},{"$f":"-Cons!ES269","v":0},{"$f":"-Cons!ET269","v":0},{"$f":"-Cons!EU269","v":0},{"$f":"-Cons!EV269","v":0},{"$f":"-Cons!EW269","v":0},{"$f":"-Cons!EX269","v":0},{"$f":"-Cons!EY269","v":0},{"$f":"-Cons!EZ269","v":0},{"$f":"-Cons!FA269","v":0},{"$f":"-Cons!FB269","v":0},{"$f":"-Cons!FC269","v":0},{"$f":"-Cons!FD269","v":0},{"$f":"-Cons!FE269","v":0},{"$f":"-Cons!FF269","v":0},{"$f":"-Cons!FG269","v":0},{"$f":"-Cons!FH269","v":0},{"$f":"-Cons!FI269","v":0},{"$f":"-Cons!FJ269","v":0},{"$f":"-Cons!FK269","v":0},{"$f":"-Cons!FL269","v":0},{"$f":"-Cons!FM269","v":0},{"$f":"-Cons!FN269","v":0},{"$f":"-Cons!FO269","v":0},{"$f":"-Cons!FP269","v":0},{"$f":"-Cons!FQ269","v":0},{"$f":"-Cons!FR269","v":0},{"$f":"-Cons!FS269","v":0},{"$f":"-Cons!FT269","v":0},{"$f":"-Cons!FU269","v":0},{"$f":"-Cons!FV269","v":0},{"$f":"-Cons!FW269","v":0},{"$f":"-Cons!FX269","v":0},{"$f":"-Cons!FY269","v":0},{"$f":"-Cons!FZ269","v":0},{"$f":"-Cons!GA269","v":0},{"$f":"-Cons!GB269","v":0},{"$f":"-Cons!GC269","v":0},{"$f":"-Cons!GD269","v":0},{"$f":"-Cons!GE269","v":0},{"$f":"-Cons!GF269","v":0},{"$f":"-Cons!GG269","v":0},{"$f":"-Cons!GH269","v":0},{"$f":"-Cons!GI269","v":0},{"$f":"-Cons!GJ269","v":0},{"$f":"-Cons!GK269","v":0},{"$f":"-Cons!GL269","v":0},{"$f":"-Cons!GM269","v":0},{"$f":"-Cons!GN269","v":0},{"$f":"-Cons!GO269","v":0},{"$f":"-Cons!GP269","v":0},{"$f":"-Cons!GQ269","v":0},{"$f":"-Cons!GR269","v":0},{"$f":"-Cons!GS269","v":0},{"$f":"-Cons!GT269","v":0},{"$f":"-Cons!GU269","v":0},{"$f":"-Cons!GV269","v":0},{"$f":"-Cons!GW269","v":0},{"$f":"-Cons!GX269","v":0},{"$f":"-Cons!GY269","v":0},{"$f":"-Cons!GZ269","v":0},{"$f":"-Cons!HA269","v":0},{"$f":"-Cons!HB269","v":0},{"$f":"-Cons!HC269","v":0},{"$f":"-Cons!HD269","v":0},{"$f":"-Cons!HE269","v":0},{"$f":"-Cons!HF269","v":0},{"$f":"-Cons!HG269","v":0},{"$f":"-Cons!HH269","v":0},{"$f":"-Cons!HI269","v":0},{"$f":"-Cons!HJ269","v":0},{"$f":"-Cons!HK269","v":0},{"$f":"-Cons!HL269","v":0},{"$f":"-Cons!HM269","v":0},{"$f":"-Cons!HN269","v":0},{"$f":"-Cons!HO269","v":0},{"$f":"-Cons!HP269","v":0},{"$f":"-Cons!HQ269","v":0},{"$f":"-Cons!HR269","v":0},{"$f":"-Cons!HS269","v":0},{"$f":"-Cons!HT269","v":0},{"$f":"-Cons!HU269","v":0},{"$f":"-Cons!HV269","v":0},{"$f":"-Cons!HW269","v":0},{"$f":"-Cons!HX269","v":0},{"$f":"-Cons!HY269","v":0},{"$f":"-Cons!HZ269","v":0},{"$f":"-Cons!IA269","v":0},{"$f":"-Cons!IB269","v":0},{"$f":"-Cons!IC269","v":0},{"$f":"-Cons!ID269","v":0},{"$f":"-Cons!IE269","v":0},{"$f":"-Cons!IF269","v":0},{"$f":"-Cons!IG269","v":0},{"$f":"-Cons!IH269","v":0},{"$f":"-Cons!II269","v":0},{"$f":"-Cons!IJ269","v":0},{"$f":"-Cons!IK269","v":0},{"$f":"-Cons!IL269","v":0},{"$f":"-Cons!IM269","v":0},{"$f":"-Cons!IN269","v":0},{"$f":"-Cons!IO269","v":0},{"$f":"-Cons!IP269","v":0},{"$f":"-Cons!IQ269","v":0},{"$f":"-Cons!IR269","v":0},{"$f":"-Cons!IS269","v":0},{"$f":"-Cons!IT269","v":0},{"$f":"-Cons!IU269","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J55:J56)","v":0},0,0,0,0,0,0,0,61.836904695373342,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(AP55:AP56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(BV55:BV56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(DB55:DB56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(EH55:EH56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(FN55:FN56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(GJ55:GJ56)","v":101.44396360094005},101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,101.44396360094005,{"$f":"SUM(IU55:IU56)","v":101.44396360094005}]
[]
[null,"Dividends"]
[null,null,"Cashflow available for equity","AUD M",null,null,null,null,{"$f":"SUM(J60:IU60)","v":23.751636899385165},{"$f":"QFS!J138","v":0},{"$f":"QFS!K138","v":0},{"$f":"QFS!L138","v":0},{"$f":"QFS!M138","v":0},{"$f":"QFS!N138","v":0},{"$f":"QFS!O138","v":0},{"$f":"QFS!P138","v":0},{"$f":"QFS!Q138","v":0},{"$f":"QFS!R138","v":0},{"$f":"QFS!S138","v":0},{"$f":"QFS!T138","v":0},{"$f":"QFS!U138","v":-0.16400000000000148},{"$f":"QFS!V138","v":-0.28262005892821662},{"$f":"QFS!W138","v":-0.48965189342227688},{"$f":"QFS!X138","v":-0.54950142393160206},{"$f":"QFS!Y138","v":0},{"$f":"QFS!Z138","v":0},{"$f":"QFS!AA138","v":0},{"$f":"QFS!AB138","v":0},{"$f":"QFS!AC138","v":0},{"$f":"QFS!AD138","v":0},{"$f":"QFS!AE138","v":0},{"$f":"QFS!AF138","v":0},{"$f":"QFS!AG138","v":-1.5551350207534953E-2},{"$f":"QFS!AH138","v":-0.42583403205517401},{"$f":"QFS!AI138","v":-0.42724720864720989},{"$f":"QFS!AJ138","v":-0.42646148450186283},{"$f":"QFS!AK138","v":-0.38253811505464974},{"$f":"QFS!AL138","v":-0.37214236423726321},{"$f":"QFS!AM138","v":-0.37604662377622644},{"$f":"QFS!AN138","v":-0.37398216968773657},{"$f":"QFS!AO138","v":-0.3719578666136466},{"$f":"QFS!AP138","v":-0.36140292369678773},{"$f":"QFS!AQ138","v":-0.36577153052949785},{"$f":"QFS!AR138","v":-0.36354555302767377},{"$f":"QFS!AS138","v":-0.36131179052568607},{"$f":"QFS!AT138","v":-0.35053695685581188},{"$f":"QFS!AU138","v":-0.35291673981033622},{"$f":"QFS!AV138","v":-0.35290441227756864},{"$f":"QFS!AW138","v":-0.35045827356921988},{"$f":"QFS!AX138","v":-0.33945937878222443},{"$f":"QFS!AY138","v":-0.34467826591517003},{"$f":"QFS!AZ138","v":-0.34202510736092429},{"$f":"QFS!BA138","v":-0.33936298974939005},{"$f":"QFS!BB138","v":-0.32813541102532551},{"$f":"QFS!BC138","v":-0.40005452871196134},{"$f":"QFS!BD138","v":-0.39725306728436804},{"$f":"QFS!BE138","v":-0.39444487827339636},{"$f":"QFS!BF138","v":-0.38471469860550833},{"$f":"QFS!BG138","v":-0.39080864052427},{"$f":"QFS!BH138","v":-0.38772193837259539},{"$f":"QFS!BI138","v":-0.38462571907232534},{"$f":"QFS!BJ138","v":-0.37462974767989798},{"$f":"QFS!BK138","v":-0.37788853263969124},{"$f":"QFS!BL138","v":-0.37787882195165845},{"$f":"QFS!BM138","v":-0.37455623425103834},{"$f":"QFS!BN138","v":-0.36435954091403255},{"$f":"QFS!BO138","v":-0.37580871575120944},{"$f":"QFS!BP138","v":-0.37229208913240674},{"$f":"QFS!BQ138","v":-0.36876287942636088},{"$f":"QFS!BR138","v":-0.35836323792230274},{"$f":"QFS!BS138","v":-0.36578421796123917},{"$f":"QFS!BT138","v":-0.36202513793278612},{"$f":"QFS!BU138","v":-0.35825599593589685},{"$f":"QFS!BV138","v":-0.34764615783965491},{"$f":"QFS!BW138","v":-0.35554665341084857},{"$f":"QFS!BX138","v":-0.3515534354320029},{"$f":"QFS!BY138","v":-0.34754807341210625},{"$f":"QFS!BZ138","v":-0.33672616007323475},{"$f":"QFS!CA138","v":-0.34090277194439433},{"$f":"QFS!CB138","v":-0.34089093573446649},{"$f":"QFS!CC138","v":-0.3366433856363239},{"$f":"QFS!CD138","v":-0.32560498903758317},{"$f":"QFS!CE138","v":-0.33448287603133642},{"$f":"QFS!CF138","v":-0.33000255370730569},{"$f":"QFS!CG138","v":-0.32550890283376777},{"$f":"QFS!CH138","v":-0.31424985538521755},{"$f":"QFS!CI138","v":-0.32362174910506425},{"$f":"QFS!CJ138","v":-0.31889128435691483},{"$f":"QFS!CK138","v":-0.31414675821232452},{"$f":"QFS!CL138","v":-0.30266204844193523},{"$f":"QFS!CM138","v":-0.31254051578069952},{"$f":"QFS!CN138","v":-0.30755520366404976},{"$f":"QFS!CO138","v":-0.30255516366640345},{"$f":"QFS!CP138","v":-0.29083987848304793},{"$f":"QFS!CQ138","v":-0.29601990488693142},{"$f":"QFS!CR138","v":-0.29600512058456641},{"$f":"QFS!CS138","v":-0.29074518979162844},{"$f":"QFS!CT138","v":-0.27879464286912847},{"$f":"QFS!CU138","v":-0.28971723721601961},{"$f":"QFS!CV138","v":-0.28420908319513116},{"$f":"QFS!CW138","v":-0.27868497073809329},{"$f":"QFS!CX138","v":-0.26649453050186167},{"$f":"QFS!CY138","v":-0.27794390495579924},{"$f":"QFS!CZ138","v":-0.27216764478413924},{"$f":"QFS!DA138","v":-0.26637481269793717},{"$f":"QFS!DB138","v":-0.2539396726487102},{"$f":"QFS!DC138","v":-0.27129269283753854},{"$f":"QFS!DD138","v":-0.26527459662985109},{"$f":"QFS!DE138","v":-0.25923633308355931},{"$f":"QFS!DF138","v":-0.2465564691643064},{"$f":"QFS!DG138","v":-0.25278372744817967},{"$f":"QFS!DH138","v":-0.25276141487043324},{"$f":"QFS!DI138","v":-0.24643575622609271},{"$f":"QFS!DJ138","v":-0.23349759649872803},{"$f":"QFS!DK138","v":-0.24656945368669936},{"$f":"QFS!DL138","v":-0.2399812326275772},{"$f":"QFS!DM138","v":-0.23337454475791375},{"$f":"QFS!DN138","v":-0.22017677112634348},{"$f":"QFS!DO138","v":-0.23394049122791172},{"$f":"QFS!DP138","v":-0.19710567709386317},{"$f":"QFS!DQ138","v":-0.15576631311618216},{"$f":"QFS!DR138","v":-0.10843090710701686},{"$f":"QFS!DS138","v":-0.15401680267390938},{"$f":"QFS!DT138","v":-0.13076449466207807},{"$f":"QFS!DU138","v":-0.10753403187900645},{"$f":"QFS!DV138","v":-5.9496928082786282E-2},{"$f":"QFS!DW138","v":-8.3088745502488681E-2},{"$f":"QFS!DX138","v":-8.2910423575886072E-2},{"$f":"QFS!DY138","v":-5.87551880933469E-2},{"$f":"QFS!DZ138","v":-9.7579777520876432E-3},{"$f":"QFS!EA138","v":-5.9270772148863449E-2},{"$f":"QFS!EB138","v":-3.4225954808892567E-2},{"$f":"QFS!EC138","v":-9.1302598665030654E-3},{"$f":"QFS!ED138","v":0},{"$f":"QFS!EE138","v":0},{"$f":"QFS!EF138","v":0},{"$f":"QFS!EG138","v":0},{"$f":"QFS!EH138","v":0},{"$f":"QFS!EI138","v":0},{"$f":"QFS!EJ138","v":0},{"$f":"QFS!EK138","v":0},{"$f":"QFS!EL138","v":0},{"$f":"QFS!EM138","v":0},{"$f":"QFS!EN138","v":0},{"$f":"QFS!EO138","v":0},{"$f":"QFS!EP138","v":0},{"$f":"QFS!EQ138","v":0},{"$f":"QFS!ER138","v":0},{"$f":"QFS!ES138","v":0},{"$f":"QFS!ET138","v":0},{"$f":"QFS!EU138","v":0},{"$f":"QFS!EV138","v":0},{"$f":"QFS!EW138","v":0},{"$f":"QFS!EX138","v":0},{"$f":"QFS!EY138","v":0},{"$f":"QFS!EZ138","v":0},{"$f":"QFS!FA138","v":0},{"$f":"QFS!FB138","v":0},{"$f":"QFS!FC138","v":0},{"$f":"QFS!FD138","v":0},{"$f":"QFS!FE138","v":0},{"$f":"QFS!FF138","v":0},{"$f":"QFS!FG138","v":3.9245695626890065E-2},{"$f":"QFS!FH138","v":0.3072269432463911},{"$f":"QFS!FI138","v":0.35092519431970104},{"$f":"QFS!FJ138","v":0.41481408305468503},{"$f":"QFS!FK138","v":0.46441702021963072},{"$f":"QFS!FL138","v":0.36541740813328694},{"$f":"QFS!FM138","v":0.40998178302611277},{"$f":"QFS!FN138","v":0.46435725037591769},{"$f":"QFS!FO138","v":0.52523839799254124},{"$f":"QFS!FP138","v":0.47011390066275249},{"$f":"QFS!FQ138","v":0.47015023039466541},{"$f":"QFS!FR138","v":0.53471061972544043},{"$f":"QFS!FS138","v":0.5872713194758874},{"$f":"QFS!FT138","v":0.48523961748292699},{"$f":"QFS!FU138","v":0.53158877500760804},{"$f":"QFS!FV138","v":0.59650283341296473},{"$f":"QFS!FW138","v":0.65058303520535665},{"$f":"QFS!FX138","v":0.54698561477380669},{"$f":"QFS!FY138","v":0.59425403493815288},{"$f":"QFS!FZ138","v":0.63734758246258361},{"$f":"QFS!GA138","v":0.69286221773578027},{"$f":"QFS!GB138","v":0.58755054079988045},{"$f":"QFS!GC138","v":0.6357599010859879},{"$f":"QFS!GD138","v":0.69287302627006819},{"$f":"QFS!GE138","v":0.7587792757914088},{"$f":"QFS!GF138","v":0.70085213319772521},{"$f":"QFS!GG138","v":0.70088501297511363},{"$f":"QFS!GH138","v":0.76731515561284136},{"$f":"QFS!GI138","v":0.82593366021777492},{"$f":"QFS!GJ138","v":0.71724179051081438},{"$f":"QFS!GK138","v":0.7673830839523651},{"$f":"QFS!GL138","v":0.83420882387764461},{"$f":"QFS!GM138","v":0.89446572704471172},{"$f":"QFS!GN138","v":0.78407260760581909},{"$f":"QFS!GO138","v":0.83520900899798844},{"$f":"QFS!GP138","v":0.90244405289134966},{"$f":"QFS!GQ138","v":0.96436918650544246},{"$f":"QFS!GR138","v":0.85223777134220191},{"$f":"QFS!GS138","v":0.90438912034611729},{"$f":"QFS!GT138","v":0.96427996702260099},{"$f":"QFS!GU138","v":1.0356262170721322},{"$f":"QFS!GV138","v":0.97484805334399516},{"$f":"QFS!GW138","v":0.97487655800511686},{"$f":"QFS!GX138","v":1.042973038031513},{"$f":"QFS!GY138","v":1.1083263977961626},{"$f":"QFS!GZ138","v":0.99260419421915058},{"$f":"QFS!HA138","v":1.0468469736021584},{"$f":"QFS!HB138","v":1.1153962909977602},{"$f":"QFS!HC138","v":1.1825107915766555},{"$f":"QFS!HD138","v":1.064934486326385},{"$f":"QFS!HE138","v":1.1202544481345684},{"$f":"QFS!HF138","v":1.1892718470274106},{"$f":"QFS!HG138","v":1.2581795861961291},{"$f":"QFS!HH138","v":1.1387089440562141},{"$f":"QFS!HI138","v":1.1951276504051773},{"$f":"QFS!HJ138","v":1.2580753711158461},{"$f":"QFS!HK138","v":1.3353098517781334},{"$f":"QFS!HL138","v":1.2713950189622427},{"$f":"QFS!HM138","v":1.2714189311119561},{"$f":"QFS!HN138","v":3.960118337820258},{"$f":"QFS!HO138","v":4.0289746786238965},{"$f":"QFS!HP138","v":0},{"$f":"QFS!HQ138","v":0},{"$f":"QFS!HR138","v":0},{"$f":"QFS!HS138","v":0},{"$f":"QFS!HT138","v":0},{"$f":"QFS!HU138","v":0},{"$f":"QFS!HV138","v":0},{"$f":"QFS!HW138","v":0},{"$f":"QFS!HX138","v":0},{"$f":"QFS!HY138","v":0},{"$f":"QFS!HZ138","v":0},{"$f":"QFS!IA138","v":0},{"$f":"QFS!IB138","v":0},{"$f":"QFS!IC138","v":0},{"$f":"QFS!ID138","v":0},{"$f":"QFS!IE138","v":0},{"$f":"QFS!IF138","v":0},{"$f":"QFS!IG138","v":0},{"$f":"QFS!IH138","v":0},{"$f":"QFS!II138","v":0},{"$f":"QFS!IJ138","v":0},{"$f":"QFS!IK138","v":0},{"$f":"QFS!IL138","v":0},{"$f":"QFS!IM138","v":0},{"$f":"QFS!IN138","v":0},{"$f":"QFS!IO138","v":0},{"$f":"QFS!IP138","v":0},{"$f":"QFS!IQ138","v":0},{"$f":"QFS!IR138","v":0},{"$f":"QFS!IS138","v":0},{"$f":"QFS!IT138","v":0},{"$f":"QFS!IU138","v":0}]
[null,null,"Cash balance b/f","AUD M",null,null,null,null,{"$f":"SUM(J61:IU61)","v":0},{"$f":"QFS!J145","v":0},{"$f":"QFS!K145","v":0},{"$f":"QFS!L145","v":0},{"$f":"QFS!M145","v":0},{"$f":"QFS!N145","v":0},{"$f":"QFS!O145","v":0},{"$f":"QFS!P145","v":0},{"$f":"QFS!Q145","v":0},{"$f":"QFS!R145","v":0},{"$f":"QFS!S145","v":0},{"$f":"QFS!T145","v":0},{"$f":"QFS!U145","v":0},{"$f":"QFS!V145","v":0},{"$f":"QFS!W145","v":0},{"$f":"QFS!X145","v":0},{"$f":"QFS!Y145","v":0},{"$f":"QFS!Z145","v":0},{"$f":"QFS!AA145","v":0},{"$f":"QFS!AB145","v":0},{"$f":"QFS!AC145","v":0},{"$f":"QFS!AD145","v":0},{"$f":"QFS!AE145","v":0},{"$f":"QFS!AF145","v":0},{"$f":"QFS!AG145","v":0},{"$f":"QFS!AH145","v":0},{"$f":"QFS!AI145","v":0},{"$f":"QFS!AJ145","v":0},{"$f":"QFS!AK145","v":0},{"$f":"QFS!AL145","v":0},{"$f":"QFS!AM145","v":0},{"$f":"QFS!AN145","v":0},{"$f":"QFS!AO145","v":0},{"$f":"QFS!AP145","v":0},{"$f":"QFS!AQ145","v":0},{"$f":"QFS!AR145","v":0},{"$f":"QFS!AS145","v":0},{"$f":"QFS!AT145","v":0},{"$f":"QFS!AU145","v":0},{"$f":"QFS!AV145","v":0},{"$f":"QFS!AW145","v":0},{"$f":"QFS!AX145","v":0},{"$f":"QFS!AY145","v":0},{"$f":"QFS!AZ145","v":0},{"$f":"QFS!BA145","v":0},{"$f":"QFS!BB145","v":0},{"$f":"QFS!BC145","v":0},{"$f":"QFS!BD145","v":0},{"$f":"QFS!BE145","v":0},{"$f":"QFS!BF145","v":0},{"$f":"QFS!BG145","v":0},{"$f":"QFS!BH145","v":0},{"$f":"QFS!BI145","v":0},{"$f":"QFS!BJ145","v":0},{"$f":"QFS!BK145","v":0},{"$f":"QFS!BL145","v":0},{"$f":"QFS!BM145","v":0},{"$f":"QFS!BN145","v":0},{"$f":"QFS!BO145","v":0},{"$f":"QFS!BP145","v":0},{"$f":"QFS!BQ145","v":0},{"$f":"QFS!BR145","v":0},{"$f":"QFS!BS145","v":0},{"$f":"QFS!BT145","v":0},{"$f":"QFS!BU145","v":0},{"$f":"QFS!BV145","v":0},{"$f":"QFS!BW145","v":0},{"$f":"QFS!BX145","v":0},{"$f":"QFS!BY145","v":0},{"$f":"QFS!BZ145","v":0},{"$f":"QFS!CA145","v":0},{"$f":"QFS!CB145","v":0},{"$f":"QFS!CC145","v":0},{"$f":"QFS!CD145","v":0},{"$f":"QFS!CE145","v":0},{"$f":"QFS!CF145","v":0},{"$f":"QFS!CG145","v":0},{"$f":"QFS!CH145","v":0},{"$f":"QFS!CI145","v":0},{"$f":"QFS!CJ145","v":0},{"$f":"QFS!CK145","v":0},{"$f":"QFS!CL145","v":0},{"$f":"QFS!CM145","v":0},{"$f":"QFS!CN145","v":0},{"$f":"QFS!CO145","v":0},{"$f":"QFS!CP145","v":0},{"$f":"QFS!CQ145","v":0},{"$f":"QFS!CR145","v":0},{"$f":"QFS!CS145","v":0},{"$f":"QFS!CT145","v":0},{"$f":"QFS!CU145","v":0},{"$f":"QFS!CV145","v":0},{"$f":"QFS!CW145","v":0},{"$f":"QFS!CX145","v":0},{"$f":"QFS!CY145","v":0},{"$f":"QFS!CZ145","v":0},{"$f":"QFS!DA145","v":0},{"$f":"QFS!DB145","v":0},{"$f":"QFS!DC145","v":0},{"$f":"QFS!DD145","v":0},{"$f":"QFS!DE145","v":0},{"$f":"QFS!DF145","v":0},{"$f":"QFS!DG145","v":0},{"$f":"QFS!DH145","v":0},{"$f":"QFS!DI145","v":0},{"$f":"QFS!DJ145","v":0},{"$f":"QFS!DK145","v":0},{"$f":"QFS!DL145","v":0},{"$f":"QFS!DM145","v":0},{"$f":"QFS!DN145","v":0},{"$f":"QFS!DO145","v":0},{"$f":"QFS!DP145","v":0},{"$f":"QFS!DQ145","v":0},{"$f":"QFS!DR145","v":0},{"$f":"QFS!DS145","v":0},{"$f":"QFS!DT145","v":0},{"$f":"QFS!DU145","v":0},{"$f":"QFS!DV145","v":0},{"$f":"QFS!DW145","v":0},{"$f":"QFS!DX145","v":0},{"$f":"QFS!DY145","v":0},{"$f":"QFS!DZ145","v":0},{"$f":"QFS!EA145","v":0},{"$f":"QFS!EB145","v":0},{"$f":"QFS!EC145","v":0},{"$f":"QFS!ED145","v":0},{"$f":"QFS!EE145","v":0},{"$f":"QFS!EF145","v":0},{"$f":"QFS!EG145","v":0},{"$f":"QFS!EH145","v":0},{"$f":"QFS!EI145","v":0},{"$f":"QFS!EJ145","v":0},{"$f":"QFS!EK145","v":0},{"$f":"QFS!EL145","v":0},{"$f":"QFS!EM145","v":0},{"$f":"QFS!EN145","v":0},{"$f":"QFS!EO145","v":0},{"$f":"QFS!EP145","v":0},{"$f":"QFS!EQ145","v":0},{"$f":"QFS!ER145","v":0},{"$f":"QFS!ES145","v":0},{"$f":"QFS!ET145","v":0},{"$f":"QFS!EU145","v":0},{"$f":"QFS!EV145","v":0},{"$f":"QFS!EW145","v":0},{"$f":"QFS!EX145","v":0},{"$f":"QFS!EY145","v":0},{"$f":"QFS!EZ145","v":0},{"$f":"QFS!FA145","v":0},{"$f":"QFS!FB145","v":0},{"$f":"QFS!FC145","v":0},{"$f":"QFS!FD145","v":0},{"$f":"QFS!FE145","v":0},{"$f":"QFS!FF145","v":0},{"$f":"QFS!FG145","v":0},{"$f":"QFS!FH145","v":0},{"$f":"QFS!FI145","v":0},{"$f":"QFS!FJ145","v":0},{"$f":"QFS!FK145","v":0},{"$f":"QFS!FL145","v":0},{"$f":"QFS!FM145","v":0},{"$f":"QFS!FN145","v":0},{"$f":"QFS!FO145","v":0},{"$f":"QFS!FP145","v":0},{"$f":"QFS!FQ145","v":0},{"$f":"QFS!FR145","v":0},{"$f":"QFS!FS145","v":0},{"$f":"QFS!FT145","v":0},{"$f":"QFS!FU145","v":0},{"$f":"QFS!FV145","v":0},{"$f":"QFS!FW145","v":0},{"$f":"QFS!FX145","v":0},{"$f":"QFS!FY145","v":0},{"$f":"QFS!FZ145","v":0},{"$f":"QFS!GA145","v":0},{"$f":"QFS!GB145","v":0},{"$f":"QFS!GC145","v":0},{"$f":"QFS!GD145","v":0},{"$f":"QFS!GE145","v":0},{"$f":"QFS!GF145","v":0},{"$f":"QFS!GG145","v":0},{"$f":"QFS!GH145","v":0},{"$f":"QFS!GI145","v":0},{"$f":"QFS!GJ145","v":0},{"$f":"QFS!GK145","v":0},{"$f":"QFS!GL145","v":0},{"$f":"QFS!GM145","v":0},{"$f":"QFS!GN145","v":0},{"$f":"QFS!GO145","v":0},{"$f":"QFS!GP145","v":0},{"$f":"QFS!GQ145","v":0},{"$f":"QFS!GR145","v":0},{"$f":"QFS!GS145","v":0},{"$f":"QFS!GT145","v":0},{"$f":"QFS!GU145","v":0},{"$f":"QFS!GV145","v":0},{"$f":"QFS!GW145","v":0},{"$f":"QFS!GX145","v":0},{"$f":"QFS!GY145","v":0},{"$f":"QFS!GZ145","v":0},{"$f":"QFS!HA145","v":0},{"$f":"QFS!HB145","v":0},{"$f":"QFS!HC145","v":0},{"$f":"QFS!HD145","v":0},{"$f":"QFS!HE145","v":0},{"$f":"QFS!HF145","v":0},{"$f":"QFS!HG145","v":0},{"$f":"QFS!HH145","v":0},{"$f":"QFS!HI145","v":0},{"$f":"QFS!HJ145","v":0},{"$f":"QFS!HK145","v":0},{"$f":"QFS!HL145","v":0},{"$f":"QFS!HM145","v":0},{"$f":"QFS!HN145","v":0},{"$f":"QFS!HO145","v":0},{"$f":"QFS!HP145","v":0},{"$f":"QFS!HQ145","v":0},{"$f":"QFS!HR145","v":0},{"$f":"QFS!HS145","v":0},{"$f":"QFS!HT145","v":0},{"$f":"QFS!HU145","v":0},{"$f":"QFS!HV145","v":0},{"$f":"QFS!HW145","v":0},{"$f":"QFS!HX145","v":0},{"$f":"QFS!HY145","v":0},{"$f":"QFS!HZ145","v":0},{"$f":"QFS!IA145","v":0},{"$f":"QFS!IB145","v":0},{"$f":"QFS!IC145","v":0},{"$f":"QFS!ID145","v":0},{"$f":"QFS!IE145","v":0},{"$f":"QFS!IF145","v":0},{"$f":"QFS!IG145","v":0},{"$f":"QFS!IH145","v":0},{"$f":"QFS!II145","v":0},{"$f":"QFS!IJ145","v":0},{"$f":"QFS!IK145","v":0},{"$f":"QFS!IL145","v":0},{"$f":"QFS!IM145","v":0},{"$f":"QFS!IN145","v":0},{"$f":"QFS!IO145","v":0},{"$f":"QFS!IP145","v":0},{"$f":"QFS!IQ145","v":0},{"$f":"QFS!IR145","v":0},{"$f":"QFS!IS145","v":0},{"$f":"QFS!IT145","v":0},{"$f":"QFS!IU145","v":0}]
[null,null,"Total","AUD M",null,null,null,null,23.751636899385165,{"$f":"SUM(J60:J61)","v":0},{"$f":"SUM(K60:K61)","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"SUM(BW60:BW61)","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"SUM(EI60:EI61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,0.46435725037591769,0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"SUM(GJ60:GJ61)","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IU60:IU61)","v":0}]
[]
[null,null,"Distributions","AUD M",{"$f":"Inputs!G535","v":1},null,null,null,23.751636899385165,{"$f":"$E64*J62","v":0},{"$f":"$E64*K62","v":0},0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,-0.34764615783965491,{"$f":"$E64*BW62","v":-0.35554665341084857},-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,0,{"$f":"$E64*EI62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,0.46435725037591769,0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"$E64*GJ62","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E64*IU62","v":0}]
[]
[null,"Returns"]
[null,null,"Project Returns"]
[null,null,"Capital expenditure","AUD M",null,null,null,null,{"$f":"SUM(J68:IU68)","v":-401.44396360094004},{"$f":"-Cons!J164","v":0},{"$f":"-Cons!K164","v":0},{"$f":"-Cons!L164","v":0},{"$f":"-Cons!M164","v":0},{"$f":"-Cons!N164","v":0},{"$f":"-Cons!O164","v":0},{"$f":"-Cons!P164","v":0},{"$f":"-Cons!Q164","v":0},{"$f":"-Cons!R164","v":-61.836904695373342},{"$f":"-Cons!S164","v":-51.52473605204446},{"$f":"-Cons!T164","v":-89.163373026232975},{"$f":"-Cons!U164","v":-99.760659164596746},{"$f":"-Cons!V164","v":-57.371514611141698},{"$f":"-Cons!W164","v":-41.78677605155081},{"$f":"-Cons!X164","v":0},{"$f":"-Cons!Y164","v":0},{"$f":"-Cons!Z164","v":0},{"$f":"-Cons!AA164","v":0},{"$f":"-Cons!AB164","v":0},{"$f":"-Cons!AC164","v":0},{"$f":"-Cons!AD164","v":0},{"$f":"-Cons!AE164","v":0},{"$f":"-Cons!AF164","v":0},{"$f":"-Cons!AG164","v":0},{"$f":"-Cons!AH164","v":0},{"$f":"-Cons!AI164","v":0},{"$f":"-Cons!AJ164","v":0},{"$f":"-Cons!AK164","v":0},{"$f":"-Cons!AL164","v":0},{"$f":"-Cons!AM164","v":0},{"$f":"-Cons!AN164","v":0},{"$f":"-Cons!AO164","v":0},{"$f":"-Cons!AP164","v":0},{"$f":"-Cons!AQ164","v":0},{"$f":"-Cons!AR164","v":0},{"$f":"-Cons!AS164","v":0},{"$f":"-Cons!AT164","v":0},{"$f":"-Cons!AU164","v":0},{"$f":"-Cons!AV164","v":0},{"$f":"-Cons!AW164","v":0},{"$f":"-Cons!AX164","v":0},{"$f":"-Cons!AY164","v":0},{"$f":"-Cons!AZ164","v":0},{"$f":"-Cons!BA164","v":0},{"$f":"-Cons!BB164","v":0},{"$f":"-Cons!BC164","v":0},{"$f":"-Cons!BD164","v":0},{"$f":"-Cons!BE164","v":0},{"$f":"-Cons!BF164","v":0},{"$f":"-Cons!BG164","v":0},{"$f":"-Cons!BH164","v":0},{"$f":"-Cons!BI164","v":0},{"$f":"-Cons!BJ164","v":0},{"$f":"-Cons!BK164","v":0},{"$f":"-Cons!BL164","v":0},{"$f":"-Cons!BM164","v":0},{"$f":"-Cons!BN164","v":0},{"$f":"-Cons!BO164","v":0},{"$f":"-Cons!BP164","v":0},{"$f":"-Cons!BQ164","v":0},{"$f":"-Cons!BR164","v":0},{"$f":"-Cons!BS164","v":0},{"$f":"-Cons!BT164","v":0},{"$f":"-Cons!BU164","v":0},{"$f":"-Cons!BV164","v":0},{"$f":"-Cons!BW164","v":0},{"$f":"-Cons!BX164","v":0},{"$f":"-Cons!BY164","v":0},{"$f":"-Cons!BZ164","v":0},{"$f":"-Cons!CA164","v":0},{"$f":"-Cons!CB164","v":0},{"$f":"-Cons!CC164","v":0},{"$f":"-Cons!CD164","v":0},{"$f":"-Cons!CE164","v":0},{"$f":"-Cons!CF164","v":0},{"$f":"-Cons!CG164","v":0},{"$f":"-Cons!CH164","v":0},{"$f":"-Cons!CI164","v":0},{"$f":"-Cons!CJ164","v":0},{"$f":"-Cons!CK164","v":0},{"$f":"-Cons!CL164","v":0},{"$f":"-Cons!CM164","v":0},{"$f":"-Cons!CN164","v":0},{"$f":"-Cons!CO164","v":0},{"$f":"-Cons!CP164","v":0},{"$f":"-Cons!CQ164","v":0},{"$f":"-Cons!CR164","v":0},{"$f":"-Cons!CS164","v":0},{"$f":"-Cons!CT164","v":0},{"$f":"-Cons!CU164","v":0},{"$f":"-Cons!CV164","v":0},{"$f":"-Cons!CW164","v":0},{"$f":"-Cons!CX164","v":0},{"$f":"-Cons!CY164","v":0},{"$f":"-Cons!CZ164","v":0},{"$f":"-Cons!DA164","v":0},{"$f":"-Cons!DB164","v":0},{"$f":"-Cons!DC164","v":0},{"$f":"-Cons!DD164","v":0},{"$f":"-Cons!DE164","v":0},{"$f":"-Cons!DF164","v":0},{"$f":"-Cons!DG164","v":0},{"$f":"-Cons!DH164","v":0},{"$f":"-Cons!DI164","v":0},{"$f":"-Cons!DJ164","v":0},{"$f":"-Cons!DK164","v":0},{"$f":"-Cons!DL164","v":0},{"$f":"-Cons!DM164","v":0},{"$f":"-Cons!DN164","v":0},{"$f":"-Cons!DO164","v":0},{"$f":"-Cons!DP164","v":0},{"$f":"-Cons!DQ164","v":0},{"$f":"-Cons!DR164","v":0},{"$f":"-Cons!DS164","v":0},{"$f":"-Cons!DT164","v":0},{"$f":"-Cons!DU164","v":0},{"$f":"-Cons!DV164","v":0},{"$f":"-Cons!DW164","v":0},{"$f":"-Cons!DX164","v":0},{"$f":"-Cons!DY164","v":0},{"$f":"-Cons!DZ164","v":0},{"$f":"-Cons!EA164","v":0},{"$f":"-Cons!EB164","v":0},{"$f":"-Cons!EC164","v":0},{"$f":"-Cons!ED164","v":0},{"$f":"-Cons!EE164","v":0},{"$f":"-Cons!EF164","v":0},{"$f":"-Cons!EG164","v":0},{"$f":"-Cons!EH164","v":0},{"$f":"-Cons!EI164","v":0},{"$f":"-Cons!EJ164","v":0},{"$f":"-Cons!EK164","v":0},{"$f":"-Cons!EL164","v":0},{"$f":"-Cons!EM164","v":0},{"$f":"-Cons!EN164","v":0},{"$f":"-Cons!EO164","v":0},{"$f":"-Cons!EP164","v":0},{"$f":"-Cons!EQ164","v":0},{"$f":"-Cons!ER164","v":0},{"$f":"-Cons!ES164","v":0},{"$f":"-Cons!ET164","v":0},{"$f":"-Cons!EU164","v":0},{"$f":"-Cons!EV164","v":0},{"$f":"-Cons!EW164","v":0},{"$f":"-Cons!EX164","v":0},{"$f":"-Cons!EY164","v":0},{"$f":"-Cons!EZ164","v":0},{"$f":"-Cons!FA164","v":0},{"$f":"-Cons!FB164","v":0},{"$f":"-Cons!FC164","v":0},{"$f":"-Cons!FD164","v":0},{"$f":"-Cons!FE164","v":0},{"$f":"-Cons!FF164","v":0},{"$f":"-Cons!FG164","v":0},{"$f":"-Cons!FH164","v":0},{"$f":"-Cons!FI164","v":0},{"$f":"-Cons!FJ164","v":0},{"$f":"-Cons!FK164","v":0},{"$f":"-Cons!FL164","v":0},{"$f":"-Cons!FM164","v":0},{"$f":"-Cons!FN164","v":0},{"$f":"-Cons!FO164","v":0},{"$f":"-Cons!FP164","v":0},{"$f":"-Cons!FQ164","v":0},{"$f":"-Cons!FR164","v":0},{"$f":"-Cons!FS164","v":0},{"$f":"-Cons!FT164","v":0},{"$f":"-Cons!FU164","v":0},{"$f":"-Cons!FV164","v":0},{"$f":"-Cons!FW164","v":0},{"$f":"-Cons!FX164","v":0},{"$f":"-Cons!FY164","v":0},{"$f":"-Cons!FZ164","v":0},{"$f":"-Cons!GA164","v":0},{"$f":"-Cons!GB164","v":0},{"$f":"-Cons!GC164","v":0},{"$f":"-Cons!GD164","v":0},{"$f":"-Cons!GE164","v":0},{"$f":"-Cons!GF164","v":0},{"$f":"-Cons!GG164","v":0},{"$f":"-Cons!GH164","v":0},{"$f":"-Cons!GI164","v":0},{"$f":"-Cons!GJ164","v":0},{"$f":"-Cons!GK164","v":0},{"$f":"-Cons!GL164","v":0},{"$f":"-Cons!GM164","v":0},{"$f":"-Cons!GN164","v":0},{"$f":"-Cons!GO164","v":0},{"$f":"-Cons!GP164","v":0},{"$f":"-Cons!GQ164","v":0},{"$f":"-Cons!GR164","v":0},{"$f":"-Cons!GS164","v":0},{"$f":"-Cons!GT164","v":0},{"$f":"-Cons!GU164","v":0},{"$f":"-Cons!GV164","v":0},{"$f":"-Cons!GW164","v":0},{"$f":"-Cons!GX164","v":0},{"$f":"-Cons!GY164","v":0},{"$f":"-Cons!GZ164","v":0},{"$f":"-Cons!HA164","v":0},{"$f":"-Cons!HB164","v":0},{"$f":"-Cons!HC164","v":0},{"$f":"-Cons!HD164","v":0},{"$f":"-Cons!HE164","v":0},{"$f":"-Cons!HF164","v":0},{"$f":"-Cons!HG164","v":0},{"$f":"-Cons!HH164","v":0},{"$f":"-Cons!HI164","v":0},{"$f":"-Cons!HJ164","v":0},{"$f":"-Cons!HK164","v":0},{"$f":"-Cons!HL164","v":0},{"$f":"-Cons!HM164","v":0},{"$f":"-Cons!HN164","v":0},{"$f":"-Cons!HO164","v":0},{"$f":"-Cons!HP164","v":0},{"$f":"-Cons!HQ164","v":0},{"$f":"-Cons!HR164","v":0},{"$f":"-Cons!HS164","v":0},{"$f":"-Cons!HT164","v":0},{"$f":"-Cons!HU164","v":0},{"$f":"-Cons!HV164","v":0},{"$f":"-Cons!HW164","v":0},{"$f":"-Cons!HX164","v":0},{"$f":"-Cons!HY164","v":0},{"$f":"-Cons!HZ164","v":0},{"$f":"-Cons!IA164","v":0},{"$f":"-Cons!IB164","v":0},{"$f":"-Cons!IC164","v":0},{"$f":"-Cons!ID164","v":0},{"$f":"-Cons!IE164","v":0},{"$f":"-Cons!IF164","v":0},{"$f":"-Cons!IG164","v":0},{"$f":"-Cons!IH164","v":0},{"$f":"-Cons!II164","v":0},{"$f":"-Cons!IJ164","v":0},{"$f":"-Cons!IK164","v":0},{"$f":"-Cons!IL164","v":0},{"$f":"-Cons!IM164","v":0},{"$f":"-Cons!IN164","v":0},{"$f":"-Cons!IO164","v":0},{"$f":"-Cons!IP164","v":0},{"$f":"-Cons!IQ164","v":0},{"$f":"-Cons!IR164","v":0},{"$f":"-Cons!IS164","v":0},{"$f":"-Cons!IT164","v":0},{"$f":"-Cons!IU164","v":0}]
[null,null,"Revenue","AUD M",null,null,null,null,1021.4208724008438,{"$f":"QFS!J35","v":0},{"$f":"QFS!K35","v":0},{"$f":"QFS!L35","v":0},{"$f":"QFS!M35","v":0},{"$f":"QFS!N35","v":0},{"$f":"QFS!O35","v":0},{"$f":"QFS!P35","v":0},{"$f":"QFS!Q35","v":0},{"$f":"QFS!R35","v":0},{"$f":"QFS!S35","v":-6.2005892821918364E-4},{"$f":"QFS!T35","v":-1.6518934222839034E-3},{"$f":"QFS!U35","v":-3.5014239315977864E-3},{"$f":"QFS!V35","v":-4.9974230673543937E-3},{"$f":"QFS!W35","v":-5.1349603199126294E-3},{"$f":"QFS!X35","v":3.0028133004790578},{"$f":"QFS!Y35","v":3.0245080204602011},{"$f":"QFS!Z35","v":3.0441208245436702},{"$f":"QFS!AA35","v":3.0420914249885986},{"$f":"QFS!AB35","v":3.0387775628758238},{"$f":"QFS!AC35","v":3.0369836559958654},{"$f":"QFS!AD35","v":3.0571195119750141},{"$f":"QFS!AE35","v":3.1165836767901611},{"$f":"QFS!AF35","v":3.0909484114789487},{"$f":"QFS!AG35","v":3.1119145418602097},{"$f":"QFS!AH35","v":3.1329073237790022},{"$f":"QFS!AI35","v":3.1958259206064579},{"$f":"QFS!AJ35","v":3.1500639261246772},{"$f":"QFS!AK35","v":3.1732376338855426},{"$f":"QFS!AL35","v":3.1962572232014974},{"$f":"QFS!AM35","v":3.2602679203747051},{"$f":"QFS!AN35","v":3.2134255344141365},{"$f":"QFS!AO35","v":3.236905115935746},{"$f":"QFS!AP35","v":3.2603861348090883},{"$f":"QFS!AQ35","v":3.3256766789778931},{"$f":"QFS!AR35","v":3.3018142021621464},{"$f":"QFS!AS35","v":3.3018539512765681},{"$f":"QFS!AT35","v":3.3258062515016822},{"$f":"QFS!AU35","v":3.3924025525915407},{"$f":"QFS!AV35","v":3.3436520319691385},{"$f":"QFS!AW35","v":3.3680834961314519},{"$f":"QFS!AX35","v":3.3925164191302795},{"$f":"QFS!AY35","v":3.4604447072348661},{"$f":"QFS!AZ35","v":3.4107253732507297},{"$f":"QFS!BA35","v":3.4353992976613164},{"$f":"QFS!BB35","v":3.4600689793362913},{"$f":"QFS!BC35","v":3.5291047555236355},{"$f":"QFS!BD35","v":3.4783972929918932},{"$f":"QFS!BE35","v":3.5038041235851849},{"$f":"QFS!BF35","v":3.5292125368765266},{"$f":"QFS!BG35","v":3.5998850850832924},{"$f":"QFS!BH35","v":3.5740536937644114},{"$f":"QFS!BI35","v":3.5740904682529302},{"$f":"QFS!BJ35","v":3.600008942594108},{"$f":"QFS!BK35","v":3.6720948765616717},{"$f":"QFS!BL35","v":3.6193208364326885},{"$f":"QFS!BM35","v":3.6457411737035521},{"$f":"QFS!BN35","v":3.6721624147527501},{"$f":"QFS!BO35","v":3.7456731355480217},{"$f":"QFS!BP35","v":3.691854135185701},{"$f":"QFS!BQ35","v":3.7188209525266456},{"$f":"QFS!BR35","v":3.7457891738692251},{"$f":"QFS!BS35","v":3.8207874958626999},{"$f":"QFS!BT35","v":3.7658890192807339},{"$f":"QFS!BU35","v":3.7933967741066366},{"$f":"QFS!BV35","v":3.8209059086113006},{"$f":"QFS!BW35","v":3.8974041543120035},{"$f":"QFS!BX35","v":3.869439917349069},{"$f":"QFS!BY35","v":3.8694797481780596},{"$f":"QFS!BZ35","v":3.8975407498703438},{"$f":"QFS!CA35","v":3.9755688951834824},{"$f":"QFS!CB35","v":3.918430139771004},{"$f":"QFS!CC35","v":3.9470524013139103},{"$f":"QFS!CD35","v":3.9756760696263678},{"$f":"QFS!CE35","v":4.0552648219163752},{"$f":"QFS!CF35","v":3.996996401580942},{"$f":"QFS!CG35","v":4.0261927233477408},{"$f":"QFS!CH35","v":4.0553904649247867},{"$f":"QFS!CI35","v":4.1365710115022516},{"$f":"QFS!CJ35","v":4.0771340465571253},{"$f":"QFS!CK35","v":4.1069159020345385},{"$f":"QFS!CL35","v":4.1366991898713632},{"$f":"QFS!CM35","v":4.2195033539048303},{"$f":"QFS!CN35","v":4.1892299362496512},{"$f":"QFS!CO35","v":4.1892730753943139},{"$f":"QFS!CP35","v":4.2196537786096719},{"$f":"QFS!CQ35","v":4.3041139717299792},{"$f":"QFS!CR35","v":4.2422495592724552},{"$f":"QFS!CS35","v":4.2732378436602483},{"$f":"QFS!CT35","v":4.3042275833578953},{"$f":"QFS!CU35","v":4.3903770298306348},{"$f":"QFS!CV35","v":4.3272923074245808},{"$f":"QFS!CW35","v":4.3589019995858731},{"$f":"QFS!CX35","v":4.3905131600287168},{"$f":"QFS!CY35","v":4.4783856251189924},{"$f":"QFS!CZ35","v":4.4140360102485197},{"$f":"QFS!DA35","v":4.4462594679524692},{"$f":"QFS!DB35","v":4.4784838492599643},{"$f":"QFS!DC35","v":4.5680932761012683},{"$f":"QFS!DD35","v":4.5353206792449505},{"$f":"QFS!DE35","v":4.5353673919849511},{"$f":"QFS!DF35","v":4.5682585067240966},{"$f":"QFS!DG35","v":4.6596810048800279},{"$f":"QFS!DH35","v":4.5927026150379939},{"$f":"QFS!DI35","v":4.626251425308145},{"$f":"QFS!DJ35","v":4.6598017372183564},{"$f":"QFS!DK35","v":4.7530526850521175},{"$f":"QFS!DL35","v":4.6847557145684329},{"$f":"QFS!DM35","v":4.7189766840276839},{"$f":"QFS!DN35","v":4.7533124379137677},{"$f":"QFS!DO35","v":4.8486714562544657},{"$f":"QFS!DP35","v":4.7793610689223369},{"$f":"QFS!DQ35","v":4.8144146705228659},{"$f":"QFS!DR35","v":4.8494034293048101},{"$f":"QFS!DS35","v":4.9464246223436721},{"$f":"QFS!DT35","v":4.9111845797153562},{"$f":"QFS!DU35","v":4.9113628751439924},{"$f":"QFS!DV35","v":4.9470553403572914},{"$f":"QFS!DW35","v":5.0460163028953469},{"$f":"QFS!DX35","v":4.9736623231816557},{"$f":"QFS!DY35","v":5.0100663456587426},{"$f":"QFS!DZ35","v":5.046475674506838},{"$f":"QFS!EA35","v":5.1474153691074021},{"$f":"QFS!EB35","v":5.0736975515657248},{"$f":"QFS!EC35","v":5.1108345320598643},{"$f":"QFS!ED35","v":5.1479768921523634},{"$f":"QFS!EE35","v":5.2510901596661599},{"$f":"QFS!EF35","v":5.1758473860075176},{"$f":"QFS!EG35","v":5.21379139795794},{"$f":"QFS!EH35","v":5.2518408684011497},{"$f":"QFS!EI35","v":5.3572100632839543},{"$f":"QFS!EJ35","v":5.3191953585157767},{"$f":"QFS!EK35","v":5.3196393002009748},{"$f":"QFS!EL35","v":5.3586613050627152},{"$f":"QFS!EM35","v":5.466334644946194},{"$f":"QFS!EN35","v":5.3883718454351595},{"$f":"QFS!EO35","v":5.4278870001243202},{"$f":"QFS!EP35","v":5.4675110700240124},{"$f":"QFS!EQ35","v":5.5771357800717514},{"$f":"QFS!ER35","v":5.4973832207483166},{"$f":"QFS!ES35","v":5.5378996263027362},{"$f":"QFS!ET35","v":5.5785340869342965},{"$f":"QFS!EU35","v":5.6905558698466105},{"$f":"QFS!EV35","v":5.6093683349638965},{"$f":"QFS!EW35","v":5.6509178117338976},{"$f":"QFS!EX35","v":5.6925947678501769},{"$f":"QFS!EY35","v":5.8070646483246664},{"$f":"QFS!EZ35","v":5.7662385722956397},{"$f":"QFS!FA35","v":5.7671295240144165},{"$f":"QFS!FB35","v":5.809883364655434},{"$f":"QFS!FC35","v":5.9268536307769137},{"$f":"QFS!FD35","v":5.8426621795827058},{"$f":"QFS!FE35","v":5.8863780008871354},{"$f":"QFS!FF35","v":5.930241040075555},{"$f":"QFS!FG35","v":6.0497646782496703},{"$f":"QFS!FH35","v":5.9638592621626589},{"$f":"QFS!FI35","v":6.0075574807376215},{"$f":"QFS!FJ35","v":6.0512184053793243},{"$f":"QFS!FK35","v":6.1717713689931388},{"$f":"QFS!FL35","v":6.0827538614679035},{"$f":"QFS!FM35","v":6.1273182586994706},{"$f":"QFS!FN35","v":6.1718463253194535},{"$f":"QFS!FO35","v":6.2948511253152608},{"$f":"QFS!FP35","v":6.2494384449141647},{"$f":"QFS!FQ35","v":6.249474764759138},{"$f":"QFS!FR35","v":6.2948873316894565},{"$f":"QFS!FS35","v":6.4203178087194663},{"$f":"QFS!FT35","v":6.3277247520967315},{"$f":"QFS!FU35","v":6.3740738884199519},{"$f":"QFS!FV35","v":6.4203886496508611},{"$f":"QFS!FW35","v":6.5483312579692479},{"$f":"QFS!FX35","v":6.4538966078880007},{"$f":"QFS!FY35","v":6.5011649996127101},{"$f":"QFS!FZ35","v":6.5484000095371062},{"$f":"QFS!GA35","v":6.6789888557535013},{"$f":"QFS!GB35","v":6.5827567349394043},{"$f":"QFS!GC35","v":6.6309660852184154},{"$f":"QFS!GD35","v":6.6791423460158503},{"$f":"QFS!GE35","v":6.8122932089094821},{"$f":"QFS!GF35","v":6.7631593310508276},{"$f":"QFS!GG35","v":6.7631922156482753},{"$f":"QFS!GH35","v":6.8123259119429997},{"$f":"QFS!GI35","v":6.9481088616282847},{"$f":"QFS!GJ35","v":6.8479210255600327},{"$f":"QFS!GK35","v":6.8980623273229913},{"$f":"QFS!GL35","v":6.9481726123658438},{"$f":"QFS!GM35","v":7.0866747256019922},{"$f":"QFS!GN35","v":6.9844934659602487},{"$f":"QFS!GO35","v":7.0356298466495568},{"$f":"QFS!GP35","v":7.0867362628965047},{"$f":"QFS!GQ35","v":7.2280119009626667},{"$f":"QFS!GR35","v":7.123797338789073},{"$f":"QFS!GS35","v":7.1759487219578126},{"$f":"QFS!GT35","v":7.2280712037960804},{"$f":"QFS!GU35","v":7.3722051833056739},{"$f":"QFS!GV35","v":7.3190460455129029},{"$f":"QFS!GW35","v":7.3190745387379197},{"$f":"QFS!GX35","v":7.3722334249373445},{"$f":"QFS!GY35","v":7.5192235655233359},{"$f":"QFS!GZ35","v":7.4108195410950124},{"$f":"QFS!HA35","v":7.4650623085954217},{"$f":"QFS!HB35","v":7.5192783323313721},{"$f":"QFS!HC35","v":7.6692116900299805},{"$f":"QFS!HD35","v":7.5586498745924811},{"$f":"QFS!HE35","v":7.6139698394776207},{"$f":"QFS!HF35","v":7.6692641556228187},{"$f":"QFS!HG35","v":7.8221995714868715},{"$f":"QFS!HH35","v":7.7094367979726028},{"$f":"QFS!HI35","v":7.7658555273534731},{"$f":"QFS!HJ35","v":7.822249713723104},{"$f":"QFS!HK35","v":7.9782719826436796},{"$f":"QFS!HL35","v":7.9207555863586876},{"$f":"QFS!HM35","v":7.9207795149142601},{"$f":"QFS!HN35","v":7.9782955878077129},{"$f":"QFS!HO35","v":8.1275154736110995},{"$f":"QFS!HP35","v":0},{"$f":"QFS!HQ35","v":0},{"$f":"QFS!HR35","v":0},{"$f":"QFS!HS35","v":0},{"$f":"QFS!HT35","v":0},{"$f":"QFS!HU35","v":0},{"$f":"QFS!HV35","v":0},{"$f":"QFS!HW35","v":0},{"$f":"QFS!HX35","v":0},{"$f":"QFS!HY35","v":0},{"$f":"QFS!HZ35","v":0},{"$f":"QFS!IA35","v":0},{"$f":"QFS!IB35","v":0},{"$f":"QFS!IC35","v":0},{"$f":"QFS!ID35","v":0},{"$f":"QFS!IE35","v":0},{"$f":"QFS!IF35","v":0},{"$f":"QFS!IG35","v":0},{"$f":"QFS!IH35","v":0},{"$f":"QFS!II35","v":0},{"$f":"QFS!IJ35","v":0},{"$f":"QFS!IK35","v":0},{"$f":"QFS!IL35","v":0},{"$f":"QFS!IM35","v":0},{"$f":"QFS!IN35","v":0},{"$f":"QFS!IO35","v":0},{"$f":"QFS!IP35","v":0},{"$f":"QFS!IQ35","v":0},{"$f":"QFS!IR35","v":0},{"$f":"QFS!IS35","v":0},{"$f":"QFS!IT35","v":0},{"$f":"QFS!IU35","v":0}]
[null,null,"Operational expenditure","AUD M",null,null,null,null,-517.64140035242701,{"$f":"QFS!J49","v":0},{"$f":"QFS!K49","v":0},{"$f":"QFS!L49","v":0},{"$f":"QFS!M49","v":0},{"$f":"QFS!N49","v":0},{"$f":"QFS!O49","v":0},{"$f":"QFS!P49","v":0},{"$f":"QFS!Q49","v":0},{"$f":"QFS!R49","v":0},{"$f":"QFS!S49","v":0},{"$f":"QFS!T49","v":0},{"$f":"QFS!U49","v":0},{"$f":"QFS!V49","v":0},{"$f":"QFS!W49","v":0},{"$f":"QFS!X49","v":-1.5216451249999998},{"$f":"QFS!Y49","v":-1.5216451249999998},{"$f":"QFS!Z49","v":-1.5216451249999998},{"$f":"QFS!AA49","v":-1.5216451249999998},{"$f":"QFS!AB49","v":-1.537410875},{"$f":"QFS!AC49","v":-1.537410875},{"$f":"QFS!AD49","v":-1.537410875},{"$f":"QFS!AE49","v":-1.5681590925},{"$f":"QFS!AF49","v":-1.5842401575},{"$f":"QFS!AG49","v":-1.5842401575},{"$f":"QFS!AH49","v":-1.5842401575},{"$f":"QFS!AI49","v":-1.6159249606500001},{"$f":"QFS!AJ49","v":-1.6159249606500001},{"$f":"QFS!AK49","v":-1.6159249606500001},{"$f":"QFS!AL49","v":-1.6159249606500001},{"$f":"QFS!AM49","v":-1.6482434598629996},{"$f":"QFS!AN49","v":-1.6482434598629996},{"$f":"QFS!AO49","v":-1.6482434598629996},{"$f":"QFS!AP49","v":-1.6482434598629996},{"$f":"QFS!AQ49","v":-1.68120832906026},{"$f":"QFS!AR49","v":-1.68120832906026},{"$f":"QFS!AS49","v":-1.68120832906026},{"$f":"QFS!AT49","v":-1.68120832906026},{"$f":"QFS!AU49","v":-1.7148324956414651},{"$f":"QFS!AV49","v":-1.7148324956414651},{"$f":"QFS!AW49","v":-1.7148324956414651},{"$f":"QFS!AX49","v":-1.7148324956414651},{"$f":"QFS!AY49","v":-1.7491291455542946},{"$f":"QFS!AZ49","v":-1.7491291455542946},{"$f":"QFS!BA49","v":-1.7491291455542946},{"$f":"QFS!BB49","v":-1.7491291455542946},{"$f":"QFS!BC49","v":-1.7841117284653805},{"$f":"QFS!BD49","v":-1.7841117284653805},{"$f":"QFS!BE49","v":-1.7841117284653805},{"$f":"QFS!BF49","v":-1.7841117284653805},{"$f":"QFS!BG49","v":-1.819793963034688},{"$f":"QFS!BH49","v":-1.819793963034688},{"$f":"QFS!BI49","v":-1.819793963034688},{"$f":"QFS!BJ49","v":-1.819793963034688},{"$f":"QFS!BK49","v":-1.856189842295382},{"$f":"QFS!BL49","v":-1.856189842295382},{"$f":"QFS!BM49","v":-1.856189842295382},{"$f":"QFS!BN49","v":-1.856189842295382},{"$f":"QFS!BO49","v":-1.8933136391412895},{"$f":"QFS!BP49","v":-1.8933136391412895},{"$f":"QFS!BQ49","v":-1.8933136391412895},{"$f":"QFS!BR49","v":-1.8933136391412895},{"$f":"QFS!BS49","v":-1.9311799119241155},{"$f":"QFS!BT49","v":-1.9311799119241155},{"$f":"QFS!BU49","v":-1.9311799119241155},{"$f":"QFS!BV49","v":-1.9311799119241155},{"$f":"QFS!BW49","v":-1.9698035101625975},{"$f":"QFS!BX49","v":-1.9698035101625975},{"$f":"QFS!BY49","v":-1.9698035101625975},{"$f":"QFS!BZ49","v":-1.9698035101625975},{"$f":"QFS!CA49","v":-2.0091995803658493},{"$f":"QFS!CB49","v":-2.0091995803658493},{"$f":"QFS!CC49","v":-2.0091995803658493},{"$f":"QFS!CD49","v":-2.0091995803658493},{"$f":"QFS!CE49","v":-2.0493835719731663},{"$f":"QFS!CF49","v":-2.0493835719731663},{"$f":"QFS!CG49","v":-2.0493835719731663},{"$f":"QFS!CH49","v":-2.0493835719731663},{"$f":"QFS!CI49","v":-2.0903712434126298},{"$f":"QFS!CJ49","v":-2.0903712434126298},{"$f":"QFS!CK49","v":-2.0903712434126298},{"$f":"QFS!CL49","v":-2.0903712434126298},{"$f":"QFS!CM49","v":-2.1321786682808828},{"$f":"QFS!CN49","v":-2.1321786682808828},{"$f":"QFS!CO49","v":-2.1321786682808828},{"$f":"QFS!CP49","v":-2.1321786682808828},{"$f":"QFS!CQ49","v":-2.1748222416465004},{"$f":"QFS!CR49","v":-2.1748222416465004},{"$f":"QFS!CS49","v":-2.1748222416465004},{"$f":"QFS!CT49","v":-2.1748222416465004},{"$f":"QFS!CU49","v":-2.2183186864794306},{"$f":"QFS!CV49","v":-2.2183186864794306},{"$f":"QFS!CW49","v":-2.2183186864794306},{"$f":"QFS!CX49","v":-2.2183186864794306},{"$f":"QFS!CY49","v":-2.2626850602090189},{"$f":"QFS!CZ49","v":-2.2626850602090189},{"$f":"QFS!DA49","v":-2.2626850602090189},{"$f":"QFS!DB49","v":-2.2626850602090189},{"$f":"QFS!DC49","v":-2.3079387614132001},{"$f":"QFS!DD49","v":-2.3079387614132001},{"$f":"QFS!DE49","v":-2.3079387614132001},{"$f":"QFS!DF49","v":-2.3079387614132001},{"$f":"QFS!DG49","v":-2.354097536641464},{"$f":"QFS!DH49","v":-2.354097536641464},{"$f":"QFS!DI49","v":-2.354097536641464},{"$f":"QFS!DJ49","v":-2.354097536641464},{"$f":"QFS!DK49","v":-2.4011794873742929},{"$f":"QFS!DL49","v":-2.4011794873742929},{"$f":"QFS!DM49","v":-2.4011794873742929},{"$f":"QFS!DN49","v":-2.4011794873742929},{"$f":"QFS!DO49","v":-2.449203077121779},{"$f":"QFS!DP49","v":-2.449203077121779},{"$f":"QFS!DQ49","v":-2.449203077121779},{"$f":"QFS!DR49","v":-2.449203077121779},{"$f":"QFS!DS49","v":-2.4981871386642145},{"$f":"QFS!DT49","v":-2.4981871386642145},{"$f":"QFS!DU49","v":-2.4981871386642145},{"$f":"QFS!DV49","v":-2.4981871386642145},{"$f":"QFS!DW49","v":-2.5481508814374987},{"$f":"QFS!DX49","v":-2.5481508814374987},{"$f":"QFS!DY49","v":-2.5481508814374987},{"$f":"QFS!DZ49","v":-2.5481508814374987},{"$f":"QFS!EA49","v":-2.5991138990662481},{"$f":"QFS!EB49","v":-2.5991138990662481},{"$f":"QFS!EC49","v":-2.5991138990662481},{"$f":"QFS!ED49","v":-2.5991138990662481},{"$f":"QFS!EE49","v":-2.6510961770475738},{"$f":"QFS!EF49","v":-2.6510961770475738},{"$f":"QFS!EG49","v":-2.6510961770475738},{"$f":"QFS!EH49","v":-2.6510961770475738},{"$f":"QFS!EI49","v":-2.7041181005885258},{"$f":"QFS!EJ49","v":-2.7041181005885258},{"$f":"QFS!EK49","v":-2.7041181005885258},{"$f":"QFS!EL49","v":-2.7041181005885258},{"$f":"QFS!EM49","v":-2.7582004626002954},{"$f":"QFS!EN49","v":-2.7582004626002954},{"$f":"QFS!EO49","v":-2.7582004626002954},{"$f":"QFS!EP49","v":-2.7582004626002954},{"$f":"QFS!EQ49","v":-2.8133644718523021},{"$f":"QFS!ER49","v":-2.8133644718523021},{"$f":"QFS!ES49","v":-2.8133644718523021},{"$f":"QFS!ET49","v":-2.8133644718523021},{"$f":"QFS!EU49","v":-2.8696317612893476},{"$f":"QFS!EV49","v":-2.8696317612893476},{"$f":"QFS!EW49","v":-2.8696317612893476},{"$f":"QFS!EX49","v":-2.8696317612893476},{"$f":"QFS!EY49","v":-2.9270243965151352},{"$f":"QFS!EZ49","v":-2.9270243965151352},{"$f":"QFS!FA49","v":-2.9270243965151352},{"$f":"QFS!FB49","v":-2.9270243965151352},{"$f":"QFS!FC49","v":-2.9855648844454379},{"$f":"QFS!FD49","v":-2.9855648844454379},{"$f":"QFS!FE49","v":-2.9855648844454379},{"$f":"QFS!FF49","v":-2.9855648844454379},{"$f":"QFS!FG49","v":-3.045276182134347},{"$f":"QFS!FH49","v":-3.045276182134347},{"$f":"QFS!FI49","v":-3.045276182134347},{"$f":"QFS!FJ49","v":-3.045276182134347},{"$f":"QFS!FK49","v":-3.1061817057770336},{"$f":"QFS!FL49","v":-3.1061817057770336},{"$f":"QFS!FM49","v":-3.1061817057770336},{"$f":"QFS!FN49","v":-3.1061817057770336},{"$f":"QFS!FO49","v":-3.1683053398925738},{"$f":"QFS!FP49","v":-3.1683053398925738},{"$f":"QFS!FQ49","v":-3.1683053398925738},{"$f":"QFS!FR49","v":-3.1683053398925738},{"$f":"QFS!FS49","v":-3.2316714466904259},{"$f":"QFS!FT49","v":-3.2316714466904259},{"$f":"QFS!FU49","v":-3.2316714466904259},{"$f":"QFS!FV49","v":-3.2316714466904259},{"$f":"QFS!FW49","v":-3.2963048756242346},{"$f":"QFS!FX49","v":-3.2963048756242346},{"$f":"QFS!FY49","v":-3.2963048756242346},{"$f":"QFS!FZ49","v":-3.2963048756242346},{"$f":"QFS!GA49","v":-3.3622309731367199},{"$f":"QFS!GB49","v":-3.3622309731367199},{"$f":"QFS!GC49","v":-3.3622309731367199},{"$f":"QFS!GD49","v":-3.3622309731367199},{"$f":"QFS!GE49","v":-3.429475592599454},{"$f":"QFS!GF49","v":-3.429475592599454},{"$f":"QFS!GG49","v":-3.429475592599454},{"$f":"QFS!GH49","v":-3.429475592599454},{"$f":"QFS!GI49","v":-3.4980651044514426},{"$f":"QFS!GJ49","v":-3.4980651044514426},{"$f":"QFS!GK49","v":-3.4980651044514426},{"$f":"QFS!GL49","v":-3.4980651044514426},{"$f":"QFS!GM49","v":-3.5680264065404712},{"$f":"QFS!GN49","v":-3.5680264065404712},{"$f":"QFS!GO49","v":-3.5680264065404712},{"$f":"QFS!GP49","v":-3.5680264065404712},{"$f":"QFS!GQ49","v":-3.6393869346712817},{"$f":"QFS!GR49","v":-3.6393869346712817},{"$f":"QFS!GS49","v":-3.6393869346712817},{"$f":"QFS!GT49","v":-3.6393869346712817},{"$f":"QFS!GU49","v":-3.7121746733647067},{"$f":"QFS!GV49","v":-3.7121746733647067},{"$f":"QFS!GW49","v":-3.7121746733647067},{"$f":"QFS!GX49","v":-3.7121746733647067},{"$f":"QFS!GY49","v":-3.7864181668320014},{"$f":"QFS!GZ49","v":-3.7864181668320014},{"$f":"QFS!HA49","v":-3.7864181668320014},{"$f":"QFS!HB49","v":-3.7864181668320014},{"$f":"QFS!HC49","v":-3.8621465301686406},{"$f":"QFS!HD49","v":-3.8621465301686406},{"$f":"QFS!HE49","v":-3.8621465301686406},{"$f":"QFS!HF49","v":-3.8621465301686406},{"$f":"QFS!HG49","v":-3.9393894607720141},{"$f":"QFS!HH49","v":-3.9393894607720141},{"$f":"QFS!HI49","v":-3.9393894607720141},{"$f":"QFS!HJ49","v":-3.9393894607720141},{"$f":"QFS!HK49","v":-4.0181772499874544},{"$f":"QFS!HL49","v":-4.0181772499874544},{"$f":"QFS!HM49","v":-4.0181772499874544},{"$f":"QFS!HN49","v":-4.0181772499874544},{"$f":"QFS!HO49","v":-4.098540794987203},{"$f":"QFS!HP49","v":0},{"$f":"QFS!HQ49","v":0},{"$f":"QFS!HR49","v":0},{"$f":"QFS!HS49","v":0},{"$f":"QFS!HT49","v":0},{"$f":"QFS!HU49","v":0},{"$f":"QFS!HV49","v":0},{"$f":"QFS!HW49","v":0},{"$f":"QFS!HX49","v":0},{"$f":"QFS!HY49","v":0},{"$f":"QFS!HZ49","v":0},{"$f":"QFS!IA49","v":0},{"$f":"QFS!IB49","v":0},{"$f":"QFS!IC49","v":0},{"$f":"QFS!ID49","v":0},{"$f":"QFS!IE49","v":0},{"$f":"QFS!IF49","v":0},{"$f":"QFS!IG49","v":0},{"$f":"QFS!IH49","v":0},{"$f":"QFS!II49","v":0},{"$f":"QFS!IJ49","v":0},{"$f":"QFS!IK49","v":0},{"$f":"QFS!IL49","v":0},{"$f":"QFS!IM49","v":0},{"$f":"QFS!IN49","v":0},{"$f":"QFS!IO49","v":0},{"$f":"QFS!IP49","v":0},{"$f":"QFS!IQ49","v":0},{"$f":"QFS!IR49","v":0},{"$f":"QFS!IS49","v":0},{"$f":"QFS!IT49","v":0},{"$f":"QFS!IU49","v":0}]
[null,null,"Tax","AUD M",null,null,null,null,0,{"$f":"'T&D'!J277","v":0},{"$f":"'T&D'!K277","v":0},{"$f":"'T&D'!L277","v":0},{"$f":"'T&D'!M277","v":0},{"$f":"'T&D'!N277","v":0},{"$f":"'T&D'!O277","v":0},{"$f":"'T&D'!P277","v":0},{"$f":"'T&D'!Q277","v":0},{"$f":"'T&D'!R277","v":0},{"$f":"'T&D'!S277","v":0},{"$f":"'T&D'!T277","v":0},{"$f":"'T&D'!U277","v":0},{"$f":"'T&D'!V277","v":0},{"$f":"'T&D'!W277","v":0},{"$f":"'T&D'!X277","v":0},{"$f":"'T&D'!Y277","v":0},{"$f":"'T&D'!Z277","v":0},{"$f":"'T&D'!AA277","v":0},{"$f":"'T&D'!AB277","v":0},{"$f":"'T&D'!AC277","v":0},{"$f":"'T&D'!AD277","v":0},{"$f":"'T&D'!AE277","v":0},{"$f":"'T&D'!AF277","v":0},{"$f":"'T&D'!AG277","v":0},{"$f":"'T&D'!AH277","v":0},{"$f":"'T&D'!AI277","v":0},{"$f":"'T&D'!AJ277","v":0},{"$f":"'T&D'!AK277","v":0},{"$f":"'T&D'!AL277","v":0},{"$f":"'T&D'!AM277","v":0},{"$f":"'T&D'!AN277","v":0},{"$f":"'T&D'!AO277","v":0},{"$f":"'T&D'!AP277","v":0},{"$f":"'T&D'!AQ277","v":0},{"$f":"'T&D'!AR277","v":0},{"$f":"'T&D'!AS277","v":0},{"$f":"'T&D'!AT277","v":0},{"$f":"'T&D'!AU277","v":0},{"$f":"'T&D'!AV277","v":0},{"$f":"'T&D'!AW277","v":0},{"$f":"'T&D'!AX277","v":0},{"$f":"'T&D'!AY277","v":0},{"$f":"'T&D'!AZ277","v":0},{"$f":"'T&D'!BA277","v":0},{"$f":"'T&D'!BB277","v":0},{"$f":"'T&D'!BC277","v":0},{"$f":"'T&D'!BD277","v":0},{"$f":"'T&D'!BE277","v":0},{"$f":"'T&D'!BF277","v":0},{"$f":"'T&D'!BG277","v":0},{"$f":"'T&D'!BH277","v":0},{"$f":"'T&D'!BI277","v":0},{"$f":"'T&D'!BJ277","v":0},{"$f":"'T&D'!BK277","v":0},{"$f":"'T&D'!BL277","v":0},{"$f":"'T&D'!BM277","v":0},{"$f":"'T&D'!BN277","v":0},{"$f":"'T&D'!BO277","v":0},{"$f":"'T&D'!BP277","v":0},{"$f":"'T&D'!BQ277","v":0},{"$f":"'T&D'!BR277","v":0},{"$f":"'T&D'!BS277","v":0},{"$f":"'T&D'!BT277","v":0},{"$f":"'T&D'!BU277","v":0},{"$f":"'T&D'!BV277","v":0},{"$f":"'T&D'!BW277","v":0},{"$f":"'T&D'!BX277","v":0},{"$f":"'T&D'!BY277","v":0},{"$f":"'T&D'!BZ277","v":0},{"$f":"'T&D'!CA277","v":0},{"$f":"'T&D'!CB277","v":0},{"$f":"'T&D'!CC277","v":0},{"$f":"'T&D'!CD277","v":0},{"$f":"'T&D'!CE277","v":0},{"$f":"'T&D'!CF277","v":0},{"$f":"'T&D'!CG277","v":0},{"$f":"'T&D'!CH277","v":0},{"$f":"'T&D'!CI277","v":0},{"$f":"'T&D'!CJ277","v":0},{"$f":"'T&D'!CK277","v":0},{"$f":"'T&D'!CL277","v":0},{"$f":"'T&D'!CM277","v":0},{"$f":"'T&D'!CN277","v":0},{"$f":"'T&D'!CO277","v":0},{"$f":"'T&D'!CP277","v":0},{"$f":"'T&D'!CQ277","v":0},{"$f":"'T&D'!CR277","v":0},{"$f":"'T&D'!CS277","v":0},{"$f":"'T&D'!CT277","v":0},{"$f":"'T&D'!CU277","v":0},{"$f":"'T&D'!CV277","v":0},{"$f":"'T&D'!CW277","v":0},{"$f":"'T&D'!CX277","v":0},{"$f":"'T&D'!CY277","v":0},{"$f":"'T&D'!CZ277","v":0},{"$f":"'T&D'!DA277","v":0},{"$f":"'T&D'!DB277","v":0},{"$f":"'T&D'!DC277","v":0},{"$f":"'T&D'!DD277","v":0},{"$f":"'T&D'!DE277","v":0},{"$f":"'T&D'!DF277","v":0},{"$f":"'T&D'!DG277","v":0},{"$f":"'T&D'!DH277","v":0},{"$f":"'T&D'!DI277","v":0},{"$f":"'T&D'!DJ277","v":0},{"$f":"'T&D'!DK277","v":0},{"$f":"'T&D'!DL277","v":0},{"$f":"'T&D'!DM277","v":0},{"$f":"'T&D'!DN277","v":0},{"$f":"'T&D'!DO277","v":0},{"$f":"'T&D'!DP277","v":0},{"$f":"'T&D'!DQ277","v":0},{"$f":"'T&D'!DR277","v":0},{"$f":"'T&D'!DS277","v":0},{"$f":"'T&D'!DT277","v":0},{"$f":"'T&D'!DU277","v":0},{"$f":"'T&D'!DV277","v":0},{"$f":"'T&D'!DW277","v":0},{"$f":"'T&D'!DX277","v":0},{"$f":"'T&D'!DY277","v":0},{"$f":"'T&D'!DZ277","v":0},{"$f":"'T&D'!EA277","v":0},{"$f":"'T&D'!EB277","v":0},{"$f":"'T&D'!EC277","v":0},{"$f":"'T&D'!ED277","v":0},{"$f":"'T&D'!EE277","v":0},{"$f":"'T&D'!EF277","v":0},{"$f":"'T&D'!EG277","v":0},{"$f":"'T&D'!EH277","v":0},{"$f":"'T&D'!EI277","v":0},{"$f":"'T&D'!EJ277","v":0},{"$f":"'T&D'!EK277","v":0},{"$f":"'T&D'!EL277","v":0},{"$f":"'T&D'!EM277","v":0},{"$f":"'T&D'!EN277","v":0},{"$f":"'T&D'!EO277","v":0},{"$f":"'T&D'!EP277","v":0},{"$f":"'T&D'!EQ277","v":0},{"$f":"'T&D'!ER277","v":0},{"$f":"'T&D'!ES277","v":0},{"$f":"'T&D'!ET277","v":0},{"$f":"'T&D'!EU277","v":0},{"$f":"'T&D'!EV277","v":0},{"$f":"'T&D'!EW277","v":0},{"$f":"'T&D'!EX277","v":0},{"$f":"'T&D'!EY277","v":0},{"$f":"'T&D'!EZ277","v":0},{"$f":"'T&D'!FA277","v":0},{"$f":"'T&D'!FB277","v":0},{"$f":"'T&D'!FC277","v":0},{"$f":"'T&D'!FD277","v":0},{"$f":"'T&D'!FE277","v":0},{"$f":"'T&D'!FF277","v":0},{"$f":"'T&D'!FG277","v":0},{"$f":"'T&D'!FH277","v":0},{"$f":"'T&D'!FI277","v":0},{"$f":"'T&D'!FJ277","v":0},{"$f":"'T&D'!FK277","v":0},{"$f":"'T&D'!FL277","v":0},{"$f":"'T&D'!FM277","v":0},{"$f":"'T&D'!FN277","v":0},{"$f":"'T&D'!FO277","v":0},{"$f":"'T&D'!FP277","v":0},{"$f":"'T&D'!FQ277","v":0},{"$f":"'T&D'!FR277","v":0},{"$f":"'T&D'!FS277","v":0},{"$f":"'T&D'!FT277","v":0},{"$f":"'T&D'!FU277","v":0},{"$f":"'T&D'!FV277","v":0},{"$f":"'T&D'!FW277","v":0},{"$f":"'T&D'!FX277","v":0},{"$f":"'T&D'!FY277","v":0},{"$f":"'T&D'!FZ277","v":0},{"$f":"'T&D'!GA277","v":0},{"$f":"'T&D'!GB277","v":0},{"$f":"'T&D'!GC277","v":0},{"$f":"'T&D'!GD277","v":0},{"$f":"'T&D'!GE277","v":0},{"$f":"'T&D'!GF277","v":0},{"$f":"'T&D'!GG277","v":0},{"$f":"'T&D'!GH277","v":0},{"$f":"'T&D'!GI277","v":0},{"$f":"'T&D'!GJ277","v":0},{"$f":"'T&D'!GK277","v":0},{"$f":"'T&D'!GL277","v":0},{"$f":"'T&D'!GM277","v":0},{"$f":"'T&D'!GN277","v":0},{"$f":"'T&D'!GO277","v":0},{"$f":"'T&D'!GP277","v":0},{"$f":"'T&D'!GQ277","v":0},{"$f":"'T&D'!GR277","v":0},{"$f":"'T&D'!GS277","v":0},{"$f":"'T&D'!GT277","v":0},{"$f":"'T&D'!GU277","v":0},{"$f":"'T&D'!GV277","v":0},{"$f":"'T&D'!GW277","v":0},{"$f":"'T&D'!GX277","v":0},{"$f":"'T&D'!GY277","v":0},{"$f":"'T&D'!GZ277","v":0},{"$f":"'T&D'!HA277","v":0},{"$f":"'T&D'!HB277","v":0},{"$f":"'T&D'!HC277","v":0},{"$f":"'T&D'!HD277","v":0},{"$f":"'T&D'!HE277","v":0},{"$f":"'T&D'!HF277","v":0},{"$f":"'T&D'!HG277","v":0},{"$f":"'T&D'!HH277","v":0},{"$f":"'T&D'!HI277","v":0},{"$f":"'T&D'!HJ277","v":0},{"$f":"'T&D'!HK277","v":0},{"$f":"'T&D'!HL277","v":0},{"$f":"'T&D'!HM277","v":0},{"$f":"'T&D'!HN277","v":0},{"$f":"'T&D'!HO277","v":0},{"$f":"'T&D'!HP277","v":0},{"$f":"'T&D'!HQ277","v":0},{"$f":"'T&D'!HR277","v":0},{"$f":"'T&D'!HS277","v":0},{"$f":"'T&D'!HT277","v":0},{"$f":"'T&D'!HU277","v":0},{"$f":"'T&D'!HV277","v":0},{"$f":"'T&D'!HW277","v":0},{"$f":"'T&D'!HX277","v":0},{"$f":"'T&D'!HY277","v":0},{"$f":"'T&D'!HZ277","v":0},{"$f":"'T&D'!IA277","v":0},{"$f":"'T&D'!IB277","v":0},{"$f":"'T&D'!IC277","v":0},{"$f":"'T&D'!ID277","v":0},{"$f":"'T&D'!IE277","v":0},{"$f":"'T&D'!IF277","v":0},{"$f":"'T&D'!IG277","v":0},{"$f":"'T&D'!IH277","v":0},{"$f":"'T&D'!II277","v":0},{"$f":"'T&D'!IJ277","v":0},{"$f":"'T&D'!IK277","v":0},{"$f":"'T&D'!IL277","v":0},{"$f":"'T&D'!IM277","v":0},{"$f":"'T&D'!IN277","v":0},{"$f":"'T&D'!IO277","v":0},{"$f":"'T&D'!IP277","v":0},{"$f":"'T&D'!IQ277","v":0},{"$f":"'T&D'!IR277","v":0},{"$f":"'T&D'!IS277","v":0},{"$f":"'T&D'!IT277","v":0},{"$f":"'T&D'!IU277","v":0}]
[null,null,"Project cash flows","AUD M",null,null,null,null,102.33550844747656,{"$f":"SUM(J68:J71)","v":0},{"$f":"SUM(K68:K71)","v":0},0,0,0,0,0,0,-61.836904695373342,-51.52535611097268,-89.165024919655252,-99.764160588528341,-57.37651203420905,-41.791911011870724,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.5013666878758238,1.4995727809958654,1.5197086369750141,1.5484245842901612,1.5067082539789487,1.5276743843602096,1.5486671662790021,1.5799009599564577,1.5341389654746771,1.5573126732355425,1.5803322625514973,1.6120244605117056,1.5651820745511369,1.5886616560727465,1.6121426749460888,1.6444683499176331,1.6206058731018864,1.6206456222163081,1.6445979224414222,1.6775700569500755,1.6288195363276734,1.6532510004899867,1.6776839234888143,1.7113155616805715,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,1.8897259966871851,{"$f":"SUM(BW68:BW71)","v":1.927600644149406},1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,2.2157987890509454,2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,2.6007446913535759,{"$f":"SUM(EI68:EI71)","v":2.6530919626954286},2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,3.06566461954242,3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"SUM(GJ68:GJ71)","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IU68:IU71)","v":0}]
[]
[null,null,"Evaluation cash flows (XIRR)","AUD M",null,null,null,null,{"$f":"-VerySmallNumber","v":-9.9999999999999995E-8},{"$f":"J72","v":0},0,0,0,0,0,0,0,-61.836904695373342,-51.52535611097268,-89.165024919655252,-99.764160588528341,-57.37651203420905,-41.791911011870724,1.481168175479058,1.5028628954602012,1.5224756995436703,1.5204462999885988,1.5013666878758238,1.4995727809958654,1.5197086369750141,1.5484245842901612,1.5067082539789487,1.5276743843602096,1.5486671662790021,1.5799009599564577,1.5341389654746771,1.5573126732355425,1.5803322625514973,1.6120244605117056,1.5651820745511369,1.5886616560727465,{"$f":"AP72","v":1.6121426749460888},1.6444683499176331,1.6206058731018864,1.6206456222163081,1.6445979224414222,1.6775700569500755,1.6288195363276734,1.6532510004899867,1.6776839234888143,1.7113155616805715,1.6615962276964351,1.6862701521070218,1.7109398337819968,1.744993027058255,1.6942855645265127,1.7196923951198044,1.7451008084111461,1.7800911220486044,1.7542597307297234,1.7542965052182422,1.78021497955942,1.8159050342662897,1.7631309941373066,1.7895513314081701,1.8159725724573681,1.8523594964067323,1.7985404960444116,1.8255073133853561,1.8524755347279356,1.8896075839385844,1.8347091073566184,1.862216862182521,{"$f":"BV72","v":1.8897259966871851},1.927600644149406,1.8996364071864715,1.8996762380154621,1.9277372397077464,1.9663693148176331,1.9092305594051546,1.937852820948061,1.9664764892605184,2.0058812499432088,1.9476128296077757,1.9768091513745745,2.0060068929516204,2.0461997680896218,1.9867628031444955,2.0165446586219087,2.0463279464587334,2.0873246856239476,2.0570512679687685,2.0570944071134312,2.0874751103287892,2.1292917300834788,2.0674273176259548,2.0984156020137479,2.129405341711395,2.1720583433512042,2.1089736209451502,2.1405833131064425,2.1721944735492862,2.2157005649099735,2.1513509500395007,2.1835744077434502,{"$f":"DB72","v":2.2157987890509454},2.2601545146880682,2.2273819178317504,2.227428630571751,2.2603197453108965,2.3055834682385639,2.2386050783965299,2.272153888666681,2.3057042005768924,2.3518731976778247,2.28357622719414,2.317797196653391,2.3521329505394748,2.3994683791326867,2.3301579918005579,2.3652115934010869,2.4002003521830311,2.4482374836794576,2.4129974410511417,2.4131757364797779,2.448868201693077,2.4978654214578482,2.425511441744157,2.461915464221244,2.4983247930693393,2.5483014700411539,2.4745836524994766,2.5117206329936161,2.5488629930861153,2.5999939826185861,2.5247512089599438,2.5626952209103662,{"$f":"EH72","v":2.6007446913535759},2.6530919626954286,2.615077257927251,2.615521199612449,2.6545432044741895,2.7081341823458986,2.6301713828348641,2.6696865375240248,2.709310607423717,2.7637713082194493,2.6840187488960146,2.7245351544504341,2.7651696150819944,2.8209241085572629,2.7397365736745489,2.78128605044455,2.8229630065608293,2.8800402518095312,2.8392141757805045,2.8401051274992812,2.8828589681402987,2.9412887463314759,2.857097295137268,2.9008131164416975,2.9446761556301171,3.0044884961153233,2.9185830800283119,2.9622812986032745,3.0059422232449773,3.0655896632161053,2.97657215569087,3.021136552922437,{"$f":"FN72","v":3.06566461954242},3.126545785422687,3.0811331050215909,3.0811694248665642,3.1265819917968827,3.1886463620290404,3.0960533054063055,3.142402441729526,3.1887172029604351,3.2520263823450133,3.1575917322637661,3.2048601239884755,3.2520951339128716,3.3167578826167814,3.2205257618026844,3.2687351120816954,3.3169113728791304,3.3828176163100281,3.3336837384513736,3.3337166230488213,3.3828503193435457,3.4500437571768421,{"$f":"GJ72","v":3.3498559211085901},3.3999972228715487,3.4501075079144012,3.518648319061521,3.4164670594197775,3.4676034401090856,3.5187098563560335,3.5886249662913849,3.4844104041177912,3.5365617872865309,3.5886842691247987,3.6600305099409671,3.6068713721481962,3.6068998653732129,3.6600587515726377,3.7328053986913345,3.624401374263011,3.6786441417634204,3.7328601654993707,3.8070651598613399,3.6965033444238404,3.7518233093089801,3.8071176254541781,3.8828101107148574,3.7700473372005887,3.8264660665814589,3.8828602529510898,3.9600947326562252,3.9025783363712332,3.9026022649268057,3.9601183378202585,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU72","v":0}]
[]
[null,null,"Discount rate","% p.a.",{"$f":"Discount_Rate","v":7.0000000000000007E-2}]
[null,null,"XNPV","AUD M",{"$f":"XNPV(E76,J72:IU72,$J$6:$IU$6)","v":-247.87450488997374}]
[null,null,"XIRR","% p.a.",{"$f":"XIRR(I74:IU74,$I$6:$IU$6)","v":7.8301161527633695E-3}]
[]
[null,null,"Equity Returns"]
[null,null,"Equity additions","AUD M",null,null,null,null,{"$f":"SUM(J81:IU81)","v":-101.44396360094005},{"$f":"-J56","v":0},{"$f":"-K56","v":0},0,0,0,0,0,0,-61.836904695373342,-39.60705890556671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IU56","v":0}]
[null,null,"Distributions","AUD M",null,null,null,null,{"$f":"SUM(J82:IU82)","v":23.751636899385165},{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,{"$f":"AP64","v":-0.36140292369678773},-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,{"$f":"BV64","v":-0.34764615783965491},-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,{"$f":"DB64","v":-0.2539396726487102},-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,{"$f":"EH64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,{"$f":"FN64","v":0.46435725037591769},0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"GJ64","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU64","v":0}]
[null,null,"Project cash flows","AUD M",null,null,null,null,-77.692326701554833,{"$f":"SUM(J81:J82)","v":0},0,0,0,0,0,0,0,-61.836904695373342,-39.60705890556671,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,{"$f":"SUM(AP81:AP82)","v":-0.36140292369678773},-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,{"$f":"SUM(BV81:BV82)","v":-0.34764615783965491},-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,{"$f":"SUM(DB81:DB82)","v":-0.2539396726487102},-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,{"$f":"SUM(EH81:EH82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,{"$f":"SUM(FN81:FN82)","v":0.46435725037591769},0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"SUM(GJ81:GJ82)","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IU81:IU82)","v":0}]
[]
[null,null,"Evaluation cash flows (XIRR)","AUD M",null,null,null,null,{"$f":"-VerySmallNumber","v":-9.9999999999999995E-8},{"$f":"J83","v":0},0,0,0,0,0,0,0,-61.836904695373342,-39.60705890556671,0,-0.16400000000000148,-0.28262005892821662,-0.48965189342227688,-0.54950142393160206,0,0,0,0,0,0,0,0,-1.5551350207534953E-2,-0.42583403205517401,-0.42724720864720989,-0.42646148450186283,-0.38253811505464974,-0.37214236423726321,-0.37604662377622644,-0.37398216968773657,-0.3719578666136466,-0.36140292369678773,-0.36577153052949785,-0.36354555302767377,-0.36131179052568607,-0.35053695685581188,-0.35291673981033622,-0.35290441227756864,-0.35045827356921988,-0.33945937878222443,-0.34467826591517003,-0.34202510736092429,-0.33936298974939005,-0.32813541102532551,-0.40005452871196134,-0.39725306728436804,-0.39444487827339636,-0.38471469860550833,-0.39080864052427,-0.38772193837259539,-0.38462571907232534,-0.37462974767989798,-0.37788853263969124,-0.37787882195165845,-0.37455623425103834,-0.36435954091403255,-0.37580871575120944,-0.37229208913240674,-0.36876287942636088,-0.35836323792230274,-0.36578421796123917,-0.36202513793278612,-0.35825599593589685,{"$f":"BV83","v":-0.34764615783965491},-0.35554665341084857,-0.3515534354320029,-0.34754807341210625,-0.33672616007323475,-0.34090277194439433,-0.34089093573446649,-0.3366433856363239,-0.32560498903758317,-0.33448287603133642,-0.33000255370730569,-0.32550890283376777,-0.31424985538521755,-0.32362174910506425,-0.31889128435691483,-0.31414675821232452,-0.30266204844193523,-0.31254051578069952,-0.30755520366404976,-0.30255516366640345,-0.29083987848304793,-0.29601990488693142,-0.29600512058456641,-0.29074518979162844,-0.27879464286912847,-0.28971723721601961,-0.28420908319513116,-0.27868497073809329,-0.26649453050186167,-0.27794390495579924,-0.27216764478413924,-0.26637481269793717,-0.2539396726487102,-0.27129269283753854,-0.26527459662985109,-0.25923633308355931,-0.2465564691643064,-0.25278372744817967,-0.25276141487043324,-0.24643575622609271,-0.23349759649872803,-0.24656945368669936,-0.2399812326275772,-0.23337454475791375,-0.22017677112634348,-0.23394049122791172,-0.19710567709386317,-0.15576631311618216,-0.10843090710701686,-0.15401680267390938,-0.13076449466207807,-0.10753403187900645,-5.9496928082786282E-2,-8.3088745502488681E-2,-8.2910423575886072E-2,-5.87551880933469E-2,-9.7579777520876432E-3,-5.9270772148863449E-2,-3.4225954808892567E-2,-9.1302598665030654E-3,0,0,0,0,{"$f":"EH83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9245695626890065E-2,0.3072269432463911,0.35092519431970104,0.41481408305468503,0.46441702021963072,0.36541740813328694,0.40998178302611277,0.46435725037591769,0.52523839799254124,0.47011390066275249,0.47015023039466541,0.53471061972544043,0.5872713194758874,0.48523961748292699,0.53158877500760804,0.59650283341296473,0.65058303520535665,0.54698561477380669,0.59425403493815288,0.63734758246258361,0.69286221773578027,0.58755054079988045,0.6357599010859879,0.69287302627006819,0.7587792757914088,0.70085213319772521,0.70088501297511363,0.76731515561284136,0.82593366021777492,{"$f":"GJ83","v":0.71724179051081438},0.7673830839523651,0.83420882387764461,0.89446572704471172,0.78407260760581909,0.83520900899798844,0.90244405289134966,0.96436918650544246,0.85223777134220191,0.90438912034611729,0.96427996702260099,1.0356262170721322,0.97484805334399516,0.97487655800511686,1.042973038031513,1.1083263977961626,0.99260419421915058,1.0468469736021584,1.1153962909977602,1.1825107915766555,1.064934486326385,1.1202544481345684,1.1892718470274106,1.2581795861961291,1.1387089440562141,1.1951276504051773,1.2580753711158461,1.3353098517781334,1.2713950189622427,1.2714189311119561,3.960118337820258,4.0289746786238965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IU83","v":0}]
[]
[null,null,"Discount rate","% p.a.",{"$f":"Discount_Rate","v":7.0000000000000007E-2}]
[null,null,"XNPV","AUD M",{"$f":"XNPV(E87,J83:IU83,$J$6:$IU$6)","v":-97.715700127434076}]
[null,null,"XIRR","% p.a.",{"$f":"XIRR(I85:IU85,$I$6:$IU$6)","v":2.9802322387695314E-9}]

{"sheet":"T&D","index":14,"n_rows":286,"n_cols":255,"rows_kept":286,"cut":false,"hidden":false,"merged":[]}
["Tax and Depreciation"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"},null,null,{"$f":"Master_Check","v":408}]
[]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Timing!J5","v":"2019-07-01"},{"$f":"Timing!K5","v":"2019-10-01"},{"$f":"Timing!L5","v":"2020-01-01"},{"$f":"Timing!M5","v":"2020-04-01"},{"$f":"Timing!N5","v":"2020-07-01"},{"$f":"Timing!O5","v":"2020-10-01"},{"$f":"Timing!P5","v":"2021-01-01"},{"$f":"Timing!Q5","v":"2021-04-01"},{"$f":"Timing!R5","v":"2021-07-01"},{"$f":"Timing!S5","v":"2021-10-01"},{"$f":"Timing!T5","v":"2022-01-01"},{"$f":"Timing!U5","v":"2022-04-01"},{"$f":"Timing!V5","v":"2022-07-01"},{"$f":"Timing!W5","v":"2022-10-01"},{"$f":"Timing!X5","v":"2023-01-01"},{"$f":"Timing!Y5","v":"2023-04-01"},{"$f":"Timing!Z5","v":"2023-07-01"},{"$f":"Timing!AA5","v":"2023-10-01"},{"$f":"Timing!AB5","v":"2024-01-01"},{"$f":"Timing!AC5","v":"2024-04-01"},{"$f":"Timing!AD5","v":"2024-07-01"},{"$f":"Timing!AE5","v":"2024-10-01"},{"$f":"Timing!AF5","v":"2025-01-01"},{"$f":"Timing!AG5","v":"2025-04-01"},{"$f":"Timing!AH5","v":"2025-07-01"},{"$f":"Timing!AI5","v":"2025-10-01"},{"$f":"Timing!AJ5","v":"2026-01-01"},{"$f":"Timing!AK5","v":"2026-04-01"},{"$f":"Timing!AL5","v":"2026-07-01"},{"$f":"Timing!AM5","v":"2026-10-01"},{"$f":"Timing!AN5","v":"2027-01-01"},{"$f":"Timing!AO5","v":"2027-04-01"},{"$f":"Timing!AP5","v":"2027-07-01"},{"$f":"Timing!AQ5","v":"2027-10-01"},{"$f":"Timing!AR5","v":"2028-01-01"},{"$f":"Timing!AS5","v":"2028-04-01"},{"$f":"Timing!AT5","v":"2028-07-01"},{"$f":"Timing!AU5","v":"2028-10-01"},{"$f":"Timing!AV5","v":"2029-01-01"},{"$f":"Timing!AW5","v":"2029-04-01"},{"$f":"Timing!AX5","v":"2029-07-01"},{"$f":"Timing!AY5","v":"2029-10-01"},{"$f":"Timing!AZ5","v":"2030-01-01"},{"$f":"Timing!BA5","v":"2030-04-01"},{"$f":"Timing!BB5","v":"2030-07-01"},{"$f":"Timing!BC5","v":"2030-10-01"},{"$f":"Timing!BD5","v":"2031-01-01"},{"$f":"Timing!BE5","v":"2031-04-01"},{"$f":"Timing!BF5","v":"2031-07-01"},{"$f":"Timing!BG5","v":"2031-10-01"},{"$f":"Timing!BH5","v":"2032-01-01"},{"$f":"Timing!BI5","v":"2032-04-01"},{"$f":"Timing!BJ5","v":"2032-07-01"},{"$f":"Timing!BK5","v":"2032-10-01"},{"$f":"Timing!BL5","v":"2033-01-01"},{"$f":"Timing!BM5","v":"2033-04-01"},{"$f":"Timing!BN5","v":"2033-07-01"},{"$f":"Timing!BO5","v":"2033-10-01"},{"$f":"Timing!BP5","v":"2034-01-01"},{"$f":"Timing!BQ5","v":"2034-04-01"},{"$f":"Timing!BR5","v":"2034-07-01"},{"$f":"Timing!BS5","v":"2034-10-01"},{"$f":"Timing!BT5","v":"2035-01-01"},{"$f":"Timing!BU5","v":"2035-04-01"},{"$f":"Timing!BV5","v":"2035-07-01"},{"$f":"Timing!BW5","v":"2035-10-01"},{"$f":"Timing!BX5","v":"2036-01-01"},{"$f":"Timing!BY5","v":"2036-04-01"},{"$f":"Timing!BZ5","v":"2036-07-01"},{"$f":"Timing!CA5","v":"2036-10-01"},{"$f":"Timing!CB5","v":"2037-01-01"},{"$f":"Timing!CC5","v":"2037-04-01"},{"$f":"Timing!CD5","v":"2037-07-01"},{"$f":"Timing!CE5","v":"2037-10-01"},{"$f":"Timing!CF5","v":"2038-01-01"},{"$f":"Timing!CG5","v":"2038-04-01"},{"$f":"Timing!CH5","v":"2038-07-01"},{"$f":"Timing!CI5","v":"2038-10-01"},{"$f":"Timing!CJ5","v":"2039-01-01"},{"$f":"Timing!CK5","v":"2039-04-01"},{"$f":"Timing!CL5","v":"2039-07-01"},{"$f":"Timing!CM5","v":"2039-10-01"},{"$f":"Timing!CN5","v":"2040-01-01"},{"$f":"Timing!CO5","v":"2040-04-01"},{"$f":"Timing!CP5","v":"2040-07-01"},{"$f":"Timing!CQ5","v":"2040-10-01"},{"$f":"Timing!CR5","v":"2041-01-01"},{"$f":"Timing!CS5","v":"2041-04-01"},{"$f":"Timing!CT5","v":"2041-07-01"},{"$f":"Timing!CU5","v":"2041-10-01"},{"$f":"Timing!CV5","v":"2042-01-01"},{"$f":"Timing!CW5","v":"2042-04-01"},{"$f":"Timing!CX5","v":"2042-07-01"},{"$f":"Timing!CY5","v":"2042-10-01"},{"$f":"Timing!CZ5","v":"2043-01-01"},{"$f":"Timing!DA5","v":"2043-04-01"},{"$f":"Timing!DB5","v":"2043-07-01"},{"$f":"Timing!DC5","v":"2043-10-01"},{"$f":"Timing!DD5","v":"2044-01-01"},{"$f":"Timing!DE5","v":"2044-04-01"},{"$f":"Timing!DF5","v":"2044-07-01"},{"$f":"Timing!DG5","v":"2044-10-01"},{"$f":"Timing!DH5","v":"2045-01-01"},{"$f":"Timing!DI5","v":"2045-04-01"},{"$f":"Timing!DJ5","v":"2045-07-01"},{"$f":"Timing!DK5","v":"2045-10-01"},{"$f":"Timing!DL5","v":"2046-01-01"},{"$f":"Timing!DM5","v":"2046-04-01"},{"$f":"Timing!DN5","v":"2046-07-01"},{"$f":"Timing!DO5","v":"2046-10-01"},{"$f":"Timing!DP5","v":"2047-01-01"},{"$f":"Timing!DQ5","v":"2047-04-01"},{"$f":"Timing!DR5","v":"2047-07-01"},{"$f":"Timing!DS5","v":"2047-10-01"},{"$f":"Timing!DT5","v":"2048-01-01"},{"$f":"Timing!DU5","v":"2048-04-01"},{"$f":"Timing!DV5","v":"2048-07-01"},{"$f":"Timing!DW5","v":"2048-10-01"},{"$f":"Timing!DX5","v":"2049-01-01"},{"$f":"Timing!DY5","v":"2049-04-01"},{"$f":"Timing!DZ5","v":"2049-07-01"},{"$f":"Timing!EA5","v":"2049-10-01"},{"$f":"Timing!EB5","v":"2050-01-01"},{"$f":"Timing!EC5","v":"2050-04-01"},{"$f":"Timing!ED5","v":"2050-07-01"},{"$f":"Timing!EE5","v":"2050-10-01"},{"$f":"Timing!EF5","v":"2051-01-01"},{"$f":"Timing!EG5","v":"2051-04-01"},{"$f":"Timing!EH5","v":"2051-07-01"},{"$f":"Timing!EI5","v":"2051-10-01"},{"$f":"Timing!EJ5","v":"2052-01-01"},{"$f":"Timing!EK5","v":"2052-04-01"},{"$f":"Timing!EL5","v":"2052-07-01"},{"$f":"Timing!EM5","v":"2052-10-01"},{"$f":"Timing!EN5","v":"2053-01-01"},{"$f":"Timing!EO5","v":"2053-04-01"},{"$f":"Timing!EP5","v":"2053-07-01"},{"$f":"Timing!EQ5","v":"2053-10-01"},{"$f":"Timing!ER5","v":"2054-01-01"},{"$f":"Timing!ES5","v":"2054-04-01"},{"$f":"Timing!ET5","v":"2054-07-01"},{"$f":"Timing!EU5","v":"2054-10-01"},{"$f":"Timing!EV5","v":"2055-01-01"},{"$f":"Timing!EW5","v":"2055-04-01"},{"$f":"Timing!EX5","v":"2055-07-01"},{"$f":"Timing!EY5","v":"2055-10-01"},{"$f":"Timing!EZ5","v":"2056-01-01"},{"$f":"Timing!FA5","v":"2056-04-01"},{"$f":"Timing!FB5","v":"2056-07-01"},{"$f":"Timing!FC5","v":"2056-10-01"},{"$f":"Timing!FD5","v":"2057-01-01"},{"$f":"Timing!FE5","v":"2057-04-01"},{"$f":"Timing!FF5","v":"2057-07-01"},{"$f":"Timing!FG5","v":"2057-10-01"},{"$f":"Timing!FH5","v":"2058-01-01"},{"$f":"Timing!FI5","v":"2058-04-01"},{"$f":"Timing!FJ5","v":"2058-07-01"},{"$f":"Timing!FK5","v":"2058-10-01"},{"$f":"Timing!FL5","v":"2059-01-01"},{"$f":"Timing!FM5","v":"2059-04-01"},{"$f":"Timing!FN5","v":"2059-07-01"},{"$f":"Timing!FO5","v":"2059-10-01"},{"$f":"Timing!FP5","v":"2060-01-01"},{"$f":"Timing!FQ5","v":"2060-04-01"},{"$f":"Timing!FR5","v":"2060-07-01"},{"$f":"Timing!FS5","v":"2060-10-01"},{"$f":"Timing!FT5","v":"2061-01-01"},{"$f":"Timing!FU5","v":"2061-04-01"},{"$f":"Timing!FV5","v":"2061-07-01"},{"$f":"Timing!FW5","v":"2061-10-01"},{"$f":"Timing!FX5","v":"2062-01-01"},{"$f":"Timing!FY5","v":"2062-04-01"},{"$f":"Timing!FZ5","v":"2062-07-01"},{"$f":"Timing!GA5","v":"2062-10-01"},{"$f":"Timing!GB5","v":"2063-01-01"},{"$f":"Timing!GC5","v":"2063-04-01"},{"$f":"Timing!GD5","v":"2063-07-01"},{"$f":"Timing!GE5","v":"2063-10-01"},{"$f":"Timing!GF5","v":"2064-01-01"},{"$f":"Timing!GG5","v":"2064-04-01"},{"$f":"Timing!GH5","v":"2064-07-01"},{"$f":"Timing!GI5","v":"2064-10-01"},{"$f":"Timing!GJ5","v":"2065-01-01"},{"$f":"Timing!GK5","v":"2065-04-01"},{"$f":"Timing!GL5","v":"2065-07-01"},{"$f":"Timing!GM5","v":"2065-10-01"},{"$f":"Timing!GN5","v":"2066-01-01"},{"$f":"Timing!GO5","v":"2066-04-01"},{"$f":"Timing!GP5","v":"2066-07-01"},{"$f":"Timing!GQ5","v":"2066-10-01"},{"$f":"Timing!GR5","v":"2067-01-01"},{"$f":"Timing!GS5","v":"2067-04-01"},{"$f":"Timing!GT5","v":"2067-07-01"},{"$f":"Timing!GU5","v":"2067-10-01"},{"$f":"Timing!GV5","v":"2068-01-01"},{"$f":"Timing!GW5","v":"2068-04-01"},{"$f":"Timing!GX5","v":"2068-07-01"},{"$f":"Timing!GY5","v":"2068-10-01"},{"$f":"Timing!GZ5","v":"2069-01-01"},{"$f":"Timing!HA5","v":"2069-04-01"},{"$f":"Timing!HB5","v":"2069-07-01"},{"$f":"Timing!HC5","v":"2069-10-01"},{"$f":"Timing!HD5","v":"2070-01-01"},{"$f":"Timing!HE5","v":"2070-04-01"},{"$f":"Timing!HF5","v":"2070-07-01"},{"$f":"Timing!HG5","v":"2070-10-01"},{"$f":"Timing!HH5","v":"2071-01-01"},{"$f":"Timing!HI5","v":"2071-04-01"},{"$f":"Timing!HJ5","v":"2071-07-01"},{"$f":"Timing!HK5","v":"2071-10-01"},{"$f":"Timing!HL5","v":"2072-01-01"},{"$f":"Timing!HM5","v":"2072-04-01"},{"$f":"Timing!HN5","v":"2072-07-01"},{"$f":"Timing!HO5","v":"2072-10-01"},{"$f":"Timing!HP5","v":"2073-01-01"},{"$f":"Timing!HQ5","v":"2073-04-01"},{"$f":"Timing!HR5","v":"2073-07-01"},{"$f":"Timing!HS5","v":"2073-10-01"},{"$f":"Timing!HT5","v":"2074-01-01"},{"$f":"Timing!HU5","v":"2074-04-01"},{"$f":"Timing!HV5","v":"2074-07-01"},{"$f":"Timing!HW5","v":"2074-10-01"},{"$f":"Timing!HX5","v":"2075-01-01"},{"$f":"Timing!HY5","v":"2075-04-01"},{"$f":"Timing!HZ5","v":"2075-07-01"},{"$f":"Timing!IA5","v":"2075-10-01"},{"$f":"Timing!IB5","v":"2076-01-01"},{"$f":"Timing!IC5","v":"2076-04-01"},{"$f":"Timing!ID5","v":"2076-07-01"},{"$f":"Timing!IE5","v":"2076-10-01"},{"$f":"Timing!IF5","v":"2077-01-01"},{"$f":"Timing!IG5","v":"2077-04-01"},{"$f":"Timing!IH5","v":"2077-07-01"},{"$f":"Timing!II5","v":"2077-10-01"},{"$f":"Timing!IJ5","v":"2078-01-01"},{"$f":"Timing!IK5","v":"2078-04-01"},{"$f":"Timing!IL5","v":"2078-07-01"},{"$f":"Timing!IM5","v":"2078-10-01"},{"$f":"Timing!IN5","v":"2079-01-01"},{"$f":"Timing!IO5","v":"2079-04-01"},{"$f":"Timing!IP5","v":"2079-07-01"},{"$f":"Timing!IQ5","v":"2079-10-01"},{"$f":"Timing!IR5","v":"2080-01-01"},{"$f":"Timing!IS5","v":"2080-04-01"},{"$f":"Timing!IT5","v":"2080-07-01"},{"$f":"Timing!IU5","v":"2080-10-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Timing!J6","v":"2019-09-30"},{"$f":"Timing!K6","v":"2019-12-31"},{"$f":"Timing!L6","v":"2020-03-31"},{"$f":"Timing!M6","v":"2020-06-30"},{"$f":"Timing!N6","v":"2020-09-30"},{"$f":"Timing!O6","v":"2020-12-31"},{"$f":"Timing!P6","v":"2021-03-31"},{"$f":"Timing!Q6","v":"2021-06-30"},{"$f":"Timing!R6","v":"2021-09-30"},{"$f":"Timing!S6","v":"2021-12-31"},{"$f":"Timing!T6","v":"2022-03-31"},{"$f":"Timing!U6","v":"2022-06-30"},{"$f":"Timing!V6","v":"2022-09-30"},{"$f":"Timing!W6","v":"2022-12-31"},{"$f":"Timing!X6","v":"2023-03-31"},{"$f":"Timing!Y6","v":"2023-06-30"},{"$f":"Timing!Z6","v":"2023-09-30"},{"$f":"Timing!AA6","v":"2023-12-31"},{"$f":"Timing!AB6","v":"2024-03-31"},{"$f":"Timing!AC6","v":"2024-06-30"},{"$f":"Timing!AD6","v":"2024-09-30"},{"$f":"Timing!AE6","v":"2024-12-31"},{"$f":"Timing!AF6","v":"2025-03-31"},{"$f":"Timing!AG6","v":"2025-06-30"},{"$f":"Timing!AH6","v":"2025-09-30"},{"$f":"Timing!AI6","v":"2025-12-31"},{"$f":"Timing!AJ6","v":"2026-03-31"},{"$f":"Timing!AK6","v":"2026-06-30"},{"$f":"Timing!AL6","v":"2026-09-30"},{"$f":"Timing!AM6","v":"2026-12-31"},{"$f":"Timing!AN6","v":"2027-03-31"},{"$f":"Timing!AO6","v":"2027-06-30"},{"$f":"Timing!AP6","v":"2027-09-30"},{"$f":"Timing!AQ6","v":"2027-12-31"},{"$f":"Timing!AR6","v":"2028-03-31"},{"$f":"Timing!AS6","v":"2028-06-30"},{"$f":"Timing!AT6","v":"2028-09-30"},{"$f":"Timing!AU6","v":"2028-12-31"},{"$f":"Timing!AV6","v":"2029-03-31"},{"$f":"Timing!AW6","v":"2029-06-30"},{"$f":"Timing!AX6","v":"2029-09-30"},{"$f":"Timing!AY6","v":"2029-12-31"},{"$f":"Timing!AZ6","v":"2030-03-31"},{"$f":"Timing!BA6","v":"2030-06-30"},{"$f":"Timing!BB6","v":"2030-09-30"},{"$f":"Timing!BC6","v":"2030-12-31"},{"$f":"Timing!BD6","v":"2031-03-31"},{"$f":"Timing!BE6","v":"2031-06-30"},{"$f":"Timing!BF6","v":"2031-09-30"},{"$f":"Timing!BG6","v":"2031-12-31"},{"$f":"Timing!BH6","v":"2032-03-31"},{"$f":"Timing!BI6","v":"2032-06-30"},{"$f":"Timing!BJ6","v":"2032-09-30"},{"$f":"Timing!BK6","v":"2032-12-31"},{"$f":"Timing!BL6","v":"2033-03-31"},{"$f":"Timing!BM6","v":"2033-06-30"},{"$f":"Timing!BN6","v":"2033-09-30"},{"$f":"Timing!BO6","v":"2033-12-31"},{"$f":"Timing!BP6","v":"2034-03-31"},{"$f":"Timing!BQ6","v":"2034-06-30"},{"$f":"Timing!BR6","v":"2034-09-30"},{"$f":"Timing!BS6","v":"2034-12-31"},{"$f":"Timing!BT6","v":"2035-03-31"},{"$f":"Timing!BU6","v":"2035-06-30"},{"$f":"Timing!BV6","v":"2035-09-30"},{"$f":"Timing!BW6","v":"2035-12-31"},{"$f":"Timing!BX6","v":"2036-03-31"},{"$f":"Timing!BY6","v":"2036-06-30"},{"$f":"Timing!BZ6","v":"2036-09-30"},{"$f":"Timing!CA6","v":"2036-12-31"},{"$f":"Timing!CB6","v":"2037-03-31"},{"$f":"Timing!CC6","v":"2037-06-30"},{"$f":"Timing!CD6","v":"2037-09-30"},{"$f":"Timing!CE6","v":"2037-12-31"},{"$f":"Timing!CF6","v":"2038-03-31"},{"$f":"Timing!CG6","v":"2038-06-30"},{"$f":"Timing!CH6","v":"2038-09-30"},{"$f":"Timing!CI6","v":"2038-12-31"},{"$f":"Timing!CJ6","v":"2039-03-31"},{"$f":"Timing!CK6","v":"2039-06-30"},{"$f":"Timing!CL6","v":"2039-09-30"},{"$f":"Timing!CM6","v":"2039-12-31"},{"$f":"Timing!CN6","v":"2040-03-31"},{"$f":"Timing!CO6","v":"2040-06-30"},{"$f":"Timing!CP6","v":"2040-09-30"},{"$f":"Timing!CQ6","v":"2040-12-31"},{"$f":"Timing!CR6","v":"2041-03-31"},{"$f":"Timing!CS6","v":"2041-06-30"},{"$f":"Timing!CT6","v":"2041-09-30"},{"$f":"Timing!CU6","v":"2041-12-31"},{"$f":"Timing!CV6","v":"2042-03-31"},{"$f":"Timing!CW6","v":"2042-06-30"},{"$f":"Timing!CX6","v":"2042-09-30"},{"$f":"Timing!CY6","v":"2042-12-31"},{"$f":"Timing!CZ6","v":"2043-03-31"},{"$f":"Timing!DA6","v":"2043-06-30"},{"$f":"Timing!DB6","v":"2043-09-30"},{"$f":"Timing!DC6","v":"2043-12-31"},{"$f":"Timing!DD6","v":"2044-03-31"},{"$f":"Timing!DE6","v":"2044-06-30"},{"$f":"Timing!DF6","v":"2044-09-30"},{"$f":"Timing!DG6","v":"2044-12-31"},{"$f":"Timing!DH6","v":"2045-03-31"},{"$f":"Timing!DI6","v":"2045-06-30"},{"$f":"Timing!DJ6","v":"2045-09-30"},{"$f":"Timing!DK6","v":"2045-12-31"},{"$f":"Timing!DL6","v":"2046-03-31"},{"$f":"Timing!DM6","v":"2046-06-30"},{"$f":"Timing!DN6","v":"2046-09-30"},{"$f":"Timing!DO6","v":"2046-12-31"},{"$f":"Timing!DP6","v":"2047-03-31"},{"$f":"Timing!DQ6","v":"2047-06-30"},{"$f":"Timing!DR6","v":"2047-09-30"},{"$f":"Timing!DS6","v":"2047-12-31"},{"$f":"Timing!DT6","v":"2048-03-31"},{"$f":"Timing!DU6","v":"2048-06-30"},{"$f":"Timing!DV6","v":"2048-09-30"},{"$f":"Timing!DW6","v":"2048-12-31"},{"$f":"Timing!DX6","v":"2049-03-31"},{"$f":"Timing!DY6","v":"2049-06-30"},{"$f":"Timing!DZ6","v":"2049-09-30"},{"$f":"Timing!EA6","v":"2049-12-31"},{"$f":"Timing!EB6","v":"2050-03-31"},{"$f":"Timing!EC6","v":"2050-06-30"},{"$f":"Timing!ED6","v":"2050-09-30"},{"$f":"Timing!EE6","v":"2050-12-31"},{"$f":"Timing!EF6","v":"2051-03-31"},{"$f":"Timing!EG6","v":"2051-06-30"},{"$f":"Timing!EH6","v":"2051-09-30"},{"$f":"Timing!EI6","v":"2051-12-31"},{"$f":"Timing!EJ6","v":"2052-03-31"},{"$f":"Timing!EK6","v":"2052-06-30"},{"$f":"Timing!EL6","v":"2052-09-30"},{"$f":"Timing!EM6","v":"2052-12-31"},{"$f":"Timing!EN6","v":"2053-03-31"},{"$f":"Timing!EO6","v":"2053-06-30"},{"$f":"Timing!EP6","v":"2053-09-30"},{"$f":"Timing!EQ6","v":"2053-12-31"},{"$f":"Timing!ER6","v":"2054-03-31"},{"$f":"Timing!ES6","v":"2054-06-30"},{"$f":"Timing!ET6","v":"2054-09-30"},{"$f":"Timing!EU6","v":"2054-12-31"},{"$f":"Timing!EV6","v":"2055-03-31"},{"$f":"Timing!EW6","v":"2055-06-30"},{"$f":"Timing!EX6","v":"2055-09-30"},{"$f":"Timing!EY6","v":"2055-12-31"},{"$f":"Timing!EZ6","v":"2056-03-31"},{"$f":"Timing!FA6","v":"2056-06-30"},{"$f":"Timing!FB6","v":"2056-09-30"},{"$f":"Timing!FC6","v":"2056-12-31"},{"$f":"Timing!FD6","v":"2057-03-31"},{"$f":"Timing!FE6","v":"2057-06-30"},{"$f":"Timing!FF6","v":"2057-09-30"},{"$f":"Timing!FG6","v":"2057-12-31"},{"$f":"Timing!FH6","v":"2058-03-31"},{"$f":"Timing!FI6","v":"2058-06-30"},{"$f":"Timing!FJ6","v":"2058-09-30"},{"$f":"Timing!FK6","v":"2058-12-31"},{"$f":"Timing!FL6","v":"2059-03-31"},{"$f":"Timing!FM6","v":"2059-06-30"},{"$f":"Timing!FN6","v":"2059-09-30"},{"$f":"Timing!FO6","v":"2059-12-31"},{"$f":"Timing!FP6","v":"2060-03-31"},{"$f":"Timing!FQ6","v":"2060-06-30"},{"$f":"Timing!FR6","v":"2060-09-30"},{"$f":"Timing!FS6","v":"2060-12-31"},{"$f":"Timing!FT6","v":"2061-03-31"},{"$f":"Timing!FU6","v":"2061-06-30"},{"$f":"Timing!FV6","v":"2061-09-30"},{"$f":"Timing!FW6","v":"2061-12-31"},{"$f":"Timing!FX6","v":"2062-03-31"},{"$f":"Timing!FY6","v":"2062-06-30"},{"$f":"Timing!FZ6","v":"2062-09-30"},{"$f":"Timing!GA6","v":"2062-12-31"},{"$f":"Timing!GB6","v":"2063-03-31"},{"$f":"Timing!GC6","v":"2063-06-30"},{"$f":"Timing!GD6","v":"2063-09-30"},{"$f":"Timing!GE6","v":"2063-12-31"},{"$f":"Timing!GF6","v":"2064-03-31"},{"$f":"Timing!GG6","v":"2064-06-30"},{"$f":"Timing!GH6","v":"2064-09-30"},{"$f":"Timing!GI6","v":"2064-12-31"},{"$f":"Timing!GJ6","v":"2065-03-31"},{"$f":"Timing!GK6","v":"2065-06-30"},{"$f":"Timing!GL6","v":"2065-09-30"},{"$f":"Timing!GM6","v":"2065-12-31"},{"$f":"Timing!GN6","v":"2066-03-31"},{"$f":"Timing!GO6","v":"2066-06-30"},{"$f":"Timing!GP6","v":"2066-09-30"},{"$f":"Timing!GQ6","v":"2066-12-31"},{"$f":"Timing!GR6","v":"2067-03-31"},{"$f":"Timing!GS6","v":"2067-06-30"},{"$f":"Timing!GT6","v":"2067-09-30"},{"$f":"Timing!GU6","v":"2067-12-31"},{"$f":"Timing!GV6","v":"2068-03-31"},{"$f":"Timing!GW6","v":"2068-06-30"},{"$f":"Timing!GX6","v":"2068-09-30"},{"$f":"Timing!GY6","v":"2068-12-31"},{"$f":"Timing!GZ6","v":"2069-03-31"},{"$f":"Timing!HA6","v":"2069-06-30"},{"$f":"Timing!HB6","v":"2069-09-30"},{"$f":"Timing!HC6","v":"2069-12-31"},{"$f":"Timing!HD6","v":"2070-03-31"},{"$f":"Timing!HE6","v":"2070-06-30"},{"$f":"Timing!HF6","v":"2070-09-30"},{"$f":"Timing!HG6","v":"2070-12-31"},{"$f":"Timing!HH6","v":"2071-03-31"},{"$f":"Timing!HI6","v":"2071-06-30"},{"$f":"Timing!HJ6","v":"2071-09-30"},{"$f":"Timing!HK6","v":"2071-12-31"},{"$f":"Timing!HL6","v":"2072-03-31"},{"$f":"Timing!HM6","v":"2072-06-30"},{"$f":"Timing!HN6","v":"2072-09-30"},{"$f":"Timing!HO6","v":"2072-12-31"},{"$f":"Timing!HP6","v":"2073-03-31"},{"$f":"Timing!HQ6","v":"2073-06-30"},{"$f":"Timing!HR6","v":"2073-09-30"},{"$f":"Timing!HS6","v":"2073-12-31"},{"$f":"Timing!HT6","v":"2074-03-31"},{"$f":"Timing!HU6","v":"2074-06-30"},{"$f":"Timing!HV6","v":"2074-09-30"},{"$f":"Timing!HW6","v":"2074-12-31"},{"$f":"Timing!HX6","v":"2075-03-31"},{"$f":"Timing!HY6","v":"2075-06-30"},{"$f":"Timing!HZ6","v":"2075-09-30"},{"$f":"Timing!IA6","v":"2075-12-31"},{"$f":"Timing!IB6","v":"2076-03-31"},{"$f":"Timing!IC6","v":"2076-06-30"},{"$f":"Timing!ID6","v":"2076-09-30"},{"$f":"Timing!IE6","v":"2076-12-31"},{"$f":"Timing!IF6","v":"2077-03-31"},{"$f":"Timing!IG6","v":"2077-06-30"},{"$f":"Timing!IH6","v":"2077-09-30"},{"$f":"Timing!II6","v":"2077-12-31"},{"$f":"Timing!IJ6","v":"2078-03-31"},{"$f":"Timing!IK6","v":"2078-06-30"},{"$f":"Timing!IL6","v":"2078-09-30"},{"$f":"Timing!IM6","v":"2078-12-31"},{"$f":"Timing!IN6","v":"2079-03-31"},{"$f":"Timing!IO6","v":"2079-06-30"},{"$f":"Timing!IP6","v":"2079-09-30"},{"$f":"Timing!IQ6","v":"2079-12-31"},{"$f":"Timing!IR6","v":"2080-03-31"},{"$f":"Timing!IS6","v":"2080-06-30"},{"$f":"Timing!IT6","v":"2080-09-30"},{"$f":"Timing!IU6","v":"2080-12-31"}]
[null,null,"Model Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J7","v":1},{"$f":"Timing!K7","v":1},{"$f":"Timing!L7","v":1},{"$f":"Timing!M7","v":1},{"$f":"Timing!N7","v":1},{"$f":"Timing!O7","v":1},{"$f":"Timing!P7","v":1},{"$f":"Timing!Q7","v":1},{"$f":"Timing!R7","v":1},{"$f":"Timing!S7","v":1},{"$f":"Timing!T7","v":1},{"$f":"Timing!U7","v":1},{"$f":"Timing!V7","v":1},{"$f":"Timing!W7","v":1},{"$f":"Timing!X7","v":1},{"$f":"Timing!Y7","v":1},{"$f":"Timing!Z7","v":1},{"$f":"Timing!AA7","v":1},{"$f":"Timing!AB7","v":1},{"$f":"Timing!AC7","v":1},{"$f":"Timing!AD7","v":1},{"$f":"Timing!AE7","v":1},{"$f":"Timing!AF7","v":1},{"$f":"Timing!AG7","v":1},{"$f":"Timing!AH7","v":1},{"$f":"Timing!AI7","v":1},{"$f":"Timing!AJ7","v":1},{"$f":"Timing!AK7","v":1},{"$f":"Timing!AL7","v":1},{"$f":"Timing!AM7","v":1},{"$f":"Timing!AN7","v":1},{"$f":"Timing!AO7","v":1},{"$f":"Timing!AP7","v":1},{"$f":"Timing!AQ7","v":1},{"$f":"Timing!AR7","v":1},{"$f":"Timing!AS7","v":1},{"$f":"Timing!AT7","v":1},{"$f":"Timing!AU7","v":1},{"$f":"Timing!AV7","v":1},{"$f":"Timing!AW7","v":1},{"$f":"Timing!AX7","v":1},{"$f":"Timing!AY7","v":1},{"$f":"Timing!AZ7","v":1},{"$f":"Timing!BA7","v":1},{"$f":"Timing!BB7","v":1},{"$f":"Timing!BC7","v":1},{"$f":"Timing!BD7","v":1},{"$f":"Timing!BE7","v":1},{"$f":"Timing!BF7","v":1},{"$f":"Timing!BG7","v":1},{"$f":"Timing!BH7","v":1},{"$f":"Timing!BI7","v":1},{"$f":"Timing!BJ7","v":1},{"$f":"Timing!BK7","v":1},{"$f":"Timing!BL7","v":1},{"$f":"Timing!BM7","v":1},{"$f":"Timing!BN7","v":1},{"$f":"Timing!BO7","v":1},{"$f":"Timing!BP7","v":1},{"$f":"Timing!BQ7","v":1},{"$f":"Timing!BR7","v":1},{"$f":"Timing!BS7","v":1},{"$f":"Timing!BT7","v":1},{"$f":"Timing!BU7","v":1},{"$f":"Timing!BV7","v":1},{"$f":"Timing!BW7","v":1},{"$f":"Timing!BX7","v":1},{"$f":"Timing!BY7","v":1},{"$f":"Timing!BZ7","v":1},{"$f":"Timing!CA7","v":1},{"$f":"Timing!CB7","v":1},{"$f":"Timing!CC7","v":1},{"$f":"Timing!CD7","v":1},{"$f":"Timing!CE7","v":1},{"$f":"Timing!CF7","v":1},{"$f":"Timing!CG7","v":1},{"$f":"Timing!CH7","v":1},{"$f":"Timing!CI7","v":1},{"$f":"Timing!CJ7","v":1},{"$f":"Timing!CK7","v":1},{"$f":"Timing!CL7","v":1},{"$f":"Timing!CM7","v":1},{"$f":"Timing!CN7","v":1},{"$f":"Timing!CO7","v":1},{"$f":"Timing!CP7","v":1},{"$f":"Timing!CQ7","v":1},{"$f":"Timing!CR7","v":1},{"$f":"Timing!CS7","v":1},{"$f":"Timing!CT7","v":1},{"$f":"Timing!CU7","v":1},{"$f":"Timing!CV7","v":1},{"$f":"Timing!CW7","v":1},{"$f":"Timing!CX7","v":1},{"$f":"Timing!CY7","v":1},{"$f":"Timing!CZ7","v":1},{"$f":"Timing!DA7","v":1},{"$f":"Timing!DB7","v":1},{"$f":"Timing!DC7","v":1},{"$f":"Timing!DD7","v":1},{"$f":"Timing!DE7","v":1},{"$f":"Timing!DF7","v":1},{"$f":"Timing!DG7","v":1},{"$f":"Timing!DH7","v":1},{"$f":"Timing!DI7","v":1},{"$f":"Timing!DJ7","v":1},{"$f":"Timing!DK7","v":1},{"$f":"Timing!DL7","v":1},{"$f":"Timing!DM7","v":1},{"$f":"Timing!DN7","v":1},{"$f":"Timing!DO7","v":1},{"$f":"Timing!DP7","v":1},{"$f":"Timing!DQ7","v":1},{"$f":"Timing!DR7","v":1},{"$f":"Timing!DS7","v":1},{"$f":"Timing!DT7","v":1},{"$f":"Timing!DU7","v":1},{"$f":"Timing!DV7","v":1},{"$f":"Timing!DW7","v":1},{"$f":"Timing!DX7","v":1},{"$f":"Timing!DY7","v":1},{"$f":"Timing!DZ7","v":1},{"$f":"Timing!EA7","v":1},{"$f":"Timing!EB7","v":1},{"$f":"Timing!EC7","v":1},{"$f":"Timing!ED7","v":1},{"$f":"Timing!EE7","v":1},{"$f":"Timing!EF7","v":1},{"$f":"Timing!EG7","v":1},{"$f":"Timing!EH7","v":1},{"$f":"Timing!EI7","v":1},{"$f":"Timing!EJ7","v":1},{"$f":"Timing!EK7","v":1},{"$f":"Timing!EL7","v":1},{"$f":"Timing!EM7","v":1},{"$f":"Timing!EN7","v":1},{"$f":"Timing!EO7","v":1},{"$f":"Timing!EP7","v":1},{"$f":"Timing!EQ7","v":1},{"$f":"Timing!ER7","v":1},{"$f":"Timing!ES7","v":1},{"$f":"Timing!ET7","v":1},{"$f":"Timing!EU7","v":1},{"$f":"Timing!EV7","v":1},{"$f":"Timing!EW7","v":1},{"$f":"Timing!EX7","v":1},{"$f":"Timing!EY7","v":1},{"$f":"Timing!EZ7","v":1},{"$f":"Timing!FA7","v":1},{"$f":"Timing!FB7","v":1},{"$f":"Timing!FC7","v":1},{"$f":"Timing!FD7","v":1},{"$f":"Timing!FE7","v":1},{"$f":"Timing!FF7","v":1},{"$f":"Timing!FG7","v":1},{"$f":"Timing!FH7","v":1},{"$f":"Timing!FI7","v":1},{"$f":"Timing!FJ7","v":1},{"$f":"Timing!FK7","v":1},{"$f":"Timing!FL7","v":1},{"$f":"Timing!FM7","v":1},{"$f":"Timing!FN7","v":1},{"$f":"Timing!FO7","v":1},{"$f":"Timing!FP7","v":1},{"$f":"Timing!FQ7","v":1},{"$f":"Timing!FR7","v":1},{"$f":"Timing!FS7","v":1},{"$f":"Timing!FT7","v":1},{"$f":"Timing!FU7","v":1},{"$f":"Timing!FV7","v":1},{"$f":"Timing!FW7","v":1},{"$f":"Timing!FX7","v":1},{"$f":"Timing!FY7","v":1},{"$f":"Timing!FZ7","v":1},{"$f":"Timing!GA7","v":1},{"$f":"Timing!GB7","v":1},{"$f":"Timing!GC7","v":1},{"$f":"Timing!GD7","v":1},{"$f":"Timing!GE7","v":1},{"$f":"Timing!GF7","v":1},{"$f":"Timing!GG7","v":1},{"$f":"Timing!GH7","v":1},{"$f":"Timing!GI7","v":1},{"$f":"Timing!GJ7","v":1},{"$f":"Timing!GK7","v":1},{"$f":"Timing!GL7","v":1},{"$f":"Timing!GM7","v":1},{"$f":"Timing!GN7","v":1},{"$f":"Timing!GO7","v":1},{"$f":"Timing!GP7","v":1},{"$f":"Timing!GQ7","v":1},{"$f":"Timing!GR7","v":1},{"$f":"Timing!GS7","v":1},{"$f":"Timing!GT7","v":1},{"$f":"Timing!GU7","v":1},{"$f":"Timing!GV7","v":1},{"$f":"Timing!GW7","v":1},{"$f":"Timing!GX7","v":1},{"$f":"Timing!GY7","v":1},{"$f":"Timing!GZ7","v":1},{"$f":"Timing!HA7","v":1},{"$f":"Timing!HB7","v":1},{"$f":"Timing!HC7","v":1},{"$f":"Timing!HD7","v":1},{"$f":"Timing!HE7","v":1},{"$f":"Timing!HF7","v":1},{"$f":"Timing!HG7","v":1},{"$f":"Timing!HH7","v":1},{"$f":"Timing!HI7","v":1},{"$f":"Timing!HJ7","v":1},{"$f":"Timing!HK7","v":1},{"$f":"Timing!HL7","v":1},{"$f":"Timing!HM7","v":1},{"$f":"Timing!HN7","v":1},{"$f":"Timing!HO7","v":1},{"$f":"Timing!HP7","v":0},{"$f":"Timing!HQ7","v":0},{"$f":"Timing!HR7","v":0},{"$f":"Timing!HS7","v":0},{"$f":"Timing!HT7","v":0},{"$f":"Timing!HU7","v":0},{"$f":"Timing!HV7","v":0},{"$f":"Timing!HW7","v":0},{"$f":"Timing!HX7","v":0},{"$f":"Timing!HY7","v":0},{"$f":"Timing!HZ7","v":0},{"$f":"Timing!IA7","v":0},{"$f":"Timing!IB7","v":0},{"$f":"Timing!IC7","v":0},{"$f":"Timing!ID7","v":0},{"$f":"Timing!IE7","v":0},{"$f":"Timing!IF7","v":0},{"$f":"Timing!IG7","v":0},{"$f":"Timing!IH7","v":0},{"$f":"Timing!II7","v":0},{"$f":"Timing!IJ7","v":0},{"$f":"Timing!IK7","v":0},{"$f":"Timing!IL7","v":0},{"$f":"Timing!IM7","v":0},{"$f":"Timing!IN7","v":0},{"$f":"Timing!IO7","v":0},{"$f":"Timing!IP7","v":0},{"$f":"Timing!IQ7","v":0},{"$f":"Timing!IR7","v":0},{"$f":"Timing!IS7","v":0},{"$f":"Timing!IT7","v":0},{"$f":"Timing!IU7","v":0}]
[null,null,"Construction Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J8","v":0},{"$f":"Timing!K8","v":0},{"$f":"Timing!L8","v":0},{"$f":"Timing!M8","v":0},{"$f":"Timing!N8","v":0},{"$f":"Timing!O8","v":0},{"$f":"Timing!P8","v":0},{"$f":"Timing!Q8","v":0},{"$f":"Timing!R8","v":1},{"$f":"Timing!S8","v":1},{"$f":"Timing!T8","v":1},{"$f":"Timing!U8","v":1},{"$f":"Timing!V8","v":1},{"$f":"Timing!W8","v":1},{"$f":"Timing!X8","v":0},{"$f":"Timing!Y8","v":0},{"$f":"Timing!Z8","v":0},{"$f":"Timing!AA8","v":0},{"$f":"Timing!AB8","v":0},{"$f":"Timing!AC8","v":0},{"$f":"Timing!AD8","v":0},{"$f":"Timing!AE8","v":0},{"$f":"Timing!AF8","v":0},{"$f":"Timing!AG8","v":0},{"$f":"Timing!AH8","v":0},{"$f":"Timing!AI8","v":0},{"$f":"Timing!AJ8","v":0},{"$f":"Timing!AK8","v":0},{"$f":"Timing!AL8","v":0},{"$f":"Timing!AM8","v":0},{"$f":"Timing!AN8","v":0},{"$f":"Timing!AO8","v":0},{"$f":"Timing!AP8","v":0},{"$f":"Timing!AQ8","v":0},{"$f":"Timing!AR8","v":0},{"$f":"Timing!AS8","v":0},{"$f":"Timing!AT8","v":0},{"$f":"Timing!AU8","v":0},{"$f":"Timing!AV8","v":0},{"$f":"Timing!AW8","v":0},{"$f":"Timing!AX8","v":0},{"$f":"Timing!AY8","v":0},{"$f":"Timing!AZ8","v":0},{"$f":"Timing!BA8","v":0},{"$f":"Timing!BB8","v":0},{"$f":"Timing!BC8","v":0},{"$f":"Timing!BD8","v":0},{"$f":"Timing!BE8","v":0},{"$f":"Timing!BF8","v":0},{"$f":"Timing!BG8","v":0},{"$f":"Timing!BH8","v":0},{"$f":"Timing!BI8","v":0},{"$f":"Timing!BJ8","v":0},{"$f":"Timing!BK8","v":0},{"$f":"Timing!BL8","v":0},{"$f":"Timing!BM8","v":0},{"$f":"Timing!BN8","v":0},{"$f":"Timing!BO8","v":0},{"$f":"Timing!BP8","v":0},{"$f":"Timing!BQ8","v":0},{"$f":"Timing!BR8","v":0},{"$f":"Timing!BS8","v":0},{"$f":"Timing!BT8","v":0},{"$f":"Timing!BU8","v":0},{"$f":"Timing!BV8","v":0},{"$f":"Timing!BW8","v":0},{"$f":"Timing!BX8","v":0},{"$f":"Timing!BY8","v":0},{"$f":"Timing!BZ8","v":0},{"$f":"Timing!CA8","v":0},{"$f":"Timing!CB8","v":0},{"$f":"Timing!CC8","v":0},{"$f":"Timing!CD8","v":0},{"$f":"Timing!CE8","v":0},{"$f":"Timing!CF8","v":0},{"$f":"Timing!CG8","v":0},{"$f":"Timing!CH8","v":0},{"$f":"Timing!CI8","v":0},{"$f":"Timing!CJ8","v":0},{"$f":"Timing!CK8","v":0},{"$f":"Timing!CL8","v":0},{"$f":"Timing!CM8","v":0},{"$f":"Timing!CN8","v":0},{"$f":"Timing!CO8","v":0},{"$f":"Timing!CP8","v":0},{"$f":"Timing!CQ8","v":0},{"$f":"Timing!CR8","v":0},{"$f":"Timing!CS8","v":0},{"$f":"Timing!CT8","v":0},{"$f":"Timing!CU8","v":0},{"$f":"Timing!CV8","v":0},{"$f":"Timing!CW8","v":0},{"$f":"Timing!CX8","v":0},{"$f":"Timing!CY8","v":0},{"$f":"Timing!CZ8","v":0},{"$f":"Timing!DA8","v":0},{"$f":"Timing!DB8","v":0},{"$f":"Timing!DC8","v":0},{"$f":"Timing!DD8","v":0},{"$f":"Timing!DE8","v":0},{"$f":"Timing!DF8","v":0},{"$f":"Timing!DG8","v":0},{"$f":"Timing!DH8","v":0},{"$f":"Timing!DI8","v":0},{"$f":"Timing!DJ8","v":0},{"$f":"Timing!DK8","v":0},{"$f":"Timing!DL8","v":0},{"$f":"Timing!DM8","v":0},{"$f":"Timing!DN8","v":0},{"$f":"Timing!DO8","v":0},{"$f":"Timing!DP8","v":0},{"$f":"Timing!DQ8","v":0},{"$f":"Timing!DR8","v":0},{"$f":"Timing!DS8","v":0},{"$f":"Timing!DT8","v":0},{"$f":"Timing!DU8","v":0},{"$f":"Timing!DV8","v":0},{"$f":"Timing!DW8","v":0},{"$f":"Timing!DX8","v":0},{"$f":"Timing!DY8","v":0},{"$f":"Timing!DZ8","v":0},{"$f":"Timing!EA8","v":0},{"$f":"Timing!EB8","v":0},{"$f":"Timing!EC8","v":0},{"$f":"Timing!ED8","v":0},{"$f":"Timing!EE8","v":0},{"$f":"Timing!EF8","v":0},{"$f":"Timing!EG8","v":0},{"$f":"Timing!EH8","v":0},{"$f":"Timing!EI8","v":0},{"$f":"Timing!EJ8","v":0},{"$f":"Timing!EK8","v":0},{"$f":"Timing!EL8","v":0},{"$f":"Timing!EM8","v":0},{"$f":"Timing!EN8","v":0},{"$f":"Timing!EO8","v":0},{"$f":"Timing!EP8","v":0},{"$f":"Timing!EQ8","v":0},{"$f":"Timing!ER8","v":0},{"$f":"Timing!ES8","v":0},{"$f":"Timing!ET8","v":0},{"$f":"Timing!EU8","v":0},{"$f":"Timing!EV8","v":0},{"$f":"Timing!EW8","v":0},{"$f":"Timing!EX8","v":0},{"$f":"Timing!EY8","v":0},{"$f":"Timing!EZ8","v":0},{"$f":"Timing!FA8","v":0},{"$f":"Timing!FB8","v":0},{"$f":"Timing!FC8","v":0},{"$f":"Timing!FD8","v":0},{"$f":"Timing!FE8","v":0},{"$f":"Timing!FF8","v":0},{"$f":"Timing!FG8","v":0},{"$f":"Timing!FH8","v":0},{"$f":"Timing!FI8","v":0},{"$f":"Timing!FJ8","v":0},{"$f":"Timing!FK8","v":0},{"$f":"Timing!FL8","v":0},{"$f":"Timing!FM8","v":0},{"$f":"Timing!FN8","v":0},{"$f":"Timing!FO8","v":0},{"$f":"Timing!FP8","v":0},{"$f":"Timing!FQ8","v":0},{"$f":"Timing!FR8","v":0},{"$f":"Timing!FS8","v":0},{"$f":"Timing!FT8","v":0},{"$f":"Timing!FU8","v":0},{"$f":"Timing!FV8","v":0},{"$f":"Timing!FW8","v":0},{"$f":"Timing!FX8","v":0},{"$f":"Timing!FY8","v":0},{"$f":"Timing!FZ8","v":0},{"$f":"Timing!GA8","v":0},{"$f":"Timing!GB8","v":0},{"$f":"Timing!GC8","v":0},{"$f":"Timing!GD8","v":0},{"$f":"Timing!GE8","v":0},{"$f":"Timing!GF8","v":0},{"$f":"Timing!GG8","v":0},{"$f":"Timing!GH8","v":0},{"$f":"Timing!GI8","v":0},{"$f":"Timing!GJ8","v":0},{"$f":"Timing!GK8","v":0},{"$f":"Timing!GL8","v":0},{"$f":"Timing!GM8","v":0},{"$f":"Timing!GN8","v":0},{"$f":"Timing!GO8","v":0},{"$f":"Timing!GP8","v":0},{"$f":"Timing!GQ8","v":0},{"$f":"Timing!GR8","v":0},{"$f":"Timing!GS8","v":0},{"$f":"Timing!GT8","v":0},{"$f":"Timing!GU8","v":0},{"$f":"Timing!GV8","v":0},{"$f":"Timing!GW8","v":0},{"$f":"Timing!GX8","v":0},{"$f":"Timing!GY8","v":0},{"$f":"Timing!GZ8","v":0},{"$f":"Timing!HA8","v":0},{"$f":"Timing!HB8","v":0},{"$f":"Timing!HC8","v":0},{"$f":"Timing!HD8","v":0},{"$f":"Timing!HE8","v":0},{"$f":"Timing!HF8","v":0},{"$f":"Timing!HG8","v":0},{"$f":"Timing!HH8","v":0},{"$f":"Timing!HI8","v":0},{"$f":"Timing!HJ8","v":0},{"$f":"Timing!HK8","v":0},{"$f":"Timing!HL8","v":0},{"$f":"Timing!HM8","v":0},{"$f":"Timing!HN8","v":0},{"$f":"Timing!HO8","v":0},{"$f":"Timing!HP8","v":0},{"$f":"Timing!HQ8","v":0},{"$f":"Timing!HR8","v":0},{"$f":"Timing!HS8","v":0},{"$f":"Timing!HT8","v":0},{"$f":"Timing!HU8","v":0},{"$f":"Timing!HV8","v":0},{"$f":"Timing!HW8","v":0},{"$f":"Timing!HX8","v":0},{"$f":"Timing!HY8","v":0},{"$f":"Timing!HZ8","v":0},{"$f":"Timing!IA8","v":0},{"$f":"Timing!IB8","v":0},{"$f":"Timing!IC8","v":0},{"$f":"Timing!ID8","v":0},{"$f":"Timing!IE8","v":0},{"$f":"Timing!IF8","v":0},{"$f":"Timing!IG8","v":0},{"$f":"Timing!IH8","v":0},{"$f":"Timing!II8","v":0},{"$f":"Timing!IJ8","v":0},{"$f":"Timing!IK8","v":0},{"$f":"Timing!IL8","v":0},{"$f":"Timing!IM8","v":0},{"$f":"Timing!IN8","v":0},{"$f":"Timing!IO8","v":0},{"$f":"Timing!IP8","v":0},{"$f":"Timing!IQ8","v":0},{"$f":"Timing!IR8","v":0},{"$f":"Timing!IS8","v":0},{"$f":"Timing!IT8","v":0},{"$f":"Timing!IU8","v":0}]
[null,null,"Operations Flag","[1,0]",null,null,null,null,null,{"$f":"Timing!J9","v":0},{"$f":"Timing!K9","v":0},{"$f":"Timing!L9","v":0},{"$f":"Timing!M9","v":0},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":1},{"$f":"Timing!Y9","v":1},{"$f":"Timing!Z9","v":1},{"$f":"Timing!AA9","v":1},{"$f":"Timing!AB9","v":1},{"$f":"Timing!AC9","v":1},{"$f":"Timing!AD9","v":1},{"$f":"Timing!AE9","v":1},{"$f":"Timing!AF9","v":1},{"$f":"Timing!AG9","v":1},{"$f":"Timing!AH9","v":1},{"$f":"Timing!AI9","v":1},{"$f":"Timing!AJ9","v":1},{"$f":"Timing!AK9","v":1},{"$f":"Timing!AL9","v":1},{"$f":"Timing!AM9","v":1},{"$f":"Timing!AN9","v":1},{"$f":"Timing!AO9","v":1},{"$f":"Timing!AP9","v":1},{"$f":"Timing!AQ9","v":1},{"$f":"Timing!AR9","v":1},{"$f":"Timing!AS9","v":1},{"$f":"Timing!AT9","v":1},{"$f":"Timing!AU9","v":1},{"$f":"Timing!AV9","v":1},{"$f":"Timing!AW9","v":1},{"$f":"Timing!AX9","v":1},{"$f":"Timing!AY9","v":1},{"$f":"Timing!AZ9","v":1},{"$f":"Timing!BA9","v":1},{"$f":"Timing!BB9","v":1},{"$f":"Timing!BC9","v":1},{"$f":"Timing!BD9","v":1},{"$f":"Timing!BE9","v":1},{"$f":"Timing!BF9","v":1},{"$f":"Timing!BG9","v":1},{"$f":"Timing!BH9","v":1},{"$f":"Timing!BI9","v":1},{"$f":"Timing!BJ9","v":1},{"$f":"Timing!BK9","v":1},{"$f":"Timing!BL9","v":1},{"$f":"Timing!BM9","v":1},{"$f":"Timing!BN9","v":1},{"$f":"Timing!BO9","v":1},{"$f":"Timing!BP9","v":1},{"$f":"Timing!BQ9","v":1},{"$f":"Timing!BR9","v":1},{"$f":"Timing!BS9","v":1},{"$f":"Timing!BT9","v":1},{"$f":"Timing!BU9","v":1},{"$f":"Timing!BV9","v":1},{"$f":"Timing!BW9","v":1},{"$f":"Timing!BX9","v":1},{"$f":"Timing!BY9","v":1},{"$f":"Timing!BZ9","v":1},{"$f":"Timing!CA9","v":1},{"$f":"Timing!CB9","v":1},{"$f":"Timing!CC9","v":1},{"$f":"Timing!CD9","v":1},{"$f":"Timing!CE9","v":1},{"$f":"Timing!CF9","v":1},{"$f":"Timing!CG9","v":1},{"$f":"Timing!CH9","v":1},{"$f":"Timing!CI9","v":1},{"$f":"Timing!CJ9","v":1},{"$f":"Timing!CK9","v":1},{"$f":"Timing!CL9","v":1},{"$f":"Timing!CM9","v":1},{"$f":"Timing!CN9","v":1},{"$f":"Timing!CO9","v":1},{"$f":"Timing!CP9","v":1},{"$f":"Timing!CQ9","v":1},{"$f":"Timing!CR9","v":1},{"$f":"Timing!CS9","v":1},{"$f":"Timing!CT9","v":1},{"$f":"Timing!CU9","v":1},{"$f":"Timing!CV9","v":1},{"$f":"Timing!CW9","v":1},{"$f":"Timing!CX9","v":1},{"$f":"Timing!CY9","v":1},{"$f":"Timing!CZ9","v":1},{"$f":"Timing!DA9","v":1},{"$f":"Timing!DB9","v":1},{"$f":"Timing!DC9","v":1},{"$f":"Timing!DD9","v":1},{"$f":"Timing!DE9","v":1},{"$f":"Timing!DF9","v":1},{"$f":"Timing!DG9","v":1},{"$f":"Timing!DH9","v":1},{"$f":"Timing!DI9","v":1},{"$f":"Timing!DJ9","v":1},{"$f":"Timing!DK9","v":1},{"$f":"Timing!DL9","v":1},{"$f":"Timing!DM9","v":1},{"$f":"Timing!DN9","v":1},{"$f":"Timing!DO9","v":1},{"$f":"Timing!DP9","v":1},{"$f":"Timing!DQ9","v":1},{"$f":"Timing!DR9","v":1},{"$f":"Timing!DS9","v":1},{"$f":"Timing!DT9","v":1},{"$f":"Timing!DU9","v":1},{"$f":"Timing!DV9","v":1},{"$f":"Timing!DW9","v":1},{"$f":"Timing!DX9","v":1},{"$f":"Timing!DY9","v":1},{"$f":"Timing!DZ9","v":1},{"$f":"Timing!EA9","v":1},{"$f":"Timing!EB9","v":1},{"$f":"Timing!EC9","v":1},{"$f":"Timing!ED9","v":1},{"$f":"Timing!EE9","v":1},{"$f":"Timing!EF9","v":1},{"$f":"Timing!EG9","v":1},{"$f":"Timing!EH9","v":1},{"$f":"Timing!EI9","v":1},{"$f":"Timing!EJ9","v":1},{"$f":"Timing!EK9","v":1},{"$f":"Timing!EL9","v":1},{"$f":"Timing!EM9","v":1},{"$f":"Timing!EN9","v":1},{"$f":"Timing!EO9","v":1},{"$f":"Timing!EP9","v":1},{"$f":"Timing!EQ9","v":1},{"$f":"Timing!ER9","v":1},{"$f":"Timing!ES9","v":1},{"$f":"Timing!ET9","v":1},{"$f":"Timing!EU9","v":1},{"$f":"Timing!EV9","v":1},{"$f":"Timing!EW9","v":1},{"$f":"Timing!EX9","v":1},{"$f":"Timing!EY9","v":1},{"$f":"Timing!EZ9","v":1},{"$f":"Timing!FA9","v":1},{"$f":"Timing!FB9","v":1},{"$f":"Timing!FC9","v":1},{"$f":"Timing!FD9","v":1},{"$f":"Timing!FE9","v":1},{"$f":"Timing!FF9","v":1},{"$f":"Timing!FG9","v":1},{"$f":"Timing!FH9","v":1},{"$f":"Timing!FI9","v":1},{"$f":"Timing!FJ9","v":1},{"$f":"Timing!FK9","v":1},{"$f":"Timing!FL9","v":1},{"$f":"Timing!FM9","v":1},{"$f":"Timing!FN9","v":1},{"$f":"Timing!FO9","v":1},{"$f":"Timing!FP9","v":1},{"$f":"Timing!FQ9","v":1},{"$f":"Timing!FR9","v":1},{"$f":"Timing!FS9","v":1},{"$f":"Timing!FT9","v":1},{"$f":"Timing!FU9","v":1},{"$f":"Timing!FV9","v":1},{"$f":"Timing!FW9","v":1},{"$f":"Timing!FX9","v":1},{"$f":"Timing!FY9","v":1},{"$f":"Timing!FZ9","v":1},{"$f":"Timing!GA9","v":1},{"$f":"Timing!GB9","v":1},{"$f":"Timing!GC9","v":1},{"$f":"Timing!GD9","v":1},{"$f":"Timing!GE9","v":1},{"$f":"Timing!GF9","v":1},{"$f":"Timing!GG9","v":1},{"$f":"Timing!GH9","v":1},{"$f":"Timing!GI9","v":1},{"$f":"Timing!GJ9","v":1},{"$f":"Timing!GK9","v":1},{"$f":"Timing!GL9","v":1},{"$f":"Timing!GM9","v":1},{"$f":"Timing!GN9","v":1},{"$f":"Timing!GO9","v":1},{"$f":"Timing!GP9","v":1},{"$f":"Timing!GQ9","v":1},{"$f":"Timing!GR9","v":1},{"$f":"Timing!GS9","v":1},{"$f":"Timing!GT9","v":1},{"$f":"Timing!GU9","v":1},{"$f":"Timing!GV9","v":1},{"$f":"Timing!GW9","v":1},{"$f":"Timing!GX9","v":1},{"$f":"Timing!GY9","v":1},{"$f":"Timing!GZ9","v":1},{"$f":"Timing!HA9","v":1},{"$f":"Timing!HB9","v":1},{"$f":"Timing!HC9","v":1},{"$f":"Timing!HD9","v":1},{"$f":"Timing!HE9","v":1},{"$f":"Timing!HF9","v":1},{"$f":"Timing!HG9","v":1},{"$f":"Timing!HH9","v":1},{"$f":"Timing!HI9","v":1},{"$f":"Timing!HJ9","v":1},{"$f":"Timing!HK9","v":1},{"$f":"Timing!HL9","v":1},{"$f":"Timing!HM9","v":1},{"$f":"Timing!HN9","v":1},{"$f":"Timing!HO9","v":1},{"$f":"Timing!HP9","v":0},{"$f":"Timing!HQ9","v":0},{"$f":"Timing!HR9","v":0},{"$f":"Timing!HS9","v":0},{"$f":"Timing!HT9","v":0},{"$f":"Timing!HU9","v":0},{"$f":"Timing!HV9","v":0},{"$f":"Timing!HW9","v":0},{"$f":"Timing!HX9","v":0},{"$f":"Timing!HY9","v":0},{"$f":"Timing!HZ9","v":0},{"$f":"Timing!IA9","v":0},{"$f":"Timing!IB9","v":0},{"$f":"Timing!IC9","v":0},{"$f":"Timing!ID9","v":0},{"$f":"Timing!IE9","v":0},{"$f":"Timing!IF9","v":0},{"$f":"Timing!IG9","v":0},{"$f":"Timing!IH9","v":0},{"$f":"Timing!II9","v":0},{"$f":"Timing!IJ9","v":0},{"$f":"Timing!IK9","v":0},{"$f":"Timing!IL9","v":0},{"$f":"Timing!IM9","v":0},{"$f":"Timing!IN9","v":0},{"$f":"Timing!IO9","v":0},{"$f":"Timing!IP9","v":0},{"$f":"Timing!IQ9","v":0},{"$f":"Timing!IR9","v":0},{"$f":"Timing!IS9","v":0},{"$f":"Timing!IT9","v":0},{"$f":"Timing!IU9","v":0}]
[]
[null,"Counters and Flags"]
[null,null,"Day(s) in Period","#num",null,null,null,null,null,{"$f":"Timing!J12","v":92},{"$f":"Timing!K12","v":92},{"$f":"Timing!L12","v":91},{"$f":"Timing!M12","v":91},{"$f":"Timing!N12","v":92},{"$f":"Timing!O12","v":92},{"$f":"Timing!P12","v":90},{"$f":"Timing!Q12","v":91},{"$f":"Timing!R12","v":92},{"$f":"Timing!S12","v":92},{"$f":"Timing!T12","v":90},{"$f":"Timing!U12","v":91},{"$f":"Timing!V12","v":92},{"$f":"Timing!W12","v":92},{"$f":"Timing!X12","v":90},{"$f":"Timing!Y12","v":91},{"$f":"Timing!Z12","v":92},{"$f":"Timing!AA12","v":92},{"$f":"Timing!AB12","v":91},{"$f":"Timing!AC12","v":91},{"$f":"Timing!AD12","v":92},{"$f":"Timing!AE12","v":92},{"$f":"Timing!AF12","v":90},{"$f":"Timing!AG12","v":91},{"$f":"Timing!AH12","v":92},{"$f":"Timing!AI12","v":92},{"$f":"Timing!AJ12","v":90},{"$f":"Timing!AK12","v":91},{"$f":"Timing!AL12","v":92},{"$f":"Timing!AM12","v":92},{"$f":"Timing!AN12","v":90},{"$f":"Timing!AO12","v":91},{"$f":"Timing!AP12","v":92},{"$f":"Timing!AQ12","v":92},{"$f":"Timing!AR12","v":91},{"$f":"Timing!AS12","v":91},{"$f":"Timing!AT12","v":92},{"$f":"Timing!AU12","v":92},{"$f":"Timing!AV12","v":90},{"$f":"Timing!AW12","v":91},{"$f":"Timing!AX12","v":92},{"$f":"Timing!AY12","v":92},{"$f":"Timing!AZ12","v":90},{"$f":"Timing!BA12","v":91},{"$f":"Timing!BB12","v":92},{"$f":"Timing!BC12","v":92},{"$f":"Timing!BD12","v":90},{"$f":"Timing!BE12","v":91},{"$f":"Timing!BF12","v":92},{"$f":"Timing!BG12","v":92},{"$f":"Timing!BH12","v":91},{"$f":"Timing!BI12","v":91},{"$f":"Timing!BJ12","v":92},{"$f":"Timing!BK12","v":92},{"$f":"Timing!BL12","v":90},{"$f":"Timing!BM12","v":91},{"$f":"Timing!BN12","v":92},{"$f":"Timing!BO12","v":92},{"$f":"Timing!BP12","v":90},{"$f":"Timing!BQ12","v":91},{"$f":"Timing!BR12","v":92},{"$f":"Timing!BS12","v":92},{"$f":"Timing!BT12","v":90},{"$f":"Timing!BU12","v":91},{"$f":"Timing!BV12","v":92},{"$f":"Timing!BW12","v":92},{"$f":"Timing!BX12","v":91},{"$f":"Timing!BY12","v":91},{"$f":"Timing!BZ12","v":92},{"$f":"Timing!CA12","v":92},{"$f":"Timing!CB12","v":90},{"$f":"Timing!CC12","v":91},{"$f":"Timing!CD12","v":92},{"$f":"Timing!CE12","v":92},{"$f":"Timing!CF12","v":90},{"$f":"Timing!CG12","v":91},{"$f":"Timing!CH12","v":92},{"$f":"Timing!CI12","v":92},{"$f":"Timing!CJ12","v":90},{"$f":"Timing!CK12","v":91},{"$f":"Timing!CL12","v":92},{"$f":"Timing!CM12","v":92},{"$f":"Timing!CN12","v":91},{"$f":"Timing!CO12","v":91},{"$f":"Timing!CP12","v":92},{"$f":"Timing!CQ12","v":92},{"$f":"Timing!CR12","v":90},{"$f":"Timing!CS12","v":91},{"$f":"Timing!CT12","v":92},{"$f":"Timing!CU12","v":92},{"$f":"Timing!CV12","v":90},{"$f":"Timing!CW12","v":91},{"$f":"Timing!CX12","v":92},{"$f":"Timing!CY12","v":92},{"$f":"Timing!CZ12","v":90},{"$f":"Timing!DA12","v":91},{"$f":"Timing!DB12","v":92},{"$f":"Timing!DC12","v":92},{"$f":"Timing!DD12","v":91},{"$f":"Timing!DE12","v":91},{"$f":"Timing!DF12","v":92},{"$f":"Timing!DG12","v":92},{"$f":"Timing!DH12","v":90},{"$f":"Timing!DI12","v":91},{"$f":"Timing!DJ12","v":92},{"$f":"Timing!DK12","v":92},{"$f":"Timing!DL12","v":90},{"$f":"Timing!DM12","v":91},{"$f":"Timing!DN12","v":92},{"$f":"Timing!DO12","v":92},{"$f":"Timing!DP12","v":90},{"$f":"Timing!DQ12","v":91},{"$f":"Timing!DR12","v":92},{"$f":"Timing!DS12","v":92},{"$f":"Timing!DT12","v":91},{"$f":"Timing!DU12","v":91},{"$f":"Timing!DV12","v":92},{"$f":"Timing!DW12","v":92},{"$f":"Timing!DX12","v":90},{"$f":"Timing!DY12","v":91},{"$f":"Timing!DZ12","v":92},{"$f":"Timing!EA12","v":92},{"$f":"Timing!EB12","v":90},{"$f":"Timing!EC12","v":91},{"$f":"Timing!ED12","v":92},{"$f":"Timing!EE12","v":92},{"$f":"Timing!EF12","v":90},{"$f":"Timing!EG12","v":91},{"$f":"Timing!EH12","v":92},{"$f":"Timing!EI12","v":92},{"$f":"Timing!EJ12","v":91},{"$f":"Timing!EK12","v":91},{"$f":"Timing!EL12","v":92},{"$f":"Timing!EM12","v":92},{"$f":"Timing!EN12","v":90},{"$f":"Timing!EO12","v":91},{"$f":"Timing!EP12","v":92},{"$f":"Timing!EQ12","v":92},{"$f":"Timing!ER12","v":90},{"$f":"Timing!ES12","v":91},{"$f":"Timing!ET12","v":92},{"$f":"Timing!EU12","v":92},{"$f":"Timing!EV12","v":90},{"$f":"Timing!EW12","v":91},{"$f":"Timing!EX12","v":92},{"$f":"Timing!EY12","v":92},{"$f":"Timing!EZ12","v":91},{"$f":"Timing!FA12","v":91},{"$f":"Timing!FB12","v":92},{"$f":"Timing!FC12","v":92},{"$f":"Timing!FD12","v":90},{"$f":"Timing!FE12","v":91},{"$f":"Timing!FF12","v":92},{"$f":"Timing!FG12","v":92},{"$f":"Timing!FH12","v":90},{"$f":"Timing!FI12","v":91},{"$f":"Timing!FJ12","v":92},{"$f":"Timing!FK12","v":92},{"$f":"Timing!FL12","v":90},{"$f":"Timing!FM12","v":91},{"$f":"Timing!FN12","v":92},{"$f":"Timing!FO12","v":92},{"$f":"Timing!FP12","v":91},{"$f":"Timing!FQ12","v":91},{"$f":"Timing!FR12","v":92},{"$f":"Timing!FS12","v":92},{"$f":"Timing!FT12","v":90},{"$f":"Timing!FU12","v":91},{"$f":"Timing!FV12","v":92},{"$f":"Timing!FW12","v":92},{"$f":"Timing!FX12","v":90},{"$f":"Timing!FY12","v":91},{"$f":"Timing!FZ12","v":92},{"$f":"Timing!GA12","v":92},{"$f":"Timing!GB12","v":90},{"$f":"Timing!GC12","v":91},{"$f":"Timing!GD12","v":92},{"$f":"Timing!GE12","v":92},{"$f":"Timing!GF12","v":91},{"$f":"Timing!GG12","v":91},{"$f":"Timing!GH12","v":92},{"$f":"Timing!GI12","v":92},{"$f":"Timing!GJ12","v":90},{"$f":"Timing!GK12","v":91},{"$f":"Timing!GL12","v":92},{"$f":"Timing!GM12","v":92},{"$f":"Timing!GN12","v":90},{"$f":"Timing!GO12","v":91},{"$f":"Timing!GP12","v":92},{"$f":"Timing!GQ12","v":92},{"$f":"Timing!GR12","v":90},{"$f":"Timing!GS12","v":91},{"$f":"Timing!GT12","v":92},{"$f":"Timing!GU12","v":92},{"$f":"Timing!GV12","v":91},{"$f":"Timing!GW12","v":91},{"$f":"Timing!GX12","v":92},{"$f":"Timing!GY12","v":92},{"$f":"Timing!GZ12","v":90},{"$f":"Timing!HA12","v":91},{"$f":"Timing!HB12","v":92},{"$f":"Timing!HC12","v":92},{"$f":"Timing!HD12","v":90},{"$f":"Timing!HE12","v":91},{"$f":"Timing!HF12","v":92},{"$f":"Timing!HG12","v":92},{"$f":"Timing!HH12","v":90},{"$f":"Timing!HI12","v":91},{"$f":"Timing!HJ12","v":92},{"$f":"Timing!HK12","v":92},{"$f":"Timing!HL12","v":91},{"$f":"Timing!HM12","v":91},{"$f":"Timing!HN12","v":92},{"$f":"Timing!HO12","v":92},{"$f":"Timing!HP12","v":90},{"$f":"Timing!HQ12","v":91},{"$f":"Timing!HR12","v":92},{"$f":"Timing!HS12","v":92},{"$f":"Timing!HT12","v":90},{"$f":"Timing!HU12","v":91},{"$f":"Timing!HV12","v":92},{"$f":"Timing!HW12","v":92},{"$f":"Timing!HX12","v":90},{"$f":"Timing!HY12","v":91},{"$f":"Timing!HZ12","v":92},{"$f":"Timing!IA12","v":92},{"$f":"Timing!IB12","v":91},{"$f":"Timing!IC12","v":91},{"$f":"Timing!ID12","v":92},{"$f":"Timing!IE12","v":92},{"$f":"Timing!IF12","v":90},{"$f":"Timing!IG12","v":91},{"$f":"Timing!IH12","v":92},{"$f":"Timing!II12","v":92},{"$f":"Timing!IJ12","v":90},{"$f":"Timing!IK12","v":91},{"$f":"Timing!IL12","v":92},{"$f":"Timing!IM12","v":92},{"$f":"Timing!IN12","v":90},{"$f":"Timing!IO12","v":91},{"$f":"Timing!IP12","v":92},{"$f":"Timing!IQ12","v":92},{"$f":"Timing!IR12","v":91},{"$f":"Timing!IS12","v":91},{"$f":"Timing!IT12","v":92},{"$f":"Timing!IU12","v":92}]
[null,null,"Week(s) in Period","#num",null,null,null,null,null,{"$f":"Timing!J13","v":13.142857142857142},{"$f":"Timing!K13","v":13.142857142857142},{"$f":"Timing!L13","v":13},{"$f":"Timing!M13","v":13},{"$f":"Timing!N13","v":13.142857142857142},{"$f":"Timing!O13","v":13.142857142857142},{"$f":"Timing!P13","v":12.857142857142858},{"$f":"Timing!Q13","v":13},{"$f":"Timing!R13","v":13.142857142857142},{"$f":"Timing!S13","v":13.142857142857142},{"$f":"Timing!T13","v":12.857142857142858},{"$f":"Timing!U13","v":13},{"$f":"Timing!V13","v":13.142857142857142},{"$f":"Timing!W13","v":13.142857142857142},{"$f":"Timing!X13","v":12.857142857142858},{"$f":"Timing!Y13","v":13},{"$f":"Timing!Z13","v":13.142857142857142},{"$f":"Timing!AA13","v":13.142857142857142},{"$f":"Timing!AB13","v":13},{"$f":"Timing!AC13","v":13},{"$f":"Timing!AD13","v":13.142857142857142},{"$f":"Timing!AE13","v":13.142857142857142},{"$f":"Timing!AF13","v":12.857142857142858},{"$f":"Timing!AG13","v":13},{"$f":"Timing!AH13","v":13.142857142857142},{"$f":"Timing!AI13","v":13.142857142857142},{"$f":"Timing!AJ13","v":12.857142857142858},{"$f":"Timing!AK13","v":13},{"$f":"Timing!AL13","v":13.142857142857142},{"$f":"Timing!AM13","v":13.142857142857142},{"$f":"Timing!AN13","v":12.857142857142858},{"$f":"Timing!AO13","v":13},{"$f":"Timing!AP13","v":13.142857142857142},{"$f":"Timing!AQ13","v":13.142857142857142},{"$f":"Timing!AR13","v":13},{"$f":"Timing!AS13","v":13},{"$f":"Timing!AT13","v":13.142857142857142},{"$f":"Timing!AU13","v":13.142857142857142},{"$f":"Timing!AV13","v":12.857142857142858},{"$f":"Timing!AW13","v":13},{"$f":"Timing!AX13","v":13.142857142857142},{"$f":"Timing!AY13","v":13.142857142857142},{"$f":"Timing!AZ13","v":12.857142857142858},{"$f":"Timing!BA13","v":13},{"$f":"Timing!BB13","v":13.142857142857142},{"$f":"Timing!BC13","v":13.142857142857142},{"$f":"Timing!BD13","v":12.857142857142858},{"$f":"Timing!BE13","v":13},{"$f":"Timing!BF13","v":13.142857142857142},{"$f":"Timing!BG13","v":13.142857142857142},{"$f":"Timing!BH13","v":13},{"$f":"Timing!BI13","v":13},{"$f":"Timing!BJ13","v":13.142857142857142},{"$f":"Timing!BK13","v":13.142857142857142},{"$f":"Timing!BL13","v":12.857142857142858},{"$f":"Timing!BM13","v":13},{"$f":"Timing!BN13","v":13.142857142857142},{"$f":"Timing!BO13","v":13.142857142857142},{"$f":"Timing!BP13","v":12.857142857142858},{"$f":"Timing!BQ13","v":13},{"$f":"Timing!BR13","v":13.142857142857142},{"$f":"Timing!BS13","v":13.142857142857142},{"$f":"Timing!BT13","v":12.857142857142858},{"$f":"Timing!BU13","v":13},{"$f":"Timing!BV13","v":13.142857142857142},{"$f":"Timing!BW13","v":13.142857142857142},{"$f":"Timing!BX13","v":13},{"$f":"Timing!BY13","v":13},{"$f":"Timing!BZ13","v":13.142857142857142},{"$f":"Timing!CA13","v":13.142857142857142},{"$f":"Timing!CB13","v":12.857142857142858},{"$f":"Timing!CC13","v":13},{"$f":"Timing!CD13","v":13.142857142857142},{"$f":"Timing!CE13","v":13.142857142857142},{"$f":"Timing!CF13","v":12.857142857142858},{"$f":"Timing!CG13","v":13},{"$f":"Timing!CH13","v":13.142857142857142},{"$f":"Timing!CI13","v":13.142857142857142},{"$f":"Timing!CJ13","v":12.857142857142858},{"$f":"Timing!CK13","v":13},{"$f":"Timing!CL13","v":13.142857142857142},{"$f":"Timing!CM13","v":13.142857142857142},{"$f":"Timing!CN13","v":13},{"$f":"Timing!CO13","v":13},{"$f":"Timing!CP13","v":13.142857142857142},{"$f":"Timing!CQ13","v":13.142857142857142},{"$f":"Timing!CR13","v":12.857142857142858},{"$f":"Timing!CS13","v":13},{"$f":"Timing!CT13","v":13.142857142857142},{"$f":"Timing!CU13","v":13.142857142857142},{"$f":"Timing!CV13","v":12.857142857142858},{"$f":"Timing!CW13","v":13},{"$f":"Timing!CX13","v":13.142857142857142},{"$f":"Timing!CY13","v":13.142857142857142},{"$f":"Timing!CZ13","v":12.857142857142858},{"$f":"Timing!DA13","v":13},{"$f":"Timing!DB13","v":13.142857142857142},{"$f":"Timing!DC13","v":13.142857142857142},{"$f":"Timing!DD13","v":13},{"$f":"Timing!DE13","v":13},{"$f":"Timing!DF13","v":13.142857142857142},{"$f":"Timing!DG13","v":13.142857142857142},{"$f":"Timing!DH13","v":12.857142857142858},{"$f":"Timing!DI13","v":13},{"$f":"Timing!DJ13","v":13.142857142857142},{"$f":"Timing!DK13","v":13.142857142857142},{"$f":"Timing!DL13","v":12.857142857142858},{"$f":"Timing!DM13","v":13},{"$f":"Timing!DN13","v":13.142857142857142},{"$f":"Timing!DO13","v":13.142857142857142},{"$f":"Timing!DP13","v":12.857142857142858},{"$f":"Timing!DQ13","v":13},{"$f":"Timing!DR13","v":13.142857142857142},{"$f":"Timing!DS13","v":13.142857142857142},{"$f":"Timing!DT13","v":13},{"$f":"Timing!DU13","v":13},{"$f":"Timing!DV13","v":13.142857142857142},{"$f":"Timing!DW13","v":13.142857142857142},{"$f":"Timing!DX13","v":12.857142857142858},{"$f":"Timing!DY13","v":13},{"$f":"Timing!DZ13","v":13.142857142857142},{"$f":"Timing!EA13","v":13.142857142857142},{"$f":"Timing!EB13","v":12.857142857142858},{"$f":"Timing!EC13","v":13},{"$f":"Timing!ED13","v":13.142857142857142},{"$f":"Timing!EE13","v":13.142857142857142},{"$f":"Timing!EF13","v":12.857142857142858},{"$f":"Timing!EG13","v":13},{"$f":"Timing!EH13","v":13.142857142857142},{"$f":"Timing!EI13","v":13.142857142857142},{"$f":"Timing!EJ13","v":13},{"$f":"Timing!EK13","v":13},{"$f":"Timing!EL13","v":13.142857142857142},{"$f":"Timing!EM13","v":13.142857142857142},{"$f":"Timing!EN13","v":12.857142857142858},{"$f":"Timing!EO13","v":13},{"$f":"Timing!EP13","v":13.142857142857142},{"$f":"Timing!EQ13","v":13.142857142857142},{"$f":"Timing!ER13","v":12.857142857142858},{"$f":"Timing!ES13","v":13},{"$f":"Timing!ET13","v":13.142857142857142},{"$f":"Timing!EU13","v":13.142857142857142},{"$f":"Timing!EV13","v":12.857142857142858},{"$f":"Timing!EW13","v":13},{"$f":"Timing!EX13","v":13.142857142857142},{"$f":"Timing!EY13","v":13.142857142857142},{"$f":"Timing!EZ13","v":13},{"$f":"Timing!FA13","v":13},{"$f":"Timing!FB13","v":13.142857142857142},{"$f":"Timing!FC13","v":13.142857142857142},{"$f":"Timing!FD13","v":12.857142857142858},{"$f":"Timing!FE13","v":13},{"$f":"Timing!FF13","v":13.142857142857142},{"$f":"Timing!FG13","v":13.142857142857142},{"$f":"Timing!FH13","v":12.857142857142858},{"$f":"Timing!FI13","v":13},{"$f":"Timing!FJ13","v":13.142857142857142},{"$f":"Timing!FK13","v":13.142857142857142},{"$f":"Timing!FL13","v":12.857142857142858},{"$f":"Timing!FM13","v":13},{"$f":"Timing!FN13","v":13.142857142857142},{"$f":"Timing!FO13","v":13.142857142857142},{"$f":"Timing!FP13","v":13},{"$f":"Timing!FQ13","v":13},{"$f":"Timing!FR13","v":13.142857142857142},{"$f":"Timing!FS13","v":13.142857142857142},{"$f":"Timing!FT13","v":12.857142857142858},{"$f":"Timing!FU13","v":13},{"$f":"Timing!FV13","v":13.142857142857142},{"$f":"Timing!FW13","v":13.142857142857142},{"$f":"Timing!FX13","v":12.857142857142858},{"$f":"Timing!FY13","v":13},{"$f":"Timing!FZ13","v":13.142857142857142},{"$f":"Timing!GA13","v":13.142857142857142},{"$f":"Timing!GB13","v":12.857142857142858},{"$f":"Timing!GC13","v":13},{"$f":"Timing!GD13","v":13.142857142857142},{"$f":"Timing!GE13","v":13.142857142857142},{"$f":"Timing!GF13","v":13},{"$f":"Timing!GG13","v":13},{"$f":"Timing!GH13","v":13.142857142857142},{"$f":"Timing!GI13","v":13.142857142857142},{"$f":"Timing!GJ13","v":12.857142857142858},{"$f":"Timing!GK13","v":13},{"$f":"Timing!GL13","v":13.142857142857142},{"$f":"Timing!GM13","v":13.142857142857142},{"$f":"Timing!GN13","v":12.857142857142858},{"$f":"Timing!GO13","v":13},{"$f":"Timing!GP13","v":13.142857142857142},{"$f":"Timing!GQ13","v":13.142857142857142},{"$f":"Timing!GR13","v":12.857142857142858},{"$f":"Timing!GS13","v":13},{"$f":"Timing!GT13","v":13.142857142857142},{"$f":"Timing!GU13","v":13.142857142857142},{"$f":"Timing!GV13","v":13},{"$f":"Timing!GW13","v":13},{"$f":"Timing!GX13","v":13.142857142857142},{"$f":"Timing!GY13","v":13.142857142857142},{"$f":"Timing!GZ13","v":12.857142857142858},{"$f":"Timing!HA13","v":13},{"$f":"Timing!HB13","v":13.142857142857142},{"$f":"Timing!HC13","v":13.142857142857142},{"$f":"Timing!HD13","v":12.857142857142858},{"$f":"Timing!HE13","v":13},{"$f":"Timing!HF13","v":13.142857142857142},{"$f":"Timing!HG13","v":13.142857142857142},{"$f":"Timing!HH13","v":12.857142857142858},{"$f":"Timing!HI13","v":13},{"$f":"Timing!HJ13","v":13.142857142857142},{"$f":"Timing!HK13","v":13.142857142857142},{"$f":"Timing!HL13","v":13},{"$f":"Timing!HM13","v":13},{"$f":"Timing!HN13","v":13.142857142857142},{"$f":"Timing!HO13","v":13.142857142857142},{"$f":"Timing!HP13","v":12.857142857142858},{"$f":"Timing!HQ13","v":13},{"$f":"Timing!HR13","v":13.142857142857142},{"$f":"Timing!HS13","v":13.142857142857142},{"$f":"Timing!HT13","v":12.857142857142858},{"$f":"Timing!HU13","v":13},{"$f":"Timing!HV13","v":13.142857142857142},{"$f":"Timing!HW13","v":13.142857142857142},{"$f":"Timing!HX13","v":12.857142857142858},{"$f":"Timing!HY13","v":13},{"$f":"Timing!HZ13","v":13.142857142857142},{"$f":"Timing!IA13","v":13.142857142857142},{"$f":"Timing!IB13","v":13},{"$f":"Timing!IC13","v":13},{"$f":"Timing!ID13","v":13.142857142857142},{"$f":"Timing!IE13","v":13.142857142857142},{"$f":"Timing!IF13","v":12.857142857142858},{"$f":"Timing!IG13","v":13},{"$f":"Timing!IH13","v":13.142857142857142},{"$f":"Timing!II13","v":13.142857142857142},{"$f":"Timing!IJ13","v":12.857142857142858},{"$f":"Timing!IK13","v":13},{"$f":"Timing!IL13","v":13.142857142857142},{"$f":"Timing!IM13","v":13.142857142857142},{"$f":"Timing!IN13","v":12.857142857142858},{"$f":"Timing!IO13","v":13},{"$f":"Timing!IP13","v":13.142857142857142},{"$f":"Timing!IQ13","v":13.142857142857142},{"$f":"Timing!IR13","v":13},{"$f":"Timing!IS13","v":13},{"$f":"Timing!IT13","v":13.142857142857142},{"$f":"Timing!IU13","v":13.142857142857142}]
[null,null,"Calendar Month","#num",null,null,null,null,null,{"$f":"Timing!J14","v":9},{"$f":"Timing!K14","v":12},{"$f":"Timing!L14","v":3},{"$f":"Timing!M14","v":6},{"$f":"Timing!N14","v":9},{"$f":"Timing!O14","v":12},{"$f":"Timing!P14","v":3},{"$f":"Timing!Q14","v":6},{"$f":"Timing!R14","v":9},{"$f":"Timing!S14","v":12},{"$f":"Timing!T14","v":3},{"$f":"Timing!U14","v":6},{"$f":"Timing!V14","v":9},{"$f":"Timing!W14","v":12},{"$f":"Timing!X14","v":3},{"$f":"Timing!Y14","v":6},{"$f":"Timing!Z14","v":9},{"$f":"Timing!AA14","v":12},{"$f":"Timing!AB14","v":3},{"$f":"Timing!AC14","v":6},{"$f":"Timing!AD14","v":9},{"$f":"Timing!AE14","v":12},{"$f":"Timing!AF14","v":3},{"$f":"Timing!AG14","v":6},{"$f":"Timing!AH14","v":9},{"$f":"Timing!AI14","v":12},{"$f":"Timing!AJ14","v":3},{"$f":"Timing!AK14","v":6},{"$f":"Timing!AL14","v":9},{"$f":"Timing!AM14","v":12},{"$f":"Timing!AN14","v":3},{"$f":"Timing!AO14","v":6},{"$f":"Timing!AP14","v":9},{"$f":"Timing!AQ14","v":12},{"$f":"Timing!AR14","v":3},{"$f":"Timing!AS14","v":6},{"$f":"Timing!AT14","v":9},{"$f":"Timing!AU14","v":12},{"$f":"Timing!AV14","v":3},{"$f":"Timing!AW14","v":6},{"$f":"Timing!AX14","v":9},{"$f":"Timing!AY14","v":12},{"$f":"Timing!AZ14","v":3},{"$f":"Timing!BA14","v":6},{"$f":"Timing!BB14","v":9},{"$f":"Timing!BC14","v":12},{"$f":"Timing!BD14","v":3},{"$f":"Timing!BE14","v":6},{"$f":"Timing!BF14","v":9},{"$f":"Timing!BG14","v":12},{"$f":"Timing!BH14","v":3},{"$f":"Timing!BI14","v":6},{"$f":"Timing!BJ14","v":9},{"$f":"Timing!BK14","v":12},{"$f":"Timing!BL14","v":3},{"$f":"Timing!BM14","v":6},{"$f":"Timing!BN14","v":9},{"$f":"Timing!BO14","v":12},{"$f":"Timing!BP14","v":3},{"$f":"Timing!BQ14","v":6},{"$f":"Timing!BR14","v":9},{"$f":"Timing!BS14","v":12},{"$f":"Timing!BT14","v":3},{"$f":"Timing!BU14","v":6},{"$f":"Timing!BV14","v":9},{"$f":"Timing!BW14","v":12},{"$f":"Timing!BX14","v":3},{"$f":"Timing!BY14","v":6},{"$f":"Timing!BZ14","v":9},{"$f":"Timing!CA14","v":12},{"$f":"Timing!CB14","v":3},{"$f":"Timing!CC14","v":6},{"$f":"Timing!CD14","v":9},{"$f":"Timing!CE14","v":12},{"$f":"Timing!CF14","v":3},{"$f":"Timing!CG14","v":6},{"$f":"Timing!CH14","v":9},{"$f":"Timing!CI14","v":12},{"$f":"Timing!CJ14","v":3},{"$f":"Timing!CK14","v":6},{"$f":"Timing!CL14","v":9},{"$f":"Timing!CM14","v":12},{"$f":"Timing!CN14","v":3},{"$f":"Timing!CO14","v":6},{"$f":"Timing!CP14","v":9},{"$f":"Timing!CQ14","v":12},{"$f":"Timing!CR14","v":3},{"$f":"Timing!CS14","v":6},{"$f":"Timing!CT14","v":9},{"$f":"Timing!CU14","v":12},{"$f":"Timing!CV14","v":3},{"$f":"Timing!CW14","v":6},{"$f":"Timing!CX14","v":9},{"$f":"Timing!CY14","v":12},{"$f":"Timing!CZ14","v":3},{"$f":"Timing!DA14","v":6},{"$f":"Timing!DB14","v":9},{"$f":"Timing!DC14","v":12},{"$f":"Timing!DD14","v":3},{"$f":"Timing!DE14","v":6},{"$f":"Timing!DF14","v":9},{"$f":"Timing!DG14","v":12},{"$f":"Timing!DH14","v":3},{"$f":"Timing!DI14","v":6},{"$f":"Timing!DJ14","v":9},{"$f":"Timing!DK14","v":12},{"$f":"Timing!DL14","v":3},{"$f":"Timing!DM14","v":6},{"$f":"Timing!DN14","v":9},{"$f":"Timing!DO14","v":12},{"$f":"Timing!DP14","v":3},{"$f":"Timing!DQ14","v":6},{"$f":"Timing!DR14","v":9},{"$f":"Timing!DS14","v":12},{"$f":"Timing!DT14","v":3},{"$f":"Timing!DU14","v":6},{"$f":"Timing!DV14","v":9},{"$f":"Timing!DW14","v":12},{"$f":"Timing!DX14","v":3},{"$f":"Timing!DY14","v":6},{"$f":"Timing!DZ14","v":9},{"$f":"Timing!EA14","v":12},{"$f":"Timing!EB14","v":3},{"$f":"Timing!EC14","v":6},{"$f":"Timing!ED14","v":9},{"$f":"Timing!EE14","v":12},{"$f":"Timing!EF14","v":3},{"$f":"Timing!EG14","v":6},{"$f":"Timing!EH14","v":9},{"$f":"Timing!EI14","v":12},{"$f":"Timing!EJ14","v":3},{"$f":"Timing!EK14","v":6},{"$f":"Timing!EL14","v":9},{"$f":"Timing!EM14","v":12},{"$f":"Timing!EN14","v":3},{"$f":"Timing!EO14","v":6},{"$f":"Timing!EP14","v":9},{"$f":"Timing!EQ14","v":12},{"$f":"Timing!ER14","v":3},{"$f":"Timing!ES14","v":6},{"$f":"Timing!ET14","v":9},{"$f":"Timing!EU14","v":12},{"$f":"Timing!EV14","v":3},{"$f":"Timing!EW14","v":6},{"$f":"Timing!EX14","v":9},{"$f":"Timing!EY14","v":12},{"$f":"Timing!EZ14","v":3},{"$f":"Timing!FA14","v":6},{"$f":"Timing!FB14","v":9},{"$f":"Timing!FC14","v":12},{"$f":"Timing!FD14","v":3},{"$f":"Timing!FE14","v":6},{"$f":"Timing!FF14","v":9},{"$f":"Timing!FG14","v":12},{"$f":"Timing!FH14","v":3},{"$f":"Timing!FI14","v":6},{"$f":"Timing!FJ14","v":9},{"$f":"Timing!FK14","v":12},{"$f":"Timing!FL14","v":3},{"$f":"Timing!FM14","v":6},{"$f":"Timing!FN14","v":9},{"$f":"Timing!FO14","v":12},{"$f":"Timing!FP14","v":3},{"$f":"Timing!FQ14","v":6},{"$f":"Timing!FR14","v":9},{"$f":"Timing!FS14","v":12},{"$f":"Timing!FT14","v":3},{"$f":"Timing!FU14","v":6},{"$f":"Timing!FV14","v":9},{"$f":"Timing!FW14","v":12},{"$f":"Timing!FX14","v":3},{"$f":"Timing!FY14","v":6},{"$f":"Timing!FZ14","v":9},{"$f":"Timing!GA14","v":12},{"$f":"Timing!GB14","v":3},{"$f":"Timing!GC14","v":6},{"$f":"Timing!GD14","v":9},{"$f":"Timing!GE14","v":12},{"$f":"Timing!GF14","v":3},{"$f":"Timing!GG14","v":6},{"$f":"Timing!GH14","v":9},{"$f":"Timing!GI14","v":12},{"$f":"Timing!GJ14","v":3},{"$f":"Timing!GK14","v":6},{"$f":"Timing!GL14","v":9},{"$f":"Timing!GM14","v":12},{"$f":"Timing!GN14","v":3},{"$f":"Timing!GO14","v":6},{"$f":"Timing!GP14","v":9},{"$f":"Timing!GQ14","v":12},{"$f":"Timing!GR14","v":3},{"$f":"Timing!GS14","v":6},{"$f":"Timing!GT14","v":9},{"$f":"Timing!GU14","v":12},{"$f":"Timing!GV14","v":3},{"$f":"Timing!GW14","v":6},{"$f":"Timing!GX14","v":9},{"$f":"Timing!GY14","v":12},{"$f":"Timing!GZ14","v":3},{"$f":"Timing!HA14","v":6},{"$f":"Timing!HB14","v":9},{"$f":"Timing!HC14","v":12},{"$f":"Timing!HD14","v":3},{"$f":"Timing!HE14","v":6},{"$f":"Timing!HF14","v":9},{"$f":"Timing!HG14","v":12},{"$f":"Timing!HH14","v":3},{"$f":"Timing!HI14","v":6},{"$f":"Timing!HJ14","v":9},{"$f":"Timing!HK14","v":12},{"$f":"Timing!HL14","v":3},{"$f":"Timing!HM14","v":6},{"$f":"Timing!HN14","v":9},{"$f":"Timing!HO14","v":12},{"$f":"Timing!HP14","v":3},{"$f":"Timing!HQ14","v":6},{"$f":"Timing!HR14","v":9},{"$f":"Timing!HS14","v":12},{"$f":"Timing!HT14","v":3},{"$f":"Timing!HU14","v":6},{"$f":"Timing!HV14","v":9},{"$f":"Timing!HW14","v":12},{"$f":"Timing!HX14","v":3},{"$f":"Timing!HY14","v":6},{"$f":"Timing!HZ14","v":9},{"$f":"Timing!IA14","v":12},{"$f":"Timing!IB14","v":3},{"$f":"Timing!IC14","v":6},{"$f":"Timing!ID14","v":9},{"$f":"Timing!IE14","v":12},{"$f":"Timing!IF14","v":3},{"$f":"Timing!IG14","v":6},{"$f":"Timing!IH14","v":9},{"$f":"Timing!II14","v":12},{"$f":"Timing!IJ14","v":3},{"$f":"Timing!IK14","v":6},{"$f":"Timing!IL14","v":9},{"$f":"Timing!IM14","v":12},{"$f":"Timing!IN14","v":3},{"$f":"Timing!IO14","v":6},{"$f":"Timing!IP14","v":9},{"$f":"Timing!IQ14","v":12},{"$f":"Timing!IR14","v":3},{"$f":"Timing!IS14","v":6},{"$f":"Timing!IT14","v":9},{"$f":"Timing!IU14","v":12}]
[null,null,"Calendar Year","Year",null,null,null,null,null,{"$f":"Timing!J15","v":2019},{"$f":"Timing!K15","v":2019},{"$f":"Timing!L15","v":2020},{"$f":"Timing!M15","v":2020},{"$f":"Timing!N15","v":2020},{"$f":"Timing!O15","v":2020},{"$f":"Timing!P15","v":2021},{"$f":"Timing!Q15","v":2021},{"$f":"Timing!R15","v":2021},{"$f":"Timing!S15","v":2021},{"$f":"Timing!T15","v":2022},{"$f":"Timing!U15","v":2022},{"$f":"Timing!V15","v":2022},{"$f":"Timing!W15","v":2022},{"$f":"Timing!X15","v":2023},{"$f":"Timing!Y15","v":2023},{"$f":"Timing!Z15","v":2023},{"$f":"Timing!AA15","v":2023},{"$f":"Timing!AB15","v":2024},{"$f":"Timing!AC15","v":2024},{"$f":"Timing!AD15","v":2024},{"$f":"Timing!AE15","v":2024},{"$f":"Timing!AF15","v":2025},{"$f":"Timing!AG15","v":2025},{"$f":"Timing!AH15","v":2025},{"$f":"Timing!AI15","v":2025},{"$f":"Timing!AJ15","v":2026},{"$f":"Timing!AK15","v":2026},{"$f":"Timing!AL15","v":2026},{"$f":"Timing!AM15","v":2026},{"$f":"Timing!AN15","v":2027},{"$f":"Timing!AO15","v":2027},{"$f":"Timing!AP15","v":2027},{"$f":"Timing!AQ15","v":2027},{"$f":"Timing!AR15","v":2028},{"$f":"Timing!AS15","v":2028},{"$f":"Timing!AT15","v":2028},{"$f":"Timing!AU15","v":2028},{"$f":"Timing!AV15","v":2029},{"$f":"Timing!AW15","v":2029},{"$f":"Timing!AX15","v":2029},{"$f":"Timing!AY15","v":2029},{"$f":"Timing!AZ15","v":2030},{"$f":"Timing!BA15","v":2030},{"$f":"Timing!BB15","v":2030},{"$f":"Timing!BC15","v":2030},{"$f":"Timing!BD15","v":2031},{"$f":"Timing!BE15","v":2031},{"$f":"Timing!BF15","v":2031},{"$f":"Timing!BG15","v":2031},{"$f":"Timing!BH15","v":2032},{"$f":"Timing!BI15","v":2032},{"$f":"Timing!BJ15","v":2032},{"$f":"Timing!BK15","v":2032},{"$f":"Timing!BL15","v":2033},{"$f":"Timing!BM15","v":2033},{"$f":"Timing!BN15","v":2033},{"$f":"Timing!BO15","v":2033},{"$f":"Timing!BP15","v":2034},{"$f":"Timing!BQ15","v":2034},{"$f":"Timing!BR15","v":2034},{"$f":"Timing!BS15","v":2034},{"$f":"Timing!BT15","v":2035},{"$f":"Timing!BU15","v":2035},{"$f":"Timing!BV15","v":2035},{"$f":"Timing!BW15","v":2035},{"$f":"Timing!BX15","v":2036},{"$f":"Timing!BY15","v":2036},{"$f":"Timing!BZ15","v":2036},{"$f":"Timing!CA15","v":2036},{"$f":"Timing!CB15","v":2037},{"$f":"Timing!CC15","v":2037},{"$f":"Timing!CD15","v":2037},{"$f":"Timing!CE15","v":2037},{"$f":"Timing!CF15","v":2038},{"$f":"Timing!CG15","v":2038},{"$f":"Timing!CH15","v":2038},{"$f":"Timing!CI15","v":2038},{"$f":"Timing!CJ15","v":2039},{"$f":"Timing!CK15","v":2039},{"$f":"Timing!CL15","v":2039},{"$f":"Timing!CM15","v":2039},{"$f":"Timing!CN15","v":2040},{"$f":"Timing!CO15","v":2040},{"$f":"Timing!CP15","v":2040},{"$f":"Timing!CQ15","v":2040},{"$f":"Timing!CR15","v":2041},{"$f":"Timing!CS15","v":2041},{"$f":"Timing!CT15","v":2041},{"$f":"Timing!CU15","v":2041},{"$f":"Timing!CV15","v":2042},{"$f":"Timing!CW15","v":2042},{"$f":"Timing!CX15","v":2042},{"$f":"Timing!CY15","v":2042},{"$f":"Timing!CZ15","v":2043},{"$f":"Timing!DA15","v":2043},{"$f":"Timing!DB15","v":2043},{"$f":"Timing!DC15","v":2043},{"$f":"Timing!DD15","v":2044},{"$f":"Timing!DE15","v":2044},{"$f":"Timing!DF15","v":2044},{"$f":"Timing!DG15","v":2044},{"$f":"Timing!DH15","v":2045},{"$f":"Timing!DI15","v":2045},{"$f":"Timing!DJ15","v":2045},{"$f":"Timing!DK15","v":2045},{"$f":"Timing!DL15","v":2046},{"$f":"Timing!DM15","v":2046},{"$f":"Timing!DN15","v":2046},{"$f":"Timing!DO15","v":2046},{"$f":"Timing!DP15","v":2047},{"$f":"Timing!DQ15","v":2047},{"$f":"Timing!DR15","v":2047},{"$f":"Timing!DS15","v":2047},{"$f":"Timing!DT15","v":2048},{"$f":"Timing!DU15","v":2048},{"$f":"Timing!DV15","v":2048},{"$f":"Timing!DW15","v":2048},{"$f":"Timing!DX15","v":2049},{"$f":"Timing!DY15","v":2049},{"$f":"Timing!DZ15","v":2049},{"$f":"Timing!EA15","v":2049},{"$f":"Timing!EB15","v":2050},{"$f":"Timing!EC15","v":2050},{"$f":"Timing!ED15","v":2050},{"$f":"Timing!EE15","v":2050},{"$f":"Timing!EF15","v":2051},{"$f":"Timing!EG15","v":2051},{"$f":"Timing!EH15","v":2051},{"$f":"Timing!EI15","v":2051},{"$f":"Timing!EJ15","v":2052},{"$f":"Timing!EK15","v":2052},{"$f":"Timing!EL15","v":2052},{"$f":"Timing!EM15","v":2052},{"$f":"Timing!EN15","v":2053},{"$f":"Timing!EO15","v":2053},{"$f":"Timing!EP15","v":2053},{"$f":"Timing!EQ15","v":2053},{"$f":"Timing!ER15","v":2054},{"$f":"Timing!ES15","v":2054},{"$f":"Timing!ET15","v":2054},{"$f":"Timing!EU15","v":2054},{"$f":"Timing!EV15","v":2055},{"$f":"Timing!EW15","v":2055},{"$f":"Timing!EX15","v":2055},{"$f":"Timing!EY15","v":2055},{"$f":"Timing!EZ15","v":2056},{"$f":"Timing!FA15","v":2056},{"$f":"Timing!FB15","v":2056},{"$f":"Timing!FC15","v":2056},{"$f":"Timing!FD15","v":2057},{"$f":"Timing!FE15","v":2057},{"$f":"Timing!FF15","v":2057},{"$f":"Timing!FG15","v":2057},{"$f":"Timing!FH15","v":2058},{"$f":"Timing!FI15","v":2058},{"$f":"Timing!FJ15","v":2058},{"$f":"Timing!FK15","v":2058},{"$f":"Timing!FL15","v":2059},{"$f":"Timing!FM15","v":2059},{"$f":"Timing!FN15","v":2059},{"$f":"Timing!FO15","v":2059},{"$f":"Timing!FP15","v":2060},{"$f":"Timing!FQ15","v":2060},{"$f":"Timing!FR15","v":2060},{"$f":"Timing!FS15","v":2060},{"$f":"Timing!FT15","v":2061},{"$f":"Timing!FU15","v":2061},{"$f":"Timing!FV15","v":2061},{"$f":"Timing!FW15","v":2061},{"$f":"Timing!FX15","v":2062},{"$f":"Timing!FY15","v":2062},{"$f":"Timing!FZ15","v":2062},{"$f":"Timing!GA15","v":2062},{"$f":"Timing!GB15","v":2063},{"$f":"Timing!GC15","v":2063},{"$f":"Timing!GD15","v":2063},{"$f":"Timing!GE15","v":2063},{"$f":"Timing!GF15","v":2064},{"$f":"Timing!GG15","v":2064},{"$f":"Timing!GH15","v":2064},{"$f":"Timing!GI15","v":2064},{"$f":"Timing!GJ15","v":2065},{"$f":"Timing!GK15","v":2065},{"$f":"Timing!GL15","v":2065},{"$f":"Timing!GM15","v":2065},{"$f":"Timing!GN15","v":2066},{"$f":"Timing!GO15","v":2066},{"$f":"Timing!GP15","v":2066},{"$f":"Timing!GQ15","v":2066},{"$f":"Timing!GR15","v":2067},{"$f":"Timing!GS15","v":2067},{"$f":"Timing!GT15","v":2067},{"$f":"Timing!GU15","v":2067},{"$f":"Timing!GV15","v":2068},{"$f":"Timing!GW15","v":2068},{"$f":"Timing!GX15","v":2068},{"$f":"Timing!GY15","v":2068},{"$f":"Timing!GZ15","v":2069},{"$f":"Timing!HA15","v":2069},{"$f":"Timing!HB15","v":2069},{"$f":"Timing!HC15","v":2069},{"$f":"Timing!HD15","v":2070},{"$f":"Timing!HE15","v":2070},{"$f":"Timing!HF15","v":2070},{"$f":"Timing!HG15","v":2070},{"$f":"Timing!HH15","v":2071},{"$f":"Timing!HI15","v":2071},{"$f":"Timing!HJ15","v":2071},{"$f":"Timing!HK15","v":2071},{"$f":"Timing!HL15","v":2072},{"$f":"Timing!HM15","v":2072},{"$f":"Timing!HN15","v":2072},{"$f":"Timing!HO15","v":2072},{"$f":"Timing!HP15","v":2073},{"$f":"Timing!HQ15","v":2073},{"$f":"Timing!HR15","v":2073},{"$f":"Timing!HS15","v":2073},{"$f":"Timing!HT15","v":2074},{"$f":"Timing!HU15","v":2074},{"$f":"Timing!HV15","v":2074},{"$f":"Timing!HW15","v":2074},{"$f":"Timing!HX15","v":2075},{"$f":"Timing!HY15","v":2075},{"$f":"Timing!HZ15","v":2075},{"$f":"Timing!IA15","v":2075},{"$f":"Timing!IB15","v":2076},{"$f":"Timing!IC15","v":2076},{"$f":"Timing!ID15","v":2076},{"$f":"Timing!IE15","v":2076},{"$f":"Timing!IF15","v":2077},{"$f":"Timing!IG15","v":2077},{"$f":"Timing!IH15","v":2077},{"$f":"Timing!II15","v":2077},{"$f":"Timing!IJ15","v":2078},{"$f":"Timing!IK15","v":2078},{"$f":"Timing!IL15","v":2078},{"$f":"Timing!IM15","v":2078},{"$f":"Timing!IN15","v":2079},{"$f":"Timing!IO15","v":2079},{"$f":"Timing!IP15","v":2079},{"$f":"Timing!IQ15","v":2079},{"$f":"Timing!IR15","v":2080},{"$f":"Timing!IS15","v":2080},{"$f":"Timing!IT15","v":2080},{"$f":"Timing!IU15","v":2080}]
[null,null,"Financial Year","Year",null,null,null,null,null,{"$f":"Timing!J16","v":2020},{"$f":"Timing!K16","v":2020},{"$f":"Timing!L16","v":2020},{"$f":"Timing!M16","v":2020},{"$f":"Timing!N16","v":2021},{"$f":"Timing!O16","v":2021},{"$f":"Timing!P16","v":2021},{"$f":"Timing!Q16","v":2021},{"$f":"Timing!R16","v":2022},{"$f":"Timing!S16","v":2022},{"$f":"Timing!T16","v":2022},{"$f":"Timing!U16","v":2022},{"$f":"Timing!V16","v":2023},{"$f":"Timing!W16","v":2023},{"$f":"Timing!X16","v":2023},{"$f":"Timing!Y16","v":2023},{"$f":"Timing!Z16","v":2024},{"$f":"Timing!AA16","v":2024},{"$f":"Timing!AB16","v":2024},{"$f":"Timing!AC16","v":2024},{"$f":"Timing!AD16","v":2025},{"$f":"Timing!AE16","v":2025},{"$f":"Timing!AF16","v":2025},{"$f":"Timing!AG16","v":2025},{"$f":"Timing!AH16","v":2026},{"$f":"Timing!AI16","v":2026},{"$f":"Timing!AJ16","v":2026},{"$f":"Timing!AK16","v":2026},{"$f":"Timing!AL16","v":2027},{"$f":"Timing!AM16","v":2027},{"$f":"Timing!AN16","v":2027},{"$f":"Timing!AO16","v":2027},{"$f":"Timing!AP16","v":2028},{"$f":"Timing!AQ16","v":2028},{"$f":"Timing!AR16","v":2028},{"$f":"Timing!AS16","v":2028},{"$f":"Timing!AT16","v":2029},{"$f":"Timing!AU16","v":2029},{"$f":"Timing!AV16","v":2029},{"$f":"Timing!AW16","v":2029},{"$f":"Timing!AX16","v":2030},{"$f":"Timing!AY16","v":2030},{"$f":"Timing!AZ16","v":2030},{"$f":"Timing!BA16","v":2030},{"$f":"Timing!BB16","v":2031},{"$f":"Timing!BC16","v":2031},{"$f":"Timing!BD16","v":2031},{"$f":"Timing!BE16","v":2031},{"$f":"Timing!BF16","v":2032},{"$f":"Timing!BG16","v":2032},{"$f":"Timing!BH16","v":2032},{"$f":"Timing!BI16","v":2032},{"$f":"Timing!BJ16","v":2033},{"$f":"Timing!BK16","v":2033},{"$f":"Timing!BL16","v":2033},{"$f":"Timing!BM16","v":2033},{"$f":"Timing!BN16","v":2034},{"$f":"Timing!BO16","v":2034},{"$f":"Timing!BP16","v":2034},{"$f":"Timing!BQ16","v":2034},{"$f":"Timing!BR16","v":2035},{"$f":"Timing!BS16","v":2035},{"$f":"Timing!BT16","v":2035},{"$f":"Timing!BU16","v":2035},{"$f":"Timing!BV16","v":2036},{"$f":"Timing!BW16","v":2036},{"$f":"Timing!BX16","v":2036},{"$f":"Timing!BY16","v":2036},{"$f":"Timing!BZ16","v":2037},{"$f":"Timing!CA16","v":2037},{"$f":"Timing!CB16","v":2037},{"$f":"Timing!CC16","v":2037},{"$f":"Timing!CD16","v":2038},{"$f":"Timing!CE16","v":2038},{"$f":"Timing!CF16","v":2038},{"$f":"Timing!CG16","v":2038},{"$f":"Timing!CH16","v":2039},{"$f":"Timing!CI16","v":2039},{"$f":"Timing!CJ16","v":2039},{"$f":"Timing!CK16","v":2039},{"$f":"Timing!CL16","v":2040},{"$f":"Timing!CM16","v":2040},{"$f":"Timing!CN16","v":2040},{"$f":"Timing!CO16","v":2040},{"$f":"Timing!CP16","v":2041},{"$f":"Timing!CQ16","v":2041},{"$f":"Timing!CR16","v":2041},{"$f":"Timing!CS16","v":2041},{"$f":"Timing!CT16","v":2042},{"$f":"Timing!CU16","v":2042},{"$f":"Timing!CV16","v":2042},{"$f":"Timing!CW16","v":2042},{"$f":"Timing!CX16","v":2043},{"$f":"Timing!CY16","v":2043},{"$f":"Timing!CZ16","v":2043},{"$f":"Timing!DA16","v":2043},{"$f":"Timing!DB16","v":2044},{"$f":"Timing!DC16","v":2044},{"$f":"Timing!DD16","v":2044},{"$f":"Timing!DE16","v":2044},{"$f":"Timing!DF16","v":2045},{"$f":"Timing!DG16","v":2045},{"$f":"Timing!DH16","v":2045},{"$f":"Timing!DI16","v":2045},{"$f":"Timing!DJ16","v":2046},{"$f":"Timing!DK16","v":2046},{"$f":"Timing!DL16","v":2046},{"$f":"Timing!DM16","v":2046},{"$f":"Timing!DN16","v":2047},{"$f":"Timing!DO16","v":2047},{"$f":"Timing!DP16","v":2047},{"$f":"Timing!DQ16","v":2047},{"$f":"Timing!DR16","v":2048},{"$f":"Timing!DS16","v":2048},{"$f":"Timing!DT16","v":2048},{"$f":"Timing!DU16","v":2048},{"$f":"Timing!DV16","v":2049},{"$f":"Timing!DW16","v":2049},{"$f":"Timing!DX16","v":2049},{"$f":"Timing!DY16","v":2049},{"$f":"Timing!DZ16","v":2050},{"$f":"Timing!EA16","v":2050},{"$f":"Timing!EB16","v":2050},{"$f":"Timing!EC16","v":2050},{"$f":"Timing!ED16","v":2051},{"$f":"Timing!EE16","v":2051},{"$f":"Timing!EF16","v":2051},{"$f":"Timing!EG16","v":2051},{"$f":"Timing!EH16","v":2052},{"$f":"Timing!EI16","v":2052},{"$f":"Timing!EJ16","v":2052},{"$f":"Timing!EK16","v":2052},{"$f":"Timing!EL16","v":2053},{"$f":"Timing!EM16","v":2053},{"$f":"Timing!EN16","v":2053},{"$f":"Timing!EO16","v":2053},{"$f":"Timing!EP16","v":2054},{"$f":"Timing!EQ16","v":2054},{"$f":"Timing!ER16","v":2054},{"$f":"Timing!ES16","v":2054},{"$f":"Timing!ET16","v":2055},{"$f":"Timing!EU16","v":2055},{"$f":"Timing!EV16","v":2055},{"$f":"Timing!EW16","v":2055},{"$f":"Timing!EX16","v":2056},{"$f":"Timing!EY16","v":2056},{"$f":"Timing!EZ16","v":2056},{"$f":"Timing!FA16","v":2056},{"$f":"Timing!FB16","v":2057},{"$f":"Timing!FC16","v":2057},{"$f":"Timing!FD16","v":2057},{"$f":"Timing!FE16","v":2057},{"$f":"Timing!FF16","v":2058},{"$f":"Timing!FG16","v":2058},{"$f":"Timing!FH16","v":2058},{"$f":"Timing!FI16","v":2058},{"$f":"Timing!FJ16","v":2059},{"$f":"Timing!FK16","v":2059},{"$f":"Timing!FL16","v":2059},{"$f":"Timing!FM16","v":2059},{"$f":"Timing!FN16","v":2060},{"$f":"Timing!FO16","v":2060},{"$f":"Timing!FP16","v":2060},{"$f":"Timing!FQ16","v":2060},{"$f":"Timing!FR16","v":2061},{"$f":"Timing!FS16","v":2061},{"$f":"Timing!FT16","v":2061},{"$f":"Timing!FU16","v":2061},{"$f":"Timing!FV16","v":2062},{"$f":"Timing!FW16","v":2062},{"$f":"Timing!FX16","v":2062},{"$f":"Timing!FY16","v":2062},{"$f":"Timing!FZ16","v":2063},{"$f":"Timing!GA16","v":2063},{"$f":"Timing!GB16","v":2063},{"$f":"Timing!GC16","v":2063},{"$f":"Timing!GD16","v":2064},{"$f":"Timing!GE16","v":2064},{"$f":"Timing!GF16","v":2064},{"$f":"Timing!GG16","v":2064},{"$f":"Timing!GH16","v":2065},{"$f":"Timing!GI16","v":2065},{"$f":"Timing!GJ16","v":2065},{"$f":"Timing!GK16","v":2065},{"$f":"Timing!GL16","v":2066},{"$f":"Timing!GM16","v":2066},{"$f":"Timing!GN16","v":2066},{"$f":"Timing!GO16","v":2066},{"$f":"Timing!GP16","v":2067},{"$f":"Timing!GQ16","v":2067},{"$f":"Timing!GR16","v":2067},{"$f":"Timing!GS16","v":2067},{"$f":"Timing!GT16","v":2068},{"$f":"Timing!GU16","v":2068},{"$f":"Timing!GV16","v":2068},{"$f":"Timing!GW16","v":2068},{"$f":"Timing!GX16","v":2069},{"$f":"Timing!GY16","v":2069},{"$f":"Timing!GZ16","v":2069},{"$f":"Timing!HA16","v":2069},{"$f":"Timing!HB16","v":2070},{"$f":"Timing!HC16","v":2070},{"$f":"Timing!HD16","v":2070},{"$f":"Timing!HE16","v":2070},{"$f":"Timing!HF16","v":2071},{"$f":"Timing!HG16","v":2071},{"$f":"Timing!HH16","v":2071},{"$f":"Timing!HI16","v":2071},{"$f":"Timing!HJ16","v":2072},{"$f":"Timing!HK16","v":2072},{"$f":"Timing!HL16","v":2072},{"$f":"Timing!HM16","v":2072},{"$f":"Timing!HN16","v":2073},{"$f":"Timing!HO16","v":2073},{"$f":"Timing!HP16","v":2073},{"$f":"Timing!HQ16","v":2073},{"$f":"Timing!HR16","v":2074},{"$f":"Timing!HS16","v":2074},{"$f":"Timing!HT16","v":2074},{"$f":"Timing!HU16","v":2074},{"$f":"Timing!HV16","v":2075},{"$f":"Timing!HW16","v":2075},{"$f":"Timing!HX16","v":2075},{"$f":"Timing!HY16","v":2075},{"$f":"Timing!HZ16","v":2076},{"$f":"Timing!IA16","v":2076},{"$f":"Timing!IB16","v":2076},{"$f":"Timing!IC16","v":2076},{"$f":"Timing!ID16","v":2077},{"$f":"Timing!IE16","v":2077},{"$f":"Timing!IF16","v":2077},{"$f":"Timing!IG16","v":2077},{"$f":"Timing!IH16","v":2078},{"$f":"Timing!II16","v":2078},{"$f":"Timing!IJ16","v":2078},{"$f":"Timing!IK16","v":2078},{"$f":"Timing!IL16","v":2079},{"$f":"Timing!IM16","v":2079},{"$f":"Timing!IN16","v":2079},{"$f":"Timing!IO16","v":2079},{"$f":"Timing!IP16","v":2080},{"$f":"Timing!IQ16","v":2080},{"$f":"Timing!IR16","v":2080},{"$f":"Timing!IS16","v":2080},{"$f":"Timing!IT16","v":2081},{"$f":"Timing!IU16","v":2081}]
[]
[null,null,"Cons / Ops Flags"]
[null,null,"Construction Year Flag","Num",null,null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":1},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":1},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":0},{"$f":"Timing!BF19","v":0},{"$f":"Timing!BG19","v":0},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0},{"$f":"Timing!EL19","v":0},{"$f":"Timing!EM19","v":0},{"$f":"Timing!EN19","v":0},{"$f":"Timing!EO19","v":0},{"$f":"Timing!EP19","v":0},{"$f":"Timing!EQ19","v":0},{"$f":"Timing!ER19","v":0},{"$f":"Timing!ES19","v":0},{"$f":"Timing!ET19","v":0},{"$f":"Timing!EU19","v":0},{"$f":"Timing!EV19","v":0},{"$f":"Timing!EW19","v":0},{"$f":"Timing!EX19","v":0},{"$f":"Timing!EY19","v":0},{"$f":"Timing!EZ19","v":0},{"$f":"Timing!FA19","v":0},{"$f":"Timing!FB19","v":0},{"$f":"Timing!FC19","v":0},{"$f":"Timing!FD19","v":0},{"$f":"Timing!FE19","v":0},{"$f":"Timing!FF19","v":0},{"$f":"Timing!FG19","v":0},{"$f":"Timing!FH19","v":0},{"$f":"Timing!FI19","v":0},{"$f":"Timing!FJ19","v":0},{"$f":"Timing!FK19","v":0},{"$f":"Timing!FL19","v":0},{"$f":"Timing!FM19","v":0},{"$f":"Timing!FN19","v":0},{"$f":"Timing!FO19","v":0},{"$f":"Timing!FP19","v":0},{"$f":"Timing!FQ19","v":0},{"$f":"Timing!FR19","v":0},{"$f":"Timing!FS19","v":0},{"$f":"Timing!FT19","v":0},{"$f":"Timing!FU19","v":0},{"$f":"Timing!FV19","v":0},{"$f":"Timing!FW19","v":0},{"$f":"Timing!FX19","v":0},{"$f":"Timing!FY19","v":0},{"$f":"Timing!FZ19","v":0},{"$f":"Timing!GA19","v":0},{"$f":"Timing!GB19","v":0},{"$f":"Timing!GC19","v":0},{"$f":"Timing!GD19","v":0},{"$f":"Timing!GE19","v":0},{"$f":"Timing!GF19","v":0},{"$f":"Timing!GG19","v":0},{"$f":"Timing!GH19","v":0},{"$f":"Timing!GI19","v":0},{"$f":"Timing!GJ19","v":0},{"$f":"Timing!GK19","v":0},{"$f":"Timing!GL19","v":0},{"$f":"Timing!GM19","v":0},{"$f":"Timing!GN19","v":0},{"$f":"Timing!GO19","v":0},{"$f":"Timing!GP19","v":0},{"$f":"Timing!GQ19","v":0},{"$f":"Timing!GR19","v":0},{"$f":"Timing!GS19","v":0},{"$f":"Timing!GT19","v":0},{"$f":"Timing!GU19","v":0},{"$f":"Timing!GV19","v":0},{"$f":"Timing!GW19","v":0},{"$f":"Timing!GX19","v":0},{"$f":"Timing!GY19","v":0},{"$f":"Timing!GZ19","v":0},{"$f":"Timing!HA19","v":0},{"$f":"Timing!HB19","v":0},{"$f":"Timing!HC19","v":0},{"$f":"Timing!HD19","v":0},{"$f":"Timing!HE19","v":0},{"$f":"Timing!HF19","v":0},{"$f":"Timing!HG19","v":0},{"$f":"Timing!HH19","v":0},{"$f":"Timing!HI19","v":0},{"$f":"Timing!HJ19","v":0},{"$f":"Timing!HK19","v":0},{"$f":"Timing!HL19","v":0},{"$f":"Timing!HM19","v":0},{"$f":"Timing!HN19","v":0},{"$f":"Timing!HO19","v":0},{"$f":"Timing!HP19","v":0},{"$f":"Timing!HQ19","v":0},{"$f":"Timing!HR19","v":0},{"$f":"Timing!HS19","v":0},{"$f":"Timing!HT19","v":0},{"$f":"Timing!HU19","v":0},{"$f":"Timing!HV19","v":0},{"$f":"Timing!HW19","v":0},{"$f":"Timing!HX19","v":0},{"$f":"Timing!HY19","v":0},{"$f":"Timing!HZ19","v":0},{"$f":"Timing!IA19","v":0},{"$f":"Timing!IB19","v":0},{"$f":"Timing!IC19","v":0},{"$f":"Timing!ID19","v":0},{"$f":"Timing!IE19","v":0},{"$f":"Timing!IF19","v":0},{"$f":"Timing!IG19","v":0},{"$f":"Timing!IH19","v":0},{"$f":"Timing!II19","v":0},{"$f":"Timing!IJ19","v":0},{"$f":"Timing!IK19","v":0},{"$f":"Timing!IL19","v":0},{"$f":"Timing!IM19","v":0},{"$f":"Timing!IN19","v":0},{"$f":"Timing!IO19","v":0},{"$f":"Timing!IP19","v":0},{"$f":"Timing!IQ19","v":0},{"$f":"Timing!IR19","v":0},{"$f":"Timing!IS19","v":0},{"$f":"Timing!IT19","v":0},{"$f":"Timing!IU19","v":0}]
[null,null,"Operations Year Flag","Num",null,null,null,null,null,{"$f":"Timing!J20","v":0},{"$f":"Timing!K20","v":0},{"$f":"Timing!L20","v":0},{"$f":"Timing!M20","v":0},{"$f":"Timing!N20","v":0},{"$f":"Timing!O20","v":0},{"$f":"Timing!P20","v":0},{"$f":"Timing!Q20","v":0},{"$f":"Timing!R20","v":0},{"$f":"Timing!S20","v":0},{"$f":"Timing!T20","v":0},{"$f":"Timing!U20","v":0},{"$f":"Timing!V20","v":0},{"$f":"Timing!W20","v":0},{"$f":"Timing!X20","v":0},{"$f":"Timing!Y20","v":0},{"$f":"Timing!Z20","v":1},{"$f":"Timing!AA20","v":0},{"$f":"Timing!AB20","v":0},{"$f":"Timing!AC20","v":0},{"$f":"Timing!AD20","v":1},{"$f":"Timing!AE20","v":0},{"$f":"Timing!AF20","v":0},{"$f":"Timing!AG20","v":0},{"$f":"Timing!AH20","v":1},{"$f":"Timing!AI20","v":0},{"$f":"Timing!AJ20","v":0},{"$f":"Timing!AK20","v":0},{"$f":"Timing!AL20","v":1},{"$f":"Timing!AM20","v":0},{"$f":"Timing!AN20","v":0},{"$f":"Timing!AO20","v":0},{"$f":"Timing!AP20","v":1},{"$f":"Timing!AQ20","v":0},{"$f":"Timing!AR20","v":0},{"$f":"Timing!AS20","v":0},{"$f":"Timing!AT20","v":1},{"$f":"Timing!AU20","v":0},{"$f":"Timing!AV20","v":0},{"$f":"Timing!AW20","v":0},{"$f":"Timing!AX20","v":1},{"$f":"Timing!AY20","v":0},{"$f":"Timing!AZ20","v":0},{"$f":"Timing!BA20","v":0},{"$f":"Timing!BB20","v":1},{"$f":"Timing!BC20","v":0},{"$f":"Timing!BD20","v":0},{"$f":"Timing!BE20","v":0},{"$f":"Timing!BF20","v":1},{"$f":"Timing!BG20","v":0},{"$f":"Timing!BH20","v":0},{"$f":"Timing!BI20","v":0},{"$f":"Timing!BJ20","v":1},{"$f":"Timing!BK20","v":0},{"$f":"Timing!BL20","v":0},{"$f":"Timing!BM20","v":0},{"$f":"Timing!BN20","v":1},{"$f":"Timing!BO20","v":0},{"$f":"Timing!BP20","v":0},{"$f":"Timing!BQ20","v":0},{"$f":"Timing!BR20","v":1},{"$f":"Timing!BS20","v":0},{"$f":"Timing!BT20","v":0},{"$f":"Timing!BU20","v":0},{"$f":"Timing!BV20","v":1},{"$f":"Timing!BW20","v":0},{"$f":"Timing!BX20","v":0},{"$f":"Timing!BY20","v":0},{"$f":"Timing!BZ20","v":1},{"$f":"Timing!CA20","v":0},{"$f":"Timing!CB20","v":0},{"$f":"Timing!CC20","v":0},{"$f":"Timing!CD20","v":1},{"$f":"Timing!CE20","v":0},{"$f":"Timing!CF20","v":0},{"$f":"Timing!CG20","v":0},{"$f":"Timing!CH20","v":1},{"$f":"Timing!CI20","v":0},{"$f":"Timing!CJ20","v":0},{"$f":"Timing!CK20","v":0},{"$f":"Timing!CL20","v":1},{"$f":"Timing!CM20","v":0},{"$f":"Timing!CN20","v":0},{"$f":"Timing!CO20","v":0},{"$f":"Timing!CP20","v":1},{"$f":"Timing!CQ20","v":0},{"$f":"Timing!CR20","v":0},{"$f":"Timing!CS20","v":0},{"$f":"Timing!CT20","v":1},{"$f":"Timing!CU20","v":0},{"$f":"Timing!CV20","v":0},{"$f":"Timing!CW20","v":0},{"$f":"Timing!CX20","v":1},{"$f":"Timing!CY20","v":0},{"$f":"Timing!CZ20","v":0},{"$f":"Timing!DA20","v":0},{"$f":"Timing!DB20","v":1},{"$f":"Timing!DC20","v":0},{"$f":"Timing!DD20","v":0},{"$f":"Timing!DE20","v":0},{"$f":"Timing!DF20","v":1},{"$f":"Timing!DG20","v":0},{"$f":"Timing!DH20","v":0},{"$f":"Timing!DI20","v":0},{"$f":"Timing!DJ20","v":1},{"$f":"Timing!DK20","v":0},{"$f":"Timing!DL20","v":0},{"$f":"Timing!DM20","v":0},{"$f":"Timing!DN20","v":1},{"$f":"Timing!DO20","v":0},{"$f":"Timing!DP20","v":0},{"$f":"Timing!DQ20","v":0},{"$f":"Timing!DR20","v":1},{"$f":"Timing!DS20","v":0},{"$f":"Timing!DT20","v":0},{"$f":"Timing!DU20","v":0},{"$f":"Timing!DV20","v":1},{"$f":"Timing!DW20","v":0},{"$f":"Timing!DX20","v":0},{"$f":"Timing!DY20","v":0},{"$f":"Timing!DZ20","v":1},{"$f":"Timing!EA20","v":0},{"$f":"Timing!EB20","v":0},{"$f":"Timing!EC20","v":0},{"$f":"Timing!ED20","v":1},{"$f":"Timing!EE20","v":0},{"$f":"Timing!EF20","v":0},{"$f":"Timing!EG20","v":0},{"$f":"Timing!EH20","v":1},{"$f":"Timing!EI20","v":0},{"$f":"Timing!EJ20","v":0},{"$f":"Timing!EK20","v":0},{"$f":"Timing!EL20","v":1},{"$f":"Timing!EM20","v":0},{"$f":"Timing!EN20","v":0},{"$f":"Timing!EO20","v":0},{"$f":"Timing!EP20","v":1},{"$f":"Timing!EQ20","v":0},{"$f":"Timing!ER20","v":0},{"$f":"Timing!ES20","v":0},{"$f":"Timing!ET20","v":1},{"$f":"Timing!EU20","v":0},{"$f":"Timing!EV20","v":0},{"$f":"Timing!EW20","v":0},{"$f":"Timing!EX20","v":1},{"$f":"Timing!EY20","v":0},{"$f":"Timing!EZ20","v":0},{"$f":"Timing!FA20","v":0},{"$f":"Timing!FB20","v":1},{"$f":"Timing!FC20","v":0},{"$f":"Timing!FD20","v":0},{"$f":"Timing!FE20","v":0},{"$f":"Timing!FF20","v":1},{"$f":"Timing!FG20","v":0},{"$f":"Timing!FH20","v":0},{"$f":"Timing!FI20","v":0},{"$f":"Timing!FJ20","v":1},{"$f":"Timing!FK20","v":0},{"$f":"Timing!FL20","v":0},{"$f":"Timing!FM20","v":0},{"$f":"Timing!FN20","v":1},{"$f":"Timing!FO20","v":0},{"$f":"Timing!FP20","v":0},{"$f":"Timing!FQ20","v":0},{"$f":"Timing!FR20","v":1},{"$f":"Timing!FS20","v":0},{"$f":"Timing!FT20","v":0},{"$f":"Timing!FU20","v":0},{"$f":"Timing!FV20","v":1},{"$f":"Timing!FW20","v":0},{"$f":"Timing!FX20","v":0},{"$f":"Timing!FY20","v":0},{"$f":"Timing!FZ20","v":1},{"$f":"Timing!GA20","v":0},{"$f":"Timing!GB20","v":0},{"$f":"Timing!GC20","v":0},{"$f":"Timing!GD20","v":1},{"$f":"Timing!GE20","v":0},{"$f":"Timing!GF20","v":0},{"$f":"Timing!GG20","v":0},{"$f":"Timing!GH20","v":1},{"$f":"Timing!GI20","v":0},{"$f":"Timing!GJ20","v":0},{"$f":"Timing!GK20","v":0},{"$f":"Timing!GL20","v":1},{"$f":"Timing!GM20","v":0},{"$f":"Timing!GN20","v":0},{"$f":"Timing!GO20","v":0},{"$f":"Timing!GP20","v":1},{"$f":"Timing!GQ20","v":0},{"$f":"Timing!GR20","v":0},{"$f":"Timing!GS20","v":0},{"$f":"Timing!GT20","v":1},{"$f":"Timing!GU20","v":0},{"$f":"Timing!GV20","v":0},{"$f":"Timing!GW20","v":0},{"$f":"Timing!GX20","v":1},{"$f":"Timing!GY20","v":0},{"$f":"Timing!GZ20","v":0},{"$f":"Timing!HA20","v":0},{"$f":"Timing!HB20","v":1},{"$f":"Timing!HC20","v":0},{"$f":"Timing!HD20","v":0},{"$f":"Timing!HE20","v":0},{"$f":"Timing!HF20","v":1},{"$f":"Timing!HG20","v":0},{"$f":"Timing!HH20","v":0},{"$f":"Timing!HI20","v":0},{"$f":"Timing!HJ20","v":1},{"$f":"Timing!HK20","v":0},{"$f":"Timing!HL20","v":0},{"$f":"Timing!HM20","v":0},{"$f":"Timing!HN20","v":1},{"$f":"Timing!HO20","v":0},{"$f":"Timing!HP20","v":0},{"$f":"Timing!HQ20","v":0},{"$f":"Timing!HR20","v":0},{"$f":"Timing!HS20","v":0},{"$f":"Timing!HT20","v":0},{"$f":"Timing!HU20","v":0},{"$f":"Timing!HV20","v":0},{"$f":"Timing!HW20","v":0},{"$f":"Timing!HX20","v":0},{"$f":"Timing!HY20","v":0},{"$f":"Timing!HZ20","v":0},{"$f":"Timing!IA20","v":0},{"$f":"Timing!IB20","v":0},{"$f":"Timing!IC20","v":0},{"$f":"Timing!ID20","v":0},{"$f":"Timing!IE20","v":0},{"$f":"Timing!IF20","v":0},{"$f":"Timing!IG20","v":0},{"$f":"Timing!IH20","v":0},{"$f":"Timing!II20","v":0},{"$f":"Timing!IJ20","v":0},{"$f":"Timing!IK20","v":0},{"$f":"Timing!IL20","v":0},{"$f":"Timing!IM20","v":0},{"$f":"Timing!IN20","v":0},{"$f":"Timing!IO20","v":0},{"$f":"Timing!IP20","v":0},{"$f":"Timing!IQ20","v":0},{"$f":"Timing!IR20","v":0},{"$f":"Timing!IS20","v":0},{"$f":"Timing!IT20","v":0},{"$f":"Timing!IU20","v":0}]
[]
[null,null,"Cons / Ops Counters"]
[null,null,"Construction Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J23","v":0},{"$f":"Timing!K23","v":0},{"$f":"Timing!L23","v":0},{"$f":"Timing!M23","v":0},{"$f":"Timing!N23","v":0},{"$f":"Timing!O23","v":0},{"$f":"Timing!P23","v":0},{"$f":"Timing!Q23","v":0},{"$f":"Timing!R23","v":1},{"$f":"Timing!S23","v":2},{"$f":"Timing!T23","v":3},{"$f":"Timing!U23","v":4},{"$f":"Timing!V23","v":5},{"$f":"Timing!W23","v":6},{"$f":"Timing!X23","v":0},{"$f":"Timing!Y23","v":0},{"$f":"Timing!Z23","v":0},{"$f":"Timing!AA23","v":0},{"$f":"Timing!AB23","v":0},{"$f":"Timing!AC23","v":0},{"$f":"Timing!AD23","v":0},{"$f":"Timing!AE23","v":0},{"$f":"Timing!AF23","v":0},{"$f":"Timing!AG23","v":0},{"$f":"Timing!AH23","v":0},{"$f":"Timing!AI23","v":0},{"$f":"Timing!AJ23","v":0},{"$f":"Timing!AK23","v":0},{"$f":"Timing!AL23","v":0},{"$f":"Timing!AM23","v":0},{"$f":"Timing!AN23","v":0},{"$f":"Timing!AO23","v":0},{"$f":"Timing!AP23","v":0},{"$f":"Timing!AQ23","v":0},{"$f":"Timing!AR23","v":0},{"$f":"Timing!AS23","v":0},{"$f":"Timing!AT23","v":0},{"$f":"Timing!AU23","v":0},{"$f":"Timing!AV23","v":0},{"$f":"Timing!AW23","v":0},{"$f":"Timing!AX23","v":0},{"$f":"Timing!AY23","v":0},{"$f":"Timing!AZ23","v":0},{"$f":"Timing!BA23","v":0},{"$f":"Timing!BB23","v":0},{"$f":"Timing!BC23","v":0},{"$f":"Timing!BD23","v":0},{"$f":"Timing!BE23","v":0},{"$f":"Timing!BF23","v":0},{"$f":"Timing!BG23","v":0},{"$f":"Timing!BH23","v":0},{"$f":"Timing!BI23","v":0},{"$f":"Timing!BJ23","v":0},{"$f":"Timing!BK23","v":0},{"$f":"Timing!BL23","v":0},{"$f":"Timing!BM23","v":0},{"$f":"Timing!BN23","v":0},{"$f":"Timing!BO23","v":0},{"$f":"Timing!BP23","v":0},{"$f":"Timing!BQ23","v":0},{"$f":"Timing!BR23","v":0},{"$f":"Timing!BS23","v":0},{"$f":"Timing!BT23","v":0},{"$f":"Timing!BU23","v":0},{"$f":"Timing!BV23","v":0},{"$f":"Timing!BW23","v":0},{"$f":"Timing!BX23","v":0},{"$f":"Timing!BY23","v":0},{"$f":"Timing!BZ23","v":0},{"$f":"Timing!CA23","v":0},{"$f":"Timing!CB23","v":0},{"$f":"Timing!CC23","v":0},{"$f":"Timing!CD23","v":0},{"$f":"Timing!CE23","v":0},{"$f":"Timing!CF23","v":0},{"$f":"Timing!CG23","v":0},{"$f":"Timing!CH23","v":0},{"$f":"Timing!CI23","v":0},{"$f":"Timing!CJ23","v":0},{"$f":"Timing!CK23","v":0},{"$f":"Timing!CL23","v":0},{"$f":"Timing!CM23","v":0},{"$f":"Timing!CN23","v":0},{"$f":"Timing!CO23","v":0},{"$f":"Timing!CP23","v":0},{"$f":"Timing!CQ23","v":0},{"$f":"Timing!CR23","v":0},{"$f":"Timing!CS23","v":0},{"$f":"Timing!CT23","v":0},{"$f":"Timing!CU23","v":0},{"$f":"Timing!CV23","v":0},{"$f":"Timing!CW23","v":0},{"$f":"Timing!CX23","v":0},{"$f":"Timing!CY23","v":0},{"$f":"Timing!CZ23","v":0},{"$f":"Timing!DA23","v":0},{"$f":"Timing!DB23","v":0},{"$f":"Timing!DC23","v":0},{"$f":"Timing!DD23","v":0},{"$f":"Timing!DE23","v":0},{"$f":"Timing!DF23","v":0},{"$f":"Timing!DG23","v":0},{"$f":"Timing!DH23","v":0},{"$f":"Timing!DI23","v":0},{"$f":"Timing!DJ23","v":0},{"$f":"Timing!DK23","v":0},{"$f":"Timing!DL23","v":0},{"$f":"Timing!DM23","v":0},{"$f":"Timing!DN23","v":0},{"$f":"Timing!DO23","v":0},{"$f":"Timing!DP23","v":0},{"$f":"Timing!DQ23","v":0},{"$f":"Timing!DR23","v":0},{"$f":"Timing!DS23","v":0},{"$f":"Timing!DT23","v":0},{"$f":"Timing!DU23","v":0},{"$f":"Timing!DV23","v":0},{"$f":"Timing!DW23","v":0},{"$f":"Timing!DX23","v":0},{"$f":"Timing!DY23","v":0},{"$f":"Timing!DZ23","v":0},{"$f":"Timing!EA23","v":0},{"$f":"Timing!EB23","v":0},{"$f":"Timing!EC23","v":0},{"$f":"Timing!ED23","v":0},{"$f":"Timing!EE23","v":0},{"$f":"Timing!EF23","v":0},{"$f":"Timing!EG23","v":0},{"$f":"Timing!EH23","v":0},{"$f":"Timing!EI23","v":0},{"$f":"Timing!EJ23","v":0},{"$f":"Timing!EK23","v":0},{"$f":"Timing!EL23","v":0},{"$f":"Timing!EM23","v":0},{"$f":"Timing!EN23","v":0},{"$f":"Timing!EO23","v":0},{"$f":"Timing!EP23","v":0},{"$f":"Timing!EQ23","v":0},{"$f":"Timing!ER23","v":0},{"$f":"Timing!ES23","v":0},{"$f":"Timing!ET23","v":0},{"$f":"Timing!EU23","v":0},{"$f":"Timing!EV23","v":0},{"$f":"Timing!EW23","v":0},{"$f":"Timing!EX23","v":0},{"$f":"Timing!EY23","v":0},{"$f":"Timing!EZ23","v":0},{"$f":"Timing!FA23","v":0},{"$f":"Timing!FB23","v":0},{"$f":"Timing!FC23","v":0},{"$f":"Timing!FD23","v":0},{"$f":"Timing!FE23","v":0},{"$f":"Timing!FF23","v":0},{"$f":"Timing!FG23","v":0},{"$f":"Timing!FH23","v":0},{"$f":"Timing!FI23","v":0},{"$f":"Timing!FJ23","v":0},{"$f":"Timing!FK23","v":0},{"$f":"Timing!FL23","v":0},{"$f":"Timing!FM23","v":0},{"$f":"Timing!FN23","v":0},{"$f":"Timing!FO23","v":0},{"$f":"Timing!FP23","v":0},{"$f":"Timing!FQ23","v":0},{"$f":"Timing!FR23","v":0},{"$f":"Timing!FS23","v":0},{"$f":"Timing!FT23","v":0},{"$f":"Timing!FU23","v":0},{"$f":"Timing!FV23","v":0},{"$f":"Timing!FW23","v":0},{"$f":"Timing!FX23","v":0},{"$f":"Timing!FY23","v":0},{"$f":"Timing!FZ23","v":0},{"$f":"Timing!GA23","v":0},{"$f":"Timing!GB23","v":0},{"$f":"Timing!GC23","v":0},{"$f":"Timing!GD23","v":0},{"$f":"Timing!GE23","v":0},{"$f":"Timing!GF23","v":0},{"$f":"Timing!GG23","v":0},{"$f":"Timing!GH23","v":0},{"$f":"Timing!GI23","v":0},{"$f":"Timing!GJ23","v":0},{"$f":"Timing!GK23","v":0},{"$f":"Timing!GL23","v":0},{"$f":"Timing!GM23","v":0},{"$f":"Timing!GN23","v":0},{"$f":"Timing!GO23","v":0},{"$f":"Timing!GP23","v":0},{"$f":"Timing!GQ23","v":0},{"$f":"Timing!GR23","v":0},{"$f":"Timing!GS23","v":0},{"$f":"Timing!GT23","v":0},{"$f":"Timing!GU23","v":0},{"$f":"Timing!GV23","v":0},{"$f":"Timing!GW23","v":0},{"$f":"Timing!GX23","v":0},{"$f":"Timing!GY23","v":0},{"$f":"Timing!GZ23","v":0},{"$f":"Timing!HA23","v":0},{"$f":"Timing!HB23","v":0},{"$f":"Timing!HC23","v":0},{"$f":"Timing!HD23","v":0},{"$f":"Timing!HE23","v":0},{"$f":"Timing!HF23","v":0},{"$f":"Timing!HG23","v":0},{"$f":"Timing!HH23","v":0},{"$f":"Timing!HI23","v":0},{"$f":"Timing!HJ23","v":0},{"$f":"Timing!HK23","v":0},{"$f":"Timing!HL23","v":0},{"$f":"Timing!HM23","v":0},{"$f":"Timing!HN23","v":0},{"$f":"Timing!HO23","v":0},{"$f":"Timing!HP23","v":0},{"$f":"Timing!HQ23","v":0},{"$f":"Timing!HR23","v":0},{"$f":"Timing!HS23","v":0},{"$f":"Timing!HT23","v":0},{"$f":"Timing!HU23","v":0},{"$f":"Timing!HV23","v":0},{"$f":"Timing!HW23","v":0},{"$f":"Timing!HX23","v":0},{"$f":"Timing!HY23","v":0},{"$f":"Timing!HZ23","v":0},{"$f":"Timing!IA23","v":0},{"$f":"Timing!IB23","v":0},{"$f":"Timing!IC23","v":0},{"$f":"Timing!ID23","v":0},{"$f":"Timing!IE23","v":0},{"$f":"Timing!IF23","v":0},{"$f":"Timing!IG23","v":0},{"$f":"Timing!IH23","v":0},{"$f":"Timing!II23","v":0},{"$f":"Timing!IJ23","v":0},{"$f":"Timing!IK23","v":0},{"$f":"Timing!IL23","v":0},{"$f":"Timing!IM23","v":0},{"$f":"Timing!IN23","v":0},{"$f":"Timing!IO23","v":0},{"$f":"Timing!IP23","v":0},{"$f":"Timing!IQ23","v":0},{"$f":"Timing!IR23","v":0},{"$f":"Timing!IS23","v":0},{"$f":"Timing!IT23","v":0},{"$f":"Timing!IU23","v":0}]
[null,null,"Construction Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J24","v":0},{"$f":"Timing!K24","v":0},{"$f":"Timing!L24","v":0},{"$f":"Timing!M24","v":0},{"$f":"Timing!N24","v":0},{"$f":"Timing!O24","v":0},{"$f":"Timing!P24","v":0},{"$f":"Timing!Q24","v":0},{"$f":"Timing!R24","v":1},{"$f":"Timing!S24","v":1},{"$f":"Timing!T24","v":1},{"$f":"Timing!U24","v":1},{"$f":"Timing!V24","v":2},{"$f":"Timing!W24","v":2},{"$f":"Timing!X24","v":0},{"$f":"Timing!Y24","v":0},{"$f":"Timing!Z24","v":0},{"$f":"Timing!AA24","v":0},{"$f":"Timing!AB24","v":0},{"$f":"Timing!AC24","v":0},{"$f":"Timing!AD24","v":0},{"$f":"Timing!AE24","v":0},{"$f":"Timing!AF24","v":0},{"$f":"Timing!AG24","v":0},{"$f":"Timing!AH24","v":0},{"$f":"Timing!AI24","v":0},{"$f":"Timing!AJ24","v":0},{"$f":"Timing!AK24","v":0},{"$f":"Timing!AL24","v":0},{"$f":"Timing!AM24","v":0},{"$f":"Timing!AN24","v":0},{"$f":"Timing!AO24","v":0},{"$f":"Timing!AP24","v":0},{"$f":"Timing!AQ24","v":0},{"$f":"Timing!AR24","v":0},{"$f":"Timing!AS24","v":0},{"$f":"Timing!AT24","v":0},{"$f":"Timing!AU24","v":0},{"$f":"Timing!AV24","v":0},{"$f":"Timing!AW24","v":0},{"$f":"Timing!AX24","v":0},{"$f":"Timing!AY24","v":0},{"$f":"Timing!AZ24","v":0},{"$f":"Timing!BA24","v":0},{"$f":"Timing!BB24","v":0},{"$f":"Timing!BC24","v":0},{"$f":"Timing!BD24","v":0},{"$f":"Timing!BE24","v":0},{"$f":"Timing!BF24","v":0},{"$f":"Timing!BG24","v":0},{"$f":"Timing!BH24","v":0},{"$f":"Timing!BI24","v":0},{"$f":"Timing!BJ24","v":0},{"$f":"Timing!BK24","v":0},{"$f":"Timing!BL24","v":0},{"$f":"Timing!BM24","v":0},{"$f":"Timing!BN24","v":0},{"$f":"Timing!BO24","v":0},{"$f":"Timing!BP24","v":0},{"$f":"Timing!BQ24","v":0},{"$f":"Timing!BR24","v":0},{"$f":"Timing!BS24","v":0},{"$f":"Timing!BT24","v":0},{"$f":"Timing!BU24","v":0},{"$f":"Timing!BV24","v":0},{"$f":"Timing!BW24","v":0},{"$f":"Timing!BX24","v":0},{"$f":"Timing!BY24","v":0},{"$f":"Timing!BZ24","v":0},{"$f":"Timing!CA24","v":0},{"$f":"Timing!CB24","v":0},{"$f":"Timing!CC24","v":0},{"$f":"Timing!CD24","v":0},{"$f":"Timing!CE24","v":0},{"$f":"Timing!CF24","v":0},{"$f":"Timing!CG24","v":0},{"$f":"Timing!CH24","v":0},{"$f":"Timing!CI24","v":0},{"$f":"Timing!CJ24","v":0},{"$f":"Timing!CK24","v":0},{"$f":"Timing!CL24","v":0},{"$f":"Timing!CM24","v":0},{"$f":"Timing!CN24","v":0},{"$f":"Timing!CO24","v":0},{"$f":"Timing!CP24","v":0},{"$f":"Timing!CQ24","v":0},{"$f":"Timing!CR24","v":0},{"$f":"Timing!CS24","v":0},{"$f":"Timing!CT24","v":0},{"$f":"Timing!CU24","v":0},{"$f":"Timing!CV24","v":0},{"$f":"Timing!CW24","v":0},{"$f":"Timing!CX24","v":0},{"$f":"Timing!CY24","v":0},{"$f":"Timing!CZ24","v":0},{"$f":"Timing!DA24","v":0},{"$f":"Timing!DB24","v":0},{"$f":"Timing!DC24","v":0},{"$f":"Timing!DD24","v":0},{"$f":"Timing!DE24","v":0},{"$f":"Timing!DF24","v":0},{"$f":"Timing!DG24","v":0},{"$f":"Timing!DH24","v":0},{"$f":"Timing!DI24","v":0},{"$f":"Timing!DJ24","v":0},{"$f":"Timing!DK24","v":0},{"$f":"Timing!DL24","v":0},{"$f":"Timing!DM24","v":0},{"$f":"Timing!DN24","v":0},{"$f":"Timing!DO24","v":0},{"$f":"Timing!DP24","v":0},{"$f":"Timing!DQ24","v":0},{"$f":"Timing!DR24","v":0},{"$f":"Timing!DS24","v":0},{"$f":"Timing!DT24","v":0},{"$f":"Timing!DU24","v":0},{"$f":"Timing!DV24","v":0},{"$f":"Timing!DW24","v":0},{"$f":"Timing!DX24","v":0},{"$f":"Timing!DY24","v":0},{"$f":"Timing!DZ24","v":0},{"$f":"Timing!EA24","v":0},{"$f":"Timing!EB24","v":0},{"$f":"Timing!EC24","v":0},{"$f":"Timing!ED24","v":0},{"$f":"Timing!EE24","v":0},{"$f":"Timing!EF24","v":0},{"$f":"Timing!EG24","v":0},{"$f":"Timing!EH24","v":0},{"$f":"Timing!EI24","v":0},{"$f":"Timing!EJ24","v":0},{"$f":"Timing!EK24","v":0},{"$f":"Timing!EL24","v":0},{"$f":"Timing!EM24","v":0},{"$f":"Timing!EN24","v":0},{"$f":"Timing!EO24","v":0},{"$f":"Timing!EP24","v":0},{"$f":"Timing!EQ24","v":0},{"$f":"Timing!ER24","v":0},{"$f":"Timing!ES24","v":0},{"$f":"Timing!ET24","v":0},{"$f":"Timing!EU24","v":0},{"$f":"Timing!EV24","v":0},{"$f":"Timing!EW24","v":0},{"$f":"Timing!EX24","v":0},{"$f":"Timing!EY24","v":0},{"$f":"Timing!EZ24","v":0},{"$f":"Timing!FA24","v":0},{"$f":"Timing!FB24","v":0},{"$f":"Timing!FC24","v":0},{"$f":"Timing!FD24","v":0},{"$f":"Timing!FE24","v":0},{"$f":"Timing!FF24","v":0},{"$f":"Timing!FG24","v":0},{"$f":"Timing!FH24","v":0},{"$f":"Timing!FI24","v":0},{"$f":"Timing!FJ24","v":0},{"$f":"Timing!FK24","v":0},{"$f":"Timing!FL24","v":0},{"$f":"Timing!FM24","v":0},{"$f":"Timing!FN24","v":0},{"$f":"Timing!FO24","v":0},{"$f":"Timing!FP24","v":0},{"$f":"Timing!FQ24","v":0},{"$f":"Timing!FR24","v":0},{"$f":"Timing!FS24","v":0},{"$f":"Timing!FT24","v":0},{"$f":"Timing!FU24","v":0},{"$f":"Timing!FV24","v":0},{"$f":"Timing!FW24","v":0},{"$f":"Timing!FX24","v":0},{"$f":"Timing!FY24","v":0},{"$f":"Timing!FZ24","v":0},{"$f":"Timing!GA24","v":0},{"$f":"Timing!GB24","v":0},{"$f":"Timing!GC24","v":0},{"$f":"Timing!GD24","v":0},{"$f":"Timing!GE24","v":0},{"$f":"Timing!GF24","v":0},{"$f":"Timing!GG24","v":0},{"$f":"Timing!GH24","v":0},{"$f":"Timing!GI24","v":0},{"$f":"Timing!GJ24","v":0},{"$f":"Timing!GK24","v":0},{"$f":"Timing!GL24","v":0},{"$f":"Timing!GM24","v":0},{"$f":"Timing!GN24","v":0},{"$f":"Timing!GO24","v":0},{"$f":"Timing!GP24","v":0},{"$f":"Timing!GQ24","v":0},{"$f":"Timing!GR24","v":0},{"$f":"Timing!GS24","v":0},{"$f":"Timing!GT24","v":0},{"$f":"Timing!GU24","v":0},{"$f":"Timing!GV24","v":0},{"$f":"Timing!GW24","v":0},{"$f":"Timing!GX24","v":0},{"$f":"Timing!GY24","v":0},{"$f":"Timing!GZ24","v":0},{"$f":"Timing!HA24","v":0},{"$f":"Timing!HB24","v":0},{"$f":"Timing!HC24","v":0},{"$f":"Timing!HD24","v":0},{"$f":"Timing!HE24","v":0},{"$f":"Timing!HF24","v":0},{"$f":"Timing!HG24","v":0},{"$f":"Timing!HH24","v":0},{"$f":"Timing!HI24","v":0},{"$f":"Timing!HJ24","v":0},{"$f":"Timing!HK24","v":0},{"$f":"Timing!HL24","v":0},{"$f":"Timing!HM24","v":0},{"$f":"Timing!HN24","v":0},{"$f":"Timing!HO24","v":0},{"$f":"Timing!HP24","v":0},{"$f":"Timing!HQ24","v":0},{"$f":"Timing!HR24","v":0},{"$f":"Timing!HS24","v":0},{"$f":"Timing!HT24","v":0},{"$f":"Timing!HU24","v":0},{"$f":"Timing!HV24","v":0},{"$f":"Timing!HW24","v":0},{"$f":"Timing!HX24","v":0},{"$f":"Timing!HY24","v":0},{"$f":"Timing!HZ24","v":0},{"$f":"Timing!IA24","v":0},{"$f":"Timing!IB24","v":0},{"$f":"Timing!IC24","v":0},{"$f":"Timing!ID24","v":0},{"$f":"Timing!IE24","v":0},{"$f":"Timing!IF24","v":0},{"$f":"Timing!IG24","v":0},{"$f":"Timing!IH24","v":0},{"$f":"Timing!II24","v":0},{"$f":"Timing!IJ24","v":0},{"$f":"Timing!IK24","v":0},{"$f":"Timing!IL24","v":0},{"$f":"Timing!IM24","v":0},{"$f":"Timing!IN24","v":0},{"$f":"Timing!IO24","v":0},{"$f":"Timing!IP24","v":0},{"$f":"Timing!IQ24","v":0},{"$f":"Timing!IR24","v":0},{"$f":"Timing!IS24","v":0},{"$f":"Timing!IT24","v":0},{"$f":"Timing!IU24","v":0}]
[null,null,"Operations Quarter Counter","Num",null,null,null,null,null,{"$f":"Timing!J25","v":0},{"$f":"Timing!K25","v":0},{"$f":"Timing!L25","v":0},{"$f":"Timing!M25","v":0},{"$f":"Timing!N25","v":0},{"$f":"Timing!O25","v":0},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":1},{"$f":"Timing!Y25","v":2},{"$f":"Timing!Z25","v":3},{"$f":"Timing!AA25","v":4},{"$f":"Timing!AB25","v":5},{"$f":"Timing!AC25","v":6},{"$f":"Timing!AD25","v":7},{"$f":"Timing!AE25","v":8},{"$f":"Timing!AF25","v":9},{"$f":"Timing!AG25","v":10},{"$f":"Timing!AH25","v":11},{"$f":"Timing!AI25","v":12},{"$f":"Timing!AJ25","v":13},{"$f":"Timing!AK25","v":14},{"$f":"Timing!AL25","v":15},{"$f":"Timing!AM25","v":16},{"$f":"Timing!AN25","v":17},{"$f":"Timing!AO25","v":18},{"$f":"Timing!AP25","v":19},{"$f":"Timing!AQ25","v":20},{"$f":"Timing!AR25","v":21},{"$f":"Timing!AS25","v":22},{"$f":"Timing!AT25","v":23},{"$f":"Timing!AU25","v":24},{"$f":"Timing!AV25","v":25},{"$f":"Timing!AW25","v":26},{"$f":"Timing!AX25","v":27},{"$f":"Timing!AY25","v":28},{"$f":"Timing!AZ25","v":29},{"$f":"Timing!BA25","v":30},{"$f":"Timing!BB25","v":31},{"$f":"Timing!BC25","v":32},{"$f":"Timing!BD25","v":33},{"$f":"Timing!BE25","v":34},{"$f":"Timing!BF25","v":35},{"$f":"Timing!BG25","v":36},{"$f":"Timing!BH25","v":37},{"$f":"Timing!BI25","v":38},{"$f":"Timing!BJ25","v":39},{"$f":"Timing!BK25","v":40},{"$f":"Timing!BL25","v":41},{"$f":"Timing!BM25","v":42},{"$f":"Timing!BN25","v":43},{"$f":"Timing!BO25","v":44},{"$f":"Timing!BP25","v":45},{"$f":"Timing!BQ25","v":46},{"$f":"Timing!BR25","v":47},{"$f":"Timing!BS25","v":48},{"$f":"Timing!BT25","v":49},{"$f":"Timing!BU25","v":50},{"$f":"Timing!BV25","v":51},{"$f":"Timing!BW25","v":52},{"$f":"Timing!BX25","v":53},{"$f":"Timing!BY25","v":54},{"$f":"Timing!BZ25","v":55},{"$f":"Timing!CA25","v":56},{"$f":"Timing!CB25","v":57},{"$f":"Timing!CC25","v":58},{"$f":"Timing!CD25","v":59},{"$f":"Timing!CE25","v":60},{"$f":"Timing!CF25","v":61},{"$f":"Timing!CG25","v":62},{"$f":"Timing!CH25","v":63},{"$f":"Timing!CI25","v":64},{"$f":"Timing!CJ25","v":65},{"$f":"Timing!CK25","v":66},{"$f":"Timing!CL25","v":67},{"$f":"Timing!CM25","v":68},{"$f":"Timing!CN25","v":69},{"$f":"Timing!CO25","v":70},{"$f":"Timing!CP25","v":71},{"$f":"Timing!CQ25","v":72},{"$f":"Timing!CR25","v":73},{"$f":"Timing!CS25","v":74},{"$f":"Timing!CT25","v":75},{"$f":"Timing!CU25","v":76},{"$f":"Timing!CV25","v":77},{"$f":"Timing!CW25","v":78},{"$f":"Timing!CX25","v":79},{"$f":"Timing!CY25","v":80},{"$f":"Timing!CZ25","v":81},{"$f":"Timing!DA25","v":82},{"$f":"Timing!DB25","v":83},{"$f":"Timing!DC25","v":84},{"$f":"Timing!DD25","v":85},{"$f":"Timing!DE25","v":86},{"$f":"Timing!DF25","v":87},{"$f":"Timing!DG25","v":88},{"$f":"Timing!DH25","v":89},{"$f":"Timing!DI25","v":90},{"$f":"Timing!DJ25","v":91},{"$f":"Timing!DK25","v":92},{"$f":"Timing!DL25","v":93},{"$f":"Timing!DM25","v":94},{"$f":"Timing!DN25","v":95},{"$f":"Timing!DO25","v":96},{"$f":"Timing!DP25","v":97},{"$f":"Timing!DQ25","v":98},{"$f":"Timing!DR25","v":99},{"$f":"Timing!DS25","v":100},{"$f":"Timing!DT25","v":101},{"$f":"Timing!DU25","v":102},{"$f":"Timing!DV25","v":103},{"$f":"Timing!DW25","v":104},{"$f":"Timing!DX25","v":105},{"$f":"Timing!DY25","v":106},{"$f":"Timing!DZ25","v":107},{"$f":"Timing!EA25","v":108},{"$f":"Timing!EB25","v":109},{"$f":"Timing!EC25","v":110},{"$f":"Timing!ED25","v":111},{"$f":"Timing!EE25","v":112},{"$f":"Timing!EF25","v":113},{"$f":"Timing!EG25","v":114},{"$f":"Timing!EH25","v":115},{"$f":"Timing!EI25","v":116},{"$f":"Timing!EJ25","v":117},{"$f":"Timing!EK25","v":118},{"$f":"Timing!EL25","v":119},{"$f":"Timing!EM25","v":120},{"$f":"Timing!EN25","v":121},{"$f":"Timing!EO25","v":122},{"$f":"Timing!EP25","v":123},{"$f":"Timing!EQ25","v":124},{"$f":"Timing!ER25","v":125},{"$f":"Timing!ES25","v":126},{"$f":"Timing!ET25","v":127},{"$f":"Timing!EU25","v":128},{"$f":"Timing!EV25","v":129},{"$f":"Timing!EW25","v":130},{"$f":"Timing!EX25","v":131},{"$f":"Timing!EY25","v":132},{"$f":"Timing!EZ25","v":133},{"$f":"Timing!FA25","v":134},{"$f":"Timing!FB25","v":135},{"$f":"Timing!FC25","v":136},{"$f":"Timing!FD25","v":137},{"$f":"Timing!FE25","v":138},{"$f":"Timing!FF25","v":139},{"$f":"Timing!FG25","v":140},{"$f":"Timing!FH25","v":141},{"$f":"Timing!FI25","v":142},{"$f":"Timing!FJ25","v":143},{"$f":"Timing!FK25","v":144},{"$f":"Timing!FL25","v":145},{"$f":"Timing!FM25","v":146},{"$f":"Timing!FN25","v":147},{"$f":"Timing!FO25","v":148},{"$f":"Timing!FP25","v":149},{"$f":"Timing!FQ25","v":150},{"$f":"Timing!FR25","v":151},{"$f":"Timing!FS25","v":152},{"$f":"Timing!FT25","v":153},{"$f":"Timing!FU25","v":154},{"$f":"Timing!FV25","v":155},{"$f":"Timing!FW25","v":156},{"$f":"Timing!FX25","v":157},{"$f":"Timing!FY25","v":158},{"$f":"Timing!FZ25","v":159},{"$f":"Timing!GA25","v":160},{"$f":"Timing!GB25","v":161},{"$f":"Timing!GC25","v":162},{"$f":"Timing!GD25","v":163},{"$f":"Timing!GE25","v":164},{"$f":"Timing!GF25","v":165},{"$f":"Timing!GG25","v":166},{"$f":"Timing!GH25","v":167},{"$f":"Timing!GI25","v":168},{"$f":"Timing!GJ25","v":169},{"$f":"Timing!GK25","v":170},{"$f":"Timing!GL25","v":171},{"$f":"Timing!GM25","v":172},{"$f":"Timing!GN25","v":173},{"$f":"Timing!GO25","v":174},{"$f":"Timing!GP25","v":175},{"$f":"Timing!GQ25","v":176},{"$f":"Timing!GR25","v":177},{"$f":"Timing!GS25","v":178},{"$f":"Timing!GT25","v":179},{"$f":"Timing!GU25","v":180},{"$f":"Timing!GV25","v":181},{"$f":"Timing!GW25","v":182},{"$f":"Timing!GX25","v":183},{"$f":"Timing!GY25","v":184},{"$f":"Timing!GZ25","v":185},{"$f":"Timing!HA25","v":186},{"$f":"Timing!HB25","v":187},{"$f":"Timing!HC25","v":188},{"$f":"Timing!HD25","v":189},{"$f":"Timing!HE25","v":190},{"$f":"Timing!HF25","v":191},{"$f":"Timing!HG25","v":192},{"$f":"Timing!HH25","v":193},{"$f":"Timing!HI25","v":194},{"$f":"Timing!HJ25","v":195},{"$f":"Timing!HK25","v":196},{"$f":"Timing!HL25","v":197},{"$f":"Timing!HM25","v":198},{"$f":"Timing!HN25","v":199},{"$f":"Timing!HO25","v":200},{"$f":"Timing!HP25","v":0},{"$f":"Timing!HQ25","v":0},{"$f":"Timing!HR25","v":0},{"$f":"Timing!HS25","v":0},{"$f":"Timing!HT25","v":0},{"$f":"Timing!HU25","v":0},{"$f":"Timing!HV25","v":0},{"$f":"Timing!HW25","v":0},{"$f":"Timing!HX25","v":0},{"$f":"Timing!HY25","v":0},{"$f":"Timing!HZ25","v":0},{"$f":"Timing!IA25","v":0},{"$f":"Timing!IB25","v":0},{"$f":"Timing!IC25","v":0},{"$f":"Timing!ID25","v":0},{"$f":"Timing!IE25","v":0},{"$f":"Timing!IF25","v":0},{"$f":"Timing!IG25","v":0},{"$f":"Timing!IH25","v":0},{"$f":"Timing!II25","v":0},{"$f":"Timing!IJ25","v":0},{"$f":"Timing!IK25","v":0},{"$f":"Timing!IL25","v":0},{"$f":"Timing!IM25","v":0},{"$f":"Timing!IN25","v":0},{"$f":"Timing!IO25","v":0},{"$f":"Timing!IP25","v":0},{"$f":"Timing!IQ25","v":0},{"$f":"Timing!IR25","v":0},{"$f":"Timing!IS25","v":0},{"$f":"Timing!IT25","v":0},{"$f":"Timing!IU25","v":0}]
[null,null,"Operations Year Counter","Num",null,null,null,null,null,{"$f":"Timing!J26","v":0},{"$f":"Timing!K26","v":0},{"$f":"Timing!L26","v":0},{"$f":"Timing!M26","v":0},{"$f":"Timing!N26","v":0},{"$f":"Timing!O26","v":0},{"$f":"Timing!P26","v":0},{"$f":"Timing!Q26","v":0},{"$f":"Timing!R26","v":0},{"$f":"Timing!S26","v":0},{"$f":"Timing!T26","v":0},{"$f":"Timing!U26","v":0},{"$f":"Timing!V26","v":0},{"$f":"Timing!W26","v":0},{"$f":"Timing!X26","v":1},{"$f":"Timing!Y26","v":1},{"$f":"Timing!Z26","v":1},{"$f":"Timing!AA26","v":1},{"$f":"Timing!AB26","v":2},{"$f":"Timing!AC26","v":2},{"$f":"Timing!AD26","v":2},{"$f":"Timing!AE26","v":2},{"$f":"Timing!AF26","v":3},{"$f":"Timing!AG26","v":3},{"$f":"Timing!AH26","v":3},{"$f":"Timing!AI26","v":3},{"$f":"Timing!AJ26","v":4},{"$f":"Timing!AK26","v":4},{"$f":"Timing!AL26","v":4},{"$f":"Timing!AM26","v":4},{"$f":"Timing!AN26","v":5},{"$f":"Timing!AO26","v":5},{"$f":"Timing!AP26","v":5},{"$f":"Timing!AQ26","v":5},{"$f":"Timing!AR26","v":6},{"$f":"Timing!AS26","v":6},{"$f":"Timing!AT26","v":6},{"$f":"Timing!AU26","v":6},{"$f":"Timing!AV26","v":7},{"$f":"Timing!AW26","v":7},{"$f":"Timing!AX26","v":7},{"$f":"Timing!AY26","v":7},{"$f":"Timing!AZ26","v":8},{"$f":"Timing!BA26","v":8},{"$f":"Timing!BB26","v":8},{"$f":"Timing!BC26","v":8},{"$f":"Timing!BD26","v":9},{"$f":"Timing!BE26","v":9},{"$f":"Timing!BF26","v":9},{"$f":"Timing!BG26","v":9},{"$f":"Timing!BH26","v":10},{"$f":"Timing!BI26","v":10},{"$f":"Timing!BJ26","v":10},{"$f":"Timing!BK26","v":10},{"$f":"Timing!BL26","v":11},{"$f":"Timing!BM26","v":11},{"$f":"Timing!BN26","v":11},{"$f":"Timing!BO26","v":11},{"$f":"Timing!BP26","v":12},{"$f":"Timing!BQ26","v":12},{"$f":"Timing!BR26","v":12},{"$f":"Timing!BS26","v":12},{"$f":"Timing!BT26","v":13},{"$f":"Timing!BU26","v":13},{"$f":"Timing!BV26","v":13},{"$f":"Timing!BW26","v":13},{"$f":"Timing!BX26","v":14},{"$f":"Timing!BY26","v":14},{"$f":"Timing!BZ26","v":14},{"$f":"Timing!CA26","v":14},{"$f":"Timing!CB26","v":15},{"$f":"Timing!CC26","v":15},{"$f":"Timing!CD26","v":15},{"$f":"Timing!CE26","v":15},{"$f":"Timing!CF26","v":16},{"$f":"Timing!CG26","v":16},{"$f":"Timing!CH26","v":16},{"$f":"Timing!CI26","v":16},{"$f":"Timing!CJ26","v":17},{"$f":"Timing!CK26","v":17},{"$f":"Timing!CL26","v":17},{"$f":"Timing!CM26","v":17},{"$f":"Timing!CN26","v":18},{"$f":"Timing!CO26","v":18},{"$f":"Timing!CP26","v":18},{"$f":"Timing!CQ26","v":18},{"$f":"Timing!CR26","v":19},{"$f":"Timing!CS26","v":19},{"$f":"Timing!CT26","v":19},{"$f":"Timing!CU26","v":19},{"$f":"Timing!CV26","v":20},{"$f":"Timing!CW26","v":20},{"$f":"Timing!CX26","v":20},{"$f":"Timing!CY26","v":20},{"$f":"Timing!CZ26","v":21},{"$f":"Timing!DA26","v":21},{"$f":"Timing!DB26","v":21},{"$f":"Timing!DC26","v":21},{"$f":"Timing!DD26","v":22},{"$f":"Timing!DE26","v":22},{"$f":"Timing!DF26","v":22},{"$f":"Timing!DG26","v":22},{"$f":"Timing!DH26","v":23},{"$f":"Timing!DI26","v":23},{"$f":"Timing!DJ26","v":23},{"$f":"Timing!DK26","v":23},{"$f":"Timing!DL26","v":24},{"$f":"Timing!DM26","v":24},{"$f":"Timing!DN26","v":24},{"$f":"Timing!DO26","v":24},{"$f":"Timing!DP26","v":25},{"$f":"Timing!DQ26","v":25},{"$f":"Timing!DR26","v":25},{"$f":"Timing!DS26","v":25},{"$f":"Timing!DT26","v":26},{"$f":"Timing!DU26","v":26},{"$f":"Timing!DV26","v":26},{"$f":"Timing!DW26","v":26},{"$f":"Timing!DX26","v":27},{"$f":"Timing!DY26","v":27},{"$f":"Timing!DZ26","v":27},{"$f":"Timing!EA26","v":27},{"$f":"Timing!EB26","v":28},{"$f":"Timing!EC26","v":28},{"$f":"Timing!ED26","v":28},{"$f":"Timing!EE26","v":28},{"$f":"Timing!EF26","v":29},{"$f":"Timing!EG26","v":29},{"$f":"Timing!EH26","v":29},{"$f":"Timing!EI26","v":29},{"$f":"Timing!EJ26","v":30},{"$f":"Timing!EK26","v":30},{"$f":"Timing!EL26","v":30},{"$f":"Timing!EM26","v":30},{"$f":"Timing!EN26","v":31},{"$f":"Timing!EO26","v":31},{"$f":"Timing!EP26","v":31},{"$f":"Timing!EQ26","v":31},{"$f":"Timing!ER26","v":32},{"$f":"Timing!ES26","v":32},{"$f":"Timing!ET26","v":32},{"$f":"Timing!EU26","v":32},{"$f":"Timing!EV26","v":33},{"$f":"Timing!EW26","v":33},{"$f":"Timing!EX26","v":33},{"$f":"Timing!EY26","v":33},{"$f":"Timing!EZ26","v":34},{"$f":"Timing!FA26","v":34},{"$f":"Timing!FB26","v":34},{"$f":"Timing!FC26","v":34},{"$f":"Timing!FD26","v":35},{"$f":"Timing!FE26","v":35},{"$f":"Timing!FF26","v":35},{"$f":"Timing!FG26","v":35},{"$f":"Timing!FH26","v":36},{"$f":"Timing!FI26","v":36},{"$f":"Timing!FJ26","v":36},{"$f":"Timing!FK26","v":36},{"$f":"Timing!FL26","v":37},{"$f":"Timing!FM26","v":37},{"$f":"Timing!FN26","v":37},{"$f":"Timing!FO26","v":37},{"$f":"Timing!FP26","v":38},{"$f":"Timing!FQ26","v":38},{"$f":"Timing!FR26","v":38},{"$f":"Timing!FS26","v":38},{"$f":"Timing!FT26","v":39},{"$f":"Timing!FU26","v":39},{"$f":"Timing!FV26","v":39},{"$f":"Timing!FW26","v":39},{"$f":"Timing!FX26","v":40},{"$f":"Timing!FY26","v":40},{"$f":"Timing!FZ26","v":40},{"$f":"Timing!GA26","v":40},{"$f":"Timing!GB26","v":41},{"$f":"Timing!GC26","v":41},{"$f":"Timing!GD26","v":41},{"$f":"Timing!GE26","v":41},{"$f":"Timing!GF26","v":42},{"$f":"Timing!GG26","v":42},{"$f":"Timing!GH26","v":42},{"$f":"Timing!GI26","v":42},{"$f":"Timing!GJ26","v":43},{"$f":"Timing!GK26","v":43},{"$f":"Timing!GL26","v":43},{"$f":"Timing!GM26","v":43},{"$f":"Timing!GN26","v":44},{"$f":"Timing!GO26","v":44},{"$f":"Timing!GP26","v":44},{"$f":"Timing!GQ26","v":44},{"$f":"Timing!GR26","v":45},{"$f":"Timing!GS26","v":45},{"$f":"Timing!GT26","v":45},{"$f":"Timing!GU26","v":45},{"$f":"Timing!GV26","v":46},{"$f":"Timing!GW26","v":46},{"$f":"Timing!GX26","v":46},{"$f":"Timing!GY26","v":46},{"$f":"Timing!GZ26","v":47},{"$f":"Timing!HA26","v":47},{"$f":"Timing!HB26","v":47},{"$f":"Timing!HC26","v":47},{"$f":"Timing!HD26","v":48},{"$f":"Timing!HE26","v":48},{"$f":"Timing!HF26","v":48},{"$f":"Timing!HG26","v":48},{"$f":"Timing!HH26","v":49},{"$f":"Timing!HI26","v":49},{"$f":"Timing!HJ26","v":49},{"$f":"Timing!HK26","v":49},{"$f":"Timing!HL26","v":50},{"$f":"Timing!HM26","v":50},{"$f":"Timing!HN26","v":50},{"$f":"Timing!HO26","v":50},{"$f":"Timing!HP26","v":0},{"$f":"Timing!HQ26","v":0},{"$f":"Timing!HR26","v":0},{"$f":"Timing!HS26","v":0},{"$f":"Timing!HT26","v":0},{"$f":"Timing!HU26","v":0},{"$f":"Timing!HV26","v":0},{"$f":"Timing!HW26","v":0},{"$f":"Timing!HX26","v":0},{"$f":"Timing!HY26","v":0},{"$f":"Timing!HZ26","v":0},{"$f":"Timing!IA26","v":0},{"$f":"Timing!IB26","v":0},{"$f":"Timing!IC26","v":0},{"$f":"Timing!ID26","v":0},{"$f":"Timing!IE26","v":0},{"$f":"Timing!IF26","v":0},{"$f":"Timing!IG26","v":0},{"$f":"Timing!IH26","v":0},{"$f":"Timing!II26","v":0},{"$f":"Timing!IJ26","v":0},{"$f":"Timing!IK26","v":0},{"$f":"Timing!IL26","v":0},{"$f":"Timing!IM26","v":0},{"$f":"Timing!IN26","v":0},{"$f":"Timing!IO26","v":0},{"$f":"Timing!IP26","v":0},{"$f":"Timing!IQ26","v":0},{"$f":"Timing!IR26","v":0},{"$f":"Timing!IS26","v":0},{"$f":"Timing!IT26","v":0},{"$f":"Timing!IU26","v":0}]
[]
[null,"Macroeconomics"]
[null,null,"Escalation Flags"]
[null,null,{"$f":"Timing!C30","v":"Social Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0.02},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0.02},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":0.02},{"$f":"Timing!T30","v":0},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0.02},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0.02},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0.02},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0.02},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0.02},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0.02},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0.02},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0.02},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0.02},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0.02},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0.02},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0.02},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0.02},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0.02},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0.02},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0.02},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0.02},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0.02},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0.02},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0.02},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0.02},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0.02},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0.02},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0.02},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0.02},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0.02},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0.02},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0.02},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0.02},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0.02},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0},{"$f":"Timing!EL30","v":0},{"$f":"Timing!EM30","v":0.02},{"$f":"Timing!EN30","v":0},{"$f":"Timing!EO30","v":0},{"$f":"Timing!EP30","v":0},{"$f":"Timing!EQ30","v":0.02},{"$f":"Timing!ER30","v":0},{"$f":"Timing!ES30","v":0},{"$f":"Timing!ET30","v":0},{"$f":"Timing!EU30","v":0.02},{"$f":"Timing!EV30","v":0},{"$f":"Timing!EW30","v":0},{"$f":"Timing!EX30","v":0},{"$f":"Timing!EY30","v":0.02},{"$f":"Timing!EZ30","v":0},{"$f":"Timing!FA30","v":0},{"$f":"Timing!FB30","v":0},{"$f":"Timing!FC30","v":0.02},{"$f":"Timing!FD30","v":0},{"$f":"Timing!FE30","v":0},{"$f":"Timing!FF30","v":0},{"$f":"Timing!FG30","v":0.02},{"$f":"Timing!FH30","v":0},{"$f":"Timing!FI30","v":0},{"$f":"Timing!FJ30","v":0},{"$f":"Timing!FK30","v":0.02},{"$f":"Timing!FL30","v":0},{"$f":"Timing!FM30","v":0},{"$f":"Timing!FN30","v":0},{"$f":"Timing!FO30","v":0.02},{"$f":"Timing!FP30","v":0},{"$f":"Timing!FQ30","v":0},{"$f":"Timing!FR30","v":0},{"$f":"Timing!FS30","v":0.02},{"$f":"Timing!FT30","v":0},{"$f":"Timing!FU30","v":0},{"$f":"Timing!FV30","v":0},{"$f":"Timing!FW30","v":0.02},{"$f":"Timing!FX30","v":0},{"$f":"Timing!FY30","v":0},{"$f":"Timing!FZ30","v":0},{"$f":"Timing!GA30","v":0.02},{"$f":"Timing!GB30","v":0},{"$f":"Timing!GC30","v":0},{"$f":"Timing!GD30","v":0},{"$f":"Timing!GE30","v":0.02},{"$f":"Timing!GF30","v":0},{"$f":"Timing!GG30","v":0},{"$f":"Timing!GH30","v":0},{"$f":"Timing!GI30","v":0.02},{"$f":"Timing!GJ30","v":0},{"$f":"Timing!GK30","v":0},{"$f":"Timing!GL30","v":0},{"$f":"Timing!GM30","v":0.02},{"$f":"Timing!GN30","v":0},{"$f":"Timing!GO30","v":0},{"$f":"Timing!GP30","v":0},{"$f":"Timing!GQ30","v":0.02},{"$f":"Timing!GR30","v":0},{"$f":"Timing!GS30","v":0},{"$f":"Timing!GT30","v":0},{"$f":"Timing!GU30","v":0.02},{"$f":"Timing!GV30","v":0},{"$f":"Timing!GW30","v":0},{"$f":"Timing!GX30","v":0},{"$f":"Timing!GY30","v":0.02},{"$f":"Timing!GZ30","v":0},{"$f":"Timing!HA30","v":0},{"$f":"Timing!HB30","v":0},{"$f":"Timing!HC30","v":0.02},{"$f":"Timing!HD30","v":0},{"$f":"Timing!HE30","v":0},{"$f":"Timing!HF30","v":0},{"$f":"Timing!HG30","v":0.02},{"$f":"Timing!HH30","v":0},{"$f":"Timing!HI30","v":0},{"$f":"Timing!HJ30","v":0},{"$f":"Timing!HK30","v":0.02},{"$f":"Timing!HL30","v":0},{"$f":"Timing!HM30","v":0},{"$f":"Timing!HN30","v":0},{"$f":"Timing!HO30","v":0.02},{"$f":"Timing!HP30","v":0},{"$f":"Timing!HQ30","v":0},{"$f":"Timing!HR30","v":0},{"$f":"Timing!HS30","v":0.02},{"$f":"Timing!HT30","v":0},{"$f":"Timing!HU30","v":0},{"$f":"Timing!HV30","v":0},{"$f":"Timing!HW30","v":0.02},{"$f":"Timing!HX30","v":0},{"$f":"Timing!HY30","v":0},{"$f":"Timing!HZ30","v":0},{"$f":"Timing!IA30","v":0.02},{"$f":"Timing!IB30","v":0},{"$f":"Timing!IC30","v":0},{"$f":"Timing!ID30","v":0},{"$f":"Timing!IE30","v":0.02},{"$f":"Timing!IF30","v":0},{"$f":"Timing!IG30","v":0},{"$f":"Timing!IH30","v":0},{"$f":"Timing!II30","v":0.02},{"$f":"Timing!IJ30","v":0},{"$f":"Timing!IK30","v":0},{"$f":"Timing!IL30","v":0},{"$f":"Timing!IM30","v":0.02},{"$f":"Timing!IN30","v":0},{"$f":"Timing!IO30","v":0},{"$f":"Timing!IP30","v":0},{"$f":"Timing!IQ30","v":0.02},{"$f":"Timing!IR30","v":0},{"$f":"Timing!IS30","v":0},{"$f":"Timing!IT30","v":0},{"$f":"Timing!IU30","v":0.02}]
[null,null,{"$f":"Timing!C31","v":"Affordable Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J31","v":0},{"$f":"Timing!K31","v":0.02},{"$f":"Timing!L31","v":0},{"$f":"Timing!M31","v":0},{"$f":"Timing!N31","v":0},{"$f":"Timing!O31","v":0.02},{"$f":"Timing!P31","v":0},{"$f":"Timing!Q31","v":0},{"$f":"Timing!R31","v":0},{"$f":"Timing!S31","v":0.02},{"$f":"Timing!T31","v":0},{"$f":"Timing!U31","v":0},{"$f":"Timing!V31","v":0},{"$f":"Timing!W31","v":0.02},{"$f":"Timing!X31","v":0},{"$f":"Timing!Y31","v":0},{"$f":"Timing!Z31","v":0},{"$f":"Timing!AA31","v":0.02},{"$f":"Timing!AB31","v":0},{"$f":"Timing!AC31","v":0},{"$f":"Timing!AD31","v":0},{"$f":"Timing!AE31","v":0.02},{"$f":"Timing!AF31","v":0},{"$f":"Timing!AG31","v":0},{"$f":"Timing!AH31","v":0},{"$f":"Timing!AI31","v":0.02},{"$f":"Timing!AJ31","v":0},{"$f":"Timing!AK31","v":0},{"$f":"Timing!AL31","v":0},{"$f":"Timing!AM31","v":0.02},{"$f":"Timing!AN31","v":0},{"$f":"Timing!AO31","v":0},{"$f":"Timing!AP31","v":0},{"$f":"Timing!AQ31","v":0.02},{"$f":"Timing!AR31","v":0},{"$f":"Timing!AS31","v":0},{"$f":"Timing!AT31","v":0},{"$f":"Timing!AU31","v":0.02},{"$f":"Timing!AV31","v":0},{"$f":"Timing!AW31","v":0},{"$f":"Timing!AX31","v":0},{"$f":"Timing!AY31","v":0.02},{"$f":"Timing!AZ31","v":0},{"$f":"Timing!BA31","v":0},{"$f":"Timing!BB31","v":0},{"$f":"Timing!BC31","v":0.02},{"$f":"Timing!BD31","v":0},{"$f":"Timing!BE31","v":0},{"$f":"Timing!BF31","v":0},{"$f":"Timing!BG31","v":0.02},{"$f":"Timing!BH31","v":0},{"$f":"Timing!BI31","v":0},{"$f":"Timing!BJ31","v":0},{"$f":"Timing!BK31","v":0.02},{"$f":"Timing!BL31","v":0},{"$f":"Timing!BM31","v":0},{"$f":"Timing!BN31","v":0},{"$f":"Timing!BO31","v":0.02},{"$f":"Timing!BP31","v":0},{"$f":"Timing!BQ31","v":0},{"$f":"Timing!BR31","v":0},{"$f":"Timing!BS31","v":0.02},{"$f":"Timing!BT31","v":0},{"$f":"Timing!BU31","v":0},{"$f":"Timing!BV31","v":0},{"$f":"Timing!BW31","v":0.02},{"$f":"Timing!BX31","v":0},{"$f":"Timing!BY31","v":0},{"$f":"Timing!BZ31","v":0},{"$f":"Timing!CA31","v":0.02},{"$f":"Timing!CB31","v":0},{"$f":"Timing!CC31","v":0},{"$f":"Timing!CD31","v":0},{"$f":"Timing!CE31","v":0.02},{"$f":"Timing!CF31","v":0},{"$f":"Timing!CG31","v":0},{"$f":"Timing!CH31","v":0},{"$f":"Timing!CI31","v":0.02},{"$f":"Timing!CJ31","v":0},{"$f":"Timing!CK31","v":0},{"$f":"Timing!CL31","v":0},{"$f":"Timing!CM31","v":0.02},{"$f":"Timing!CN31","v":0},{"$f":"Timing!CO31","v":0},{"$f":"Timing!CP31","v":0},{"$f":"Timing!CQ31","v":0.02},{"$f":"Timing!CR31","v":0},{"$f":"Timing!CS31","v":0},{"$f":"Timing!CT31","v":0},{"$f":"Timing!CU31","v":0.02},{"$f":"Timing!CV31","v":0},{"$f":"Timing!CW31","v":0},{"$f":"Timing!CX31","v":0},{"$f":"Timing!CY31","v":0.02},{"$f":"Timing!CZ31","v":0},{"$f":"Timing!DA31","v":0},{"$f":"Timing!DB31","v":0},{"$f":"Timing!DC31","v":0.02},{"$f":"Timing!DD31","v":0},{"$f":"Timing!DE31","v":0},{"$f":"Timing!DF31","v":0},{"$f":"Timing!DG31","v":0.02},{"$f":"Timing!DH31","v":0},{"$f":"Timing!DI31","v":0},{"$f":"Timing!DJ31","v":0},{"$f":"Timing!DK31","v":0.02},{"$f":"Timing!DL31","v":0},{"$f":"Timing!DM31","v":0},{"$f":"Timing!DN31","v":0},{"$f":"Timing!DO31","v":0.02},{"$f":"Timing!DP31","v":0},{"$f":"Timing!DQ31","v":0},{"$f":"Timing!DR31","v":0},{"$f":"Timing!DS31","v":0.02},{"$f":"Timing!DT31","v":0},{"$f":"Timing!DU31","v":0},{"$f":"Timing!DV31","v":0},{"$f":"Timing!DW31","v":0.02},{"$f":"Timing!DX31","v":0},{"$f":"Timing!DY31","v":0},{"$f":"Timing!DZ31","v":0},{"$f":"Timing!EA31","v":0.02},{"$f":"Timing!EB31","v":0},{"$f":"Timing!EC31","v":0},{"$f":"Timing!ED31","v":0},{"$f":"Timing!EE31","v":0.02},{"$f":"Timing!EF31","v":0},{"$f":"Timing!EG31","v":0},{"$f":"Timing!EH31","v":0},{"$f":"Timing!EI31","v":0.02},{"$f":"Timing!EJ31","v":0},{"$f":"Timing!EK31","v":0},{"$f":"Timing!EL31","v":0},{"$f":"Timing!EM31","v":0.02},{"$f":"Timing!EN31","v":0},{"$f":"Timing!EO31","v":0},{"$f":"Timing!EP31","v":0},{"$f":"Timing!EQ31","v":0.02},{"$f":"Timing!ER31","v":0},{"$f":"Timing!ES31","v":0},{"$f":"Timing!ET31","v":0},{"$f":"Timing!EU31","v":0.02},{"$f":"Timing!EV31","v":0},{"$f":"Timing!EW31","v":0},{"$f":"Timing!EX31","v":0},{"$f":"Timing!EY31","v":0.02},{"$f":"Timing!EZ31","v":0},{"$f":"Timing!FA31","v":0},{"$f":"Timing!FB31","v":0},{"$f":"Timing!FC31","v":0.02},{"$f":"Timing!FD31","v":0},{"$f":"Timing!FE31","v":0},{"$f":"Timing!FF31","v":0},{"$f":"Timing!FG31","v":0.02},{"$f":"Timing!FH31","v":0},{"$f":"Timing!FI31","v":0},{"$f":"Timing!FJ31","v":0},{"$f":"Timing!FK31","v":0.02},{"$f":"Timing!FL31","v":0},{"$f":"Timing!FM31","v":0},{"$f":"Timing!FN31","v":0},{"$f":"Timing!FO31","v":0.02},{"$f":"Timing!FP31","v":0},{"$f":"Timing!FQ31","v":0},{"$f":"Timing!FR31","v":0},{"$f":"Timing!FS31","v":0.02},{"$f":"Timing!FT31","v":0},{"$f":"Timing!FU31","v":0},{"$f":"Timing!FV31","v":0},{"$f":"Timing!FW31","v":0.02},{"$f":"Timing!FX31","v":0},{"$f":"Timing!FY31","v":0},{"$f":"Timing!FZ31","v":0},{"$f":"Timing!GA31","v":0.02},{"$f":"Timing!GB31","v":0},{"$f":"Timing!GC31","v":0},{"$f":"Timing!GD31","v":0},{"$f":"Timing!GE31","v":0.02},{"$f":"Timing!GF31","v":0},{"$f":"Timing!GG31","v":0},{"$f":"Timing!GH31","v":0},{"$f":"Timing!GI31","v":0.02},{"$f":"Timing!GJ31","v":0},{"$f":"Timing!GK31","v":0},{"$f":"Timing!GL31","v":0},{"$f":"Timing!GM31","v":0.02},{"$f":"Timing!GN31","v":0},{"$f":"Timing!GO31","v":0},{"$f":"Timing!GP31","v":0},{"$f":"Timing!GQ31","v":0.02},{"$f":"Timing!GR31","v":0},{"$f":"Timing!GS31","v":0},{"$f":"Timing!GT31","v":0},{"$f":"Timing!GU31","v":0.02},{"$f":"Timing!GV31","v":0},{"$f":"Timing!GW31","v":0},{"$f":"Timing!GX31","v":0},{"$f":"Timing!GY31","v":0.02},{"$f":"Timing!GZ31","v":0},{"$f":"Timing!HA31","v":0},{"$f":"Timing!HB31","v":0},{"$f":"Timing!HC31","v":0.02},{"$f":"Timing!HD31","v":0},{"$f":"Timing!HE31","v":0},{"$f":"Timing!HF31","v":0},{"$f":"Timing!HG31","v":0.02},{"$f":"Timing!HH31","v":0},{"$f":"Timing!HI31","v":0},{"$f":"Timing!HJ31","v":0},{"$f":"Timing!HK31","v":0.02},{"$f":"Timing!HL31","v":0},{"$f":"Timing!HM31","v":0},{"$f":"Timing!HN31","v":0},{"$f":"Timing!HO31","v":0.02},{"$f":"Timing!HP31","v":0},{"$f":"Timing!HQ31","v":0},{"$f":"Timing!HR31","v":0},{"$f":"Timing!HS31","v":0.02},{"$f":"Timing!HT31","v":0},{"$f":"Timing!HU31","v":0},{"$f":"Timing!HV31","v":0},{"$f":"Timing!HW31","v":0.02},{"$f":"Timing!HX31","v":0},{"$f":"Timing!HY31","v":0},{"$f":"Timing!HZ31","v":0},{"$f":"Timing!IA31","v":0.02},{"$f":"Timing!IB31","v":0},{"$f":"Timing!IC31","v":0},{"$f":"Timing!ID31","v":0},{"$f":"Timing!IE31","v":0.02},{"$f":"Timing!IF31","v":0},{"$f":"Timing!IG31","v":0},{"$f":"Timing!IH31","v":0},{"$f":"Timing!II31","v":0.02},{"$f":"Timing!IJ31","v":0},{"$f":"Timing!IK31","v":0},{"$f":"Timing!IL31","v":0},{"$f":"Timing!IM31","v":0.02},{"$f":"Timing!IN31","v":0},{"$f":"Timing!IO31","v":0},{"$f":"Timing!IP31","v":0},{"$f":"Timing!IQ31","v":0.02},{"$f":"Timing!IR31","v":0},{"$f":"Timing!IS31","v":0},{"$f":"Timing!IT31","v":0},{"$f":"Timing!IU31","v":0.02}]
[null,null,{"$f":"Timing!C32","v":"Market Housing"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J32","v":0},{"$f":"Timing!K32","v":0.02},{"$f":"Timing!L32","v":0},{"$f":"Timing!M32","v":0},{"$f":"Timing!N32","v":0},{"$f":"Timing!O32","v":0.02},{"$f":"Timing!P32","v":0},{"$f":"Timing!Q32","v":0},{"$f":"Timing!R32","v":0},{"$f":"Timing!S32","v":0.02},{"$f":"Timing!T32","v":0},{"$f":"Timing!U32","v":0},{"$f":"Timing!V32","v":0},{"$f":"Timing!W32","v":0.02},{"$f":"Timing!X32","v":0},{"$f":"Timing!Y32","v":0},{"$f":"Timing!Z32","v":0},{"$f":"Timing!AA32","v":0.02},{"$f":"Timing!AB32","v":0},{"$f":"Timing!AC32","v":0},{"$f":"Timing!AD32","v":0},{"$f":"Timing!AE32","v":0.02},{"$f":"Timing!AF32","v":0},{"$f":"Timing!AG32","v":0},{"$f":"Timing!AH32","v":0},{"$f":"Timing!AI32","v":0.02},{"$f":"Timing!AJ32","v":0},{"$f":"Timing!AK32","v":0},{"$f":"Timing!AL32","v":0},{"$f":"Timing!AM32","v":0.02},{"$f":"Timing!AN32","v":0},{"$f":"Timing!AO32","v":0},{"$f":"Timing!AP32","v":0},{"$f":"Timing!AQ32","v":0.02},{"$f":"Timing!AR32","v":0},{"$f":"Timing!AS32","v":0},{"$f":"Timing!AT32","v":0},{"$f":"Timing!AU32","v":0.02},{"$f":"Timing!AV32","v":0},{"$f":"Timing!AW32","v":0},{"$f":"Timing!AX32","v":0},{"$f":"Timing!AY32","v":0.02},{"$f":"Timing!AZ32","v":0},{"$f":"Timing!BA32","v":0},{"$f":"Timing!BB32","v":0},{"$f":"Timing!BC32","v":0.02},{"$f":"Timing!BD32","v":0},{"$f":"Timing!BE32","v":0},{"$f":"Timing!BF32","v":0},{"$f":"Timing!BG32","v":0.02},{"$f":"Timing!BH32","v":0},{"$f":"Timing!BI32","v":0},{"$f":"Timing!BJ32","v":0},{"$f":"Timing!BK32","v":0.02},{"$f":"Timing!BL32","v":0},{"$f":"Timing!BM32","v":0},{"$f":"Timing!BN32","v":0},{"$f":"Timing!BO32","v":0.02},{"$f":"Timing!BP32","v":0},{"$f":"Timing!BQ32","v":0},{"$f":"Timing!BR32","v":0},{"$f":"Timing!BS32","v":0.02},{"$f":"Timing!BT32","v":0},{"$f":"Timing!BU32","v":0},{"$f":"Timing!BV32","v":0},{"$f":"Timing!BW32","v":0.02},{"$f":"Timing!BX32","v":0},{"$f":"Timing!BY32","v":0},{"$f":"Timing!BZ32","v":0},{"$f":"Timing!CA32","v":0.02},{"$f":"Timing!CB32","v":0},{"$f":"Timing!CC32","v":0},{"$f":"Timing!CD32","v":0},{"$f":"Timing!CE32","v":0.02},{"$f":"Timing!CF32","v":0},{"$f":"Timing!CG32","v":0},{"$f":"Timing!CH32","v":0},{"$f":"Timing!CI32","v":0.02},{"$f":"Timing!CJ32","v":0},{"$f":"Timing!CK32","v":0},{"$f":"Timing!CL32","v":0},{"$f":"Timing!CM32","v":0.02},{"$f":"Timing!CN32","v":0},{"$f":"Timing!CO32","v":0},{"$f":"Timing!CP32","v":0},{"$f":"Timing!CQ32","v":0.02},{"$f":"Timing!CR32","v":0},{"$f":"Timing!CS32","v":0},{"$f":"Timing!CT32","v":0},{"$f":"Timing!CU32","v":0.02},{"$f":"Timing!CV32","v":0},{"$f":"Timing!CW32","v":0},{"$f":"Timing!CX32","v":0},{"$f":"Timing!CY32","v":0.02},{"$f":"Timing!CZ32","v":0},{"$f":"Timing!DA32","v":0},{"$f":"Timing!DB32","v":0},{"$f":"Timing!DC32","v":0.02},{"$f":"Timing!DD32","v":0},{"$f":"Timing!DE32","v":0},{"$f":"Timing!DF32","v":0},{"$f":"Timing!DG32","v":0.02},{"$f":"Timing!DH32","v":0},{"$f":"Timing!DI32","v":0},{"$f":"Timing!DJ32","v":0},{"$f":"Timing!DK32","v":0.02},{"$f":"Timing!DL32","v":0},{"$f":"Timing!DM32","v":0},{"$f":"Timing!DN32","v":0},{"$f":"Timing!DO32","v":0.02},{"$f":"Timing!DP32","v":0},{"$f":"Timing!DQ32","v":0},{"$f":"Timing!DR32","v":0},{"$f":"Timing!DS32","v":0.02},{"$f":"Timing!DT32","v":0},{"$f":"Timing!DU32","v":0},{"$f":"Timing!DV32","v":0},{"$f":"Timing!DW32","v":0.02},{"$f":"Timing!DX32","v":0},{"$f":"Timing!DY32","v":0},{"$f":"Timing!DZ32","v":0},{"$f":"Timing!EA32","v":0.02},{"$f":"Timing!EB32","v":0},{"$f":"Timing!EC32","v":0},{"$f":"Timing!ED32","v":0},{"$f":"Timing!EE32","v":0.02},{"$f":"Timing!EF32","v":0},{"$f":"Timing!EG32","v":0},{"$f":"Timing!EH32","v":0},{"$f":"Timing!EI32","v":0.02},{"$f":"Timing!EJ32","v":0},{"$f":"Timing!EK32","v":0},{"$f":"Timing!EL32","v":0},{"$f":"Timing!EM32","v":0.02},{"$f":"Timing!EN32","v":0},{"$f":"Timing!EO32","v":0},{"$f":"Timing!EP32","v":0},{"$f":"Timing!EQ32","v":0.02},{"$f":"Timing!ER32","v":0},{"$f":"Timing!ES32","v":0},{"$f":"Timing!ET32","v":0},{"$f":"Timing!EU32","v":0.02},{"$f":"Timing!EV32","v":0},{"$f":"Timing!EW32","v":0},{"$f":"Timing!EX32","v":0},{"$f":"Timing!EY32","v":0.02},{"$f":"Timing!EZ32","v":0},{"$f":"Timing!FA32","v":0},{"$f":"Timing!FB32","v":0},{"$f":"Timing!FC32","v":0.02},{"$f":"Timing!FD32","v":0},{"$f":"Timing!FE32","v":0},{"$f":"Timing!FF32","v":0},{"$f":"Timing!FG32","v":0.02},{"$f":"Timing!FH32","v":0},{"$f":"Timing!FI32","v":0},{"$f":"Timing!FJ32","v":0},{"$f":"Timing!FK32","v":0.02},{"$f":"Timing!FL32","v":0},{"$f":"Timing!FM32","v":0},{"$f":"Timing!FN32","v":0},{"$f":"Timing!FO32","v":0.02},{"$f":"Timing!FP32","v":0},{"$f":"Timing!FQ32","v":0},{"$f":"Timing!FR32","v":0},{"$f":"Timing!FS32","v":0.02},{"$f":"Timing!FT32","v":0},{"$f":"Timing!FU32","v":0},{"$f":"Timing!FV32","v":0},{"$f":"Timing!FW32","v":0.02},{"$f":"Timing!FX32","v":0},{"$f":"Timing!FY32","v":0},{"$f":"Timing!FZ32","v":0},{"$f":"Timing!GA32","v":0.02},{"$f":"Timing!GB32","v":0},{"$f":"Timing!GC32","v":0},{"$f":"Timing!GD32","v":0},{"$f":"Timing!GE32","v":0.02},{"$f":"Timing!GF32","v":0},{"$f":"Timing!GG32","v":0},{"$f":"Timing!GH32","v":0},{"$f":"Timing!GI32","v":0.02},{"$f":"Timing!GJ32","v":0},{"$f":"Timing!GK32","v":0},{"$f":"Timing!GL32","v":0},{"$f":"Timing!GM32","v":0.02},{"$f":"Timing!GN32","v":0},{"$f":"Timing!GO32","v":0},{"$f":"Timing!GP32","v":0},{"$f":"Timing!GQ32","v":0.02},{"$f":"Timing!GR32","v":0},{"$f":"Timing!GS32","v":0},{"$f":"Timing!GT32","v":0},{"$f":"Timing!GU32","v":0.02},{"$f":"Timing!GV32","v":0},{"$f":"Timing!GW32","v":0},{"$f":"Timing!GX32","v":0},{"$f":"Timing!GY32","v":0.02},{"$f":"Timing!GZ32","v":0},{"$f":"Timing!HA32","v":0},{"$f":"Timing!HB32","v":0},{"$f":"Timing!HC32","v":0.02},{"$f":"Timing!HD32","v":0},{"$f":"Timing!HE32","v":0},{"$f":"Timing!HF32","v":0},{"$f":"Timing!HG32","v":0.02},{"$f":"Timing!HH32","v":0},{"$f":"Timing!HI32","v":0},{"$f":"Timing!HJ32","v":0},{"$f":"Timing!HK32","v":0.02},{"$f":"Timing!HL32","v":0},{"$f":"Timing!HM32","v":0},{"$f":"Timing!HN32","v":0},{"$f":"Timing!HO32","v":0.02},{"$f":"Timing!HP32","v":0},{"$f":"Timing!HQ32","v":0},{"$f":"Timing!HR32","v":0},{"$f":"Timing!HS32","v":0.02},{"$f":"Timing!HT32","v":0},{"$f":"Timing!HU32","v":0},{"$f":"Timing!HV32","v":0},{"$f":"Timing!HW32","v":0.02},{"$f":"Timing!HX32","v":0},{"$f":"Timing!HY32","v":0},{"$f":"Timing!HZ32","v":0},{"$f":"Timing!IA32","v":0.02},{"$f":"Timing!IB32","v":0},{"$f":"Timing!IC32","v":0},{"$f":"Timing!ID32","v":0},{"$f":"Timing!IE32","v":0.02},{"$f":"Timing!IF32","v":0},{"$f":"Timing!IG32","v":0},{"$f":"Timing!IH32","v":0},{"$f":"Timing!II32","v":0.02},{"$f":"Timing!IJ32","v":0},{"$f":"Timing!IK32","v":0},{"$f":"Timing!IL32","v":0},{"$f":"Timing!IM32","v":0.02},{"$f":"Timing!IN32","v":0},{"$f":"Timing!IO32","v":0},{"$f":"Timing!IP32","v":0},{"$f":"Timing!IQ32","v":0.02},{"$f":"Timing!IR32","v":0},{"$f":"Timing!IS32","v":0},{"$f":"Timing!IT32","v":0},{"$f":"Timing!IU32","v":0.02}]
[null,null,{"$f":"Timing!C33","v":"Commercial "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J33","v":0},{"$f":"Timing!K33","v":0.02},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0.02},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":0.02},{"$f":"Timing!T33","v":0},{"$f":"Timing!U33","v":0},{"$f":"Timing!V33","v":0},{"$f":"Timing!W33","v":0.02},{"$f":"Timing!X33","v":0},{"$f":"Timing!Y33","v":0},{"$f":"Timing!Z33","v":0},{"$f":"Timing!AA33","v":0.02},{"$f":"Timing!AB33","v":0},{"$f":"Timing!AC33","v":0},{"$f":"Timing!AD33","v":0},{"$f":"Timing!AE33","v":0.02},{"$f":"Timing!AF33","v":0},{"$f":"Timing!AG33","v":0},{"$f":"Timing!AH33","v":0},{"$f":"Timing!AI33","v":0.02},{"$f":"Timing!AJ33","v":0},{"$f":"Timing!AK33","v":0},{"$f":"Timing!AL33","v":0},{"$f":"Timing!AM33","v":0.02},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0.02},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0.02},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0.02},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0.02},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0.02},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0.02},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0.02},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0.02},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0.02},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0.02},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0.02},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0.02},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0.02},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0.02},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0.02},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0.02},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0.02},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0.02},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0.02},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0.02},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0.02},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0.02},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0.02},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0.02},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0.02},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0.02},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0.02},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0.02},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0.02},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0.02},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0.02},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0.02},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0.02},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0.02},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0},{"$f":"Timing!FV33","v":0},{"$f":"Timing!FW33","v":0.02},{"$f":"Timing!FX33","v":0},{"$f":"Timing!FY33","v":0},{"$f":"Timing!FZ33","v":0},{"$f":"Timing!GA33","v":0.02},{"$f":"Timing!GB33","v":0},{"$f":"Timing!GC33","v":0},{"$f":"Timing!GD33","v":0},{"$f":"Timing!GE33","v":0.02},{"$f":"Timing!GF33","v":0},{"$f":"Timing!GG33","v":0},{"$f":"Timing!GH33","v":0},{"$f":"Timing!GI33","v":0.02},{"$f":"Timing!GJ33","v":0},{"$f":"Timing!GK33","v":0},{"$f":"Timing!GL33","v":0},{"$f":"Timing!GM33","v":0.02},{"$f":"Timing!GN33","v":0},{"$f":"Timing!GO33","v":0},{"$f":"Timing!GP33","v":0},{"$f":"Timing!GQ33","v":0.02},{"$f":"Timing!GR33","v":0},{"$f":"Timing!GS33","v":0},{"$f":"Timing!GT33","v":0},{"$f":"Timing!GU33","v":0.02},{"$f":"Timing!GV33","v":0},{"$f":"Timing!GW33","v":0},{"$f":"Timing!GX33","v":0},{"$f":"Timing!GY33","v":0.02},{"$f":"Timing!GZ33","v":0},{"$f":"Timing!HA33","v":0},{"$f":"Timing!HB33","v":0},{"$f":"Timing!HC33","v":0.02},{"$f":"Timing!HD33","v":0},{"$f":"Timing!HE33","v":0},{"$f":"Timing!HF33","v":0},{"$f":"Timing!HG33","v":0.02},{"$f":"Timing!HH33","v":0},{"$f":"Timing!HI33","v":0},{"$f":"Timing!HJ33","v":0},{"$f":"Timing!HK33","v":0.02},{"$f":"Timing!HL33","v":0},{"$f":"Timing!HM33","v":0},{"$f":"Timing!HN33","v":0},{"$f":"Timing!HO33","v":0.02},{"$f":"Timing!HP33","v":0},{"$f":"Timing!HQ33","v":0},{"$f":"Timing!HR33","v":0},{"$f":"Timing!HS33","v":0.02},{"$f":"Timing!HT33","v":0},{"$f":"Timing!HU33","v":0},{"$f":"Timing!HV33","v":0},{"$f":"Timing!HW33","v":0.02},{"$f":"Timing!HX33","v":0},{"$f":"Timing!HY33","v":0},{"$f":"Timing!HZ33","v":0},{"$f":"Timing!IA33","v":0.02},{"$f":"Timing!IB33","v":0},{"$f":"Timing!IC33","v":0},{"$f":"Timing!ID33","v":0},{"$f":"Timing!IE33","v":0.02},{"$f":"Timing!IF33","v":0},{"$f":"Timing!IG33","v":0},{"$f":"Timing!IH33","v":0},{"$f":"Timing!II33","v":0.02},{"$f":"Timing!IJ33","v":0},{"$f":"Timing!IK33","v":0},{"$f":"Timing!IL33","v":0},{"$f":"Timing!IM33","v":0.02},{"$f":"Timing!IN33","v":0},{"$f":"Timing!IO33","v":0},{"$f":"Timing!IP33","v":0},{"$f":"Timing!IQ33","v":0.02},{"$f":"Timing!IR33","v":0},{"$f":"Timing!IS33","v":0},{"$f":"Timing!IT33","v":0},{"$f":"Timing!IU33","v":0.02}]
[null,null,{"$f":"Timing!C34","v":"Retail"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J34","v":0},{"$f":"Timing!K34","v":0.02},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0.02},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0.02},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0.02},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0.02},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0.02},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0.02},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":0.02},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0.02},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0.02},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0.02},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0.02},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0.02},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0.02},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0.02},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0.02},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0.02},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0.02},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0.02},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0.02},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0.02},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0.02},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0.02},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0.02},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0.02},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0.02},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0.02},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0.02},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0.02},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0.02},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0.02},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0.02},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0.02},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0.02},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0.02},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0.02},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0.02},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0.02},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0.02},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0.02},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0.02},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0.02},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0},{"$f":"Timing!FV34","v":0},{"$f":"Timing!FW34","v":0.02},{"$f":"Timing!FX34","v":0},{"$f":"Timing!FY34","v":0},{"$f":"Timing!FZ34","v":0},{"$f":"Timing!GA34","v":0.02},{"$f":"Timing!GB34","v":0},{"$f":"Timing!GC34","v":0},{"$f":"Timing!GD34","v":0},{"$f":"Timing!GE34","v":0.02},{"$f":"Timing!GF34","v":0},{"$f":"Timing!GG34","v":0},{"$f":"Timing!GH34","v":0},{"$f":"Timing!GI34","v":0.02},{"$f":"Timing!GJ34","v":0},{"$f":"Timing!GK34","v":0},{"$f":"Timing!GL34","v":0},{"$f":"Timing!GM34","v":0.02},{"$f":"Timing!GN34","v":0},{"$f":"Timing!GO34","v":0},{"$f":"Timing!GP34","v":0},{"$f":"Timing!GQ34","v":0.02},{"$f":"Timing!GR34","v":0},{"$f":"Timing!GS34","v":0},{"$f":"Timing!GT34","v":0},{"$f":"Timing!GU34","v":0.02},{"$f":"Timing!GV34","v":0},{"$f":"Timing!GW34","v":0},{"$f":"Timing!GX34","v":0},{"$f":"Timing!GY34","v":0.02},{"$f":"Timing!GZ34","v":0},{"$f":"Timing!HA34","v":0},{"$f":"Timing!HB34","v":0},{"$f":"Timing!HC34","v":0.02},{"$f":"Timing!HD34","v":0},{"$f":"Timing!HE34","v":0},{"$f":"Timing!HF34","v":0},{"$f":"Timing!HG34","v":0.02},{"$f":"Timing!HH34","v":0},{"$f":"Timing!HI34","v":0},{"$f":"Timing!HJ34","v":0},{"$f":"Timing!HK34","v":0.02},{"$f":"Timing!HL34","v":0},{"$f":"Timing!HM34","v":0},{"$f":"Timing!HN34","v":0},{"$f":"Timing!HO34","v":0.02},{"$f":"Timing!HP34","v":0},{"$f":"Timing!HQ34","v":0},{"$f":"Timing!HR34","v":0},{"$f":"Timing!HS34","v":0.02},{"$f":"Timing!HT34","v":0},{"$f":"Timing!HU34","v":0},{"$f":"Timing!HV34","v":0},{"$f":"Timing!HW34","v":0.02},{"$f":"Timing!HX34","v":0},{"$f":"Timing!HY34","v":0},{"$f":"Timing!HZ34","v":0},{"$f":"Timing!IA34","v":0.02},{"$f":"Timing!IB34","v":0},{"$f":"Timing!IC34","v":0},{"$f":"Timing!ID34","v":0},{"$f":"Timing!IE34","v":0.02},{"$f":"Timing!IF34","v":0},{"$f":"Timing!IG34","v":0},{"$f":"Timing!IH34","v":0},{"$f":"Timing!II34","v":0.02},{"$f":"Timing!IJ34","v":0},{"$f":"Timing!IK34","v":0},{"$f":"Timing!IL34","v":0},{"$f":"Timing!IM34","v":0.02},{"$f":"Timing!IN34","v":0},{"$f":"Timing!IO34","v":0},{"$f":"Timing!IP34","v":0},{"$f":"Timing!IQ34","v":0.02},{"$f":"Timing!IR34","v":0},{"$f":"Timing!IS34","v":0},{"$f":"Timing!IT34","v":0},{"$f":"Timing!IU34","v":0.02}]
[null,null,{"$f":"Timing!C35","v":"Operation and Maintenance"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J35","v":0},{"$f":"Timing!K35","v":0.02},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0.02},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0.02},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0.02},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0.02},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0.02},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0.02},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":0.02},{"$f":"Timing!AN35","v":0},{"$f":"Timing!AO35","v":0},{"$f":"Timing!AP35","v":0},{"$f":"Timing!AQ35","v":0.02},{"$f":"Timing!AR35","v":0},{"$f":"Timing!AS35","v":0},{"$f":"Timing!AT35","v":0},{"$f":"Timing!AU35","v":0.02},{"$f":"Timing!AV35","v":0},{"$f":"Timing!AW35","v":0},{"$f":"Timing!AX35","v":0},{"$f":"Timing!AY35","v":0.02},{"$f":"Timing!AZ35","v":0},{"$f":"Timing!BA35","v":0},{"$f":"Timing!BB35","v":0},{"$f":"Timing!BC35","v":0.02},{"$f":"Timing!BD35","v":0},{"$f":"Timing!BE35","v":0},{"$f":"Timing!BF35","v":0},{"$f":"Timing!BG35","v":0.02},{"$f":"Timing!BH35","v":0},{"$f":"Timing!BI35","v":0},{"$f":"Timing!BJ35","v":0},{"$f":"Timing!BK35","v":0.02},{"$f":"Timing!BL35","v":0},{"$f":"Timing!BM35","v":0},{"$f":"Timing!BN35","v":0},{"$f":"Timing!BO35","v":0.02},{"$f":"Timing!BP35","v":0},{"$f":"Timing!BQ35","v":0},{"$f":"Timing!BR35","v":0},{"$f":"Timing!BS35","v":0.02},{"$f":"Timing!BT35","v":0},{"$f":"Timing!BU35","v":0},{"$f":"Timing!BV35","v":0},{"$f":"Timing!BW35","v":0.02},{"$f":"Timing!BX35","v":0},{"$f":"Timing!BY35","v":0},{"$f":"Timing!BZ35","v":0},{"$f":"Timing!CA35","v":0.02},{"$f":"Timing!CB35","v":0},{"$f":"Timing!CC35","v":0},{"$f":"Timing!CD35","v":0},{"$f":"Timing!CE35","v":0.02},{"$f":"Timing!CF35","v":0},{"$f":"Timing!CG35","v":0},{"$f":"Timing!CH35","v":0},{"$f":"Timing!CI35","v":0.02},{"$f":"Timing!CJ35","v":0},{"$f":"Timing!CK35","v":0},{"$f":"Timing!CL35","v":0},{"$f":"Timing!CM35","v":0.02},{"$f":"Timing!CN35","v":0},{"$f":"Timing!CO35","v":0},{"$f":"Timing!CP35","v":0},{"$f":"Timing!CQ35","v":0.02},{"$f":"Timing!CR35","v":0},{"$f":"Timing!CS35","v":0},{"$f":"Timing!CT35","v":0},{"$f":"Timing!CU35","v":0.02},{"$f":"Timing!CV35","v":0},{"$f":"Timing!CW35","v":0},{"$f":"Timing!CX35","v":0},{"$f":"Timing!CY35","v":0.02},{"$f":"Timing!CZ35","v":0},{"$f":"Timing!DA35","v":0},{"$f":"Timing!DB35","v":0},{"$f":"Timing!DC35","v":0.02},{"$f":"Timing!DD35","v":0},{"$f":"Timing!DE35","v":0},{"$f":"Timing!DF35","v":0},{"$f":"Timing!DG35","v":0.02},{"$f":"Timing!DH35","v":0},{"$f":"Timing!DI35","v":0},{"$f":"Timing!DJ35","v":0},{"$f":"Timing!DK35","v":0.02},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0.02},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0.02},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0.02},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0.02},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0.02},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0.02},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0},{"$f":"Timing!EL35","v":0},{"$f":"Timing!EM35","v":0.02},{"$f":"Timing!EN35","v":0},{"$f":"Timing!EO35","v":0},{"$f":"Timing!EP35","v":0},{"$f":"Timing!EQ35","v":0.02},{"$f":"Timing!ER35","v":0},{"$f":"Timing!ES35","v":0},{"$f":"Timing!ET35","v":0},{"$f":"Timing!EU35","v":0.02},{"$f":"Timing!EV35","v":0},{"$f":"Timing!EW35","v":0},{"$f":"Timing!EX35","v":0},{"$f":"Timing!EY35","v":0.02},{"$f":"Timing!EZ35","v":0},{"$f":"Timing!FA35","v":0},{"$f":"Timing!FB35","v":0},{"$f":"Timing!FC35","v":0.02},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0.02},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0.02},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0.02},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0.02},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0},{"$f":"Timing!FV35","v":0},{"$f":"Timing!FW35","v":0.02},{"$f":"Timing!FX35","v":0},{"$f":"Timing!FY35","v":0},{"$f":"Timing!FZ35","v":0},{"$f":"Timing!GA35","v":0.02},{"$f":"Timing!GB35","v":0},{"$f":"Timing!GC35","v":0},{"$f":"Timing!GD35","v":0},{"$f":"Timing!GE35","v":0.02},{"$f":"Timing!GF35","v":0},{"$f":"Timing!GG35","v":0},{"$f":"Timing!GH35","v":0},{"$f":"Timing!GI35","v":0.02},{"$f":"Timing!GJ35","v":0},{"$f":"Timing!GK35","v":0},{"$f":"Timing!GL35","v":0},{"$f":"Timing!GM35","v":0.02},{"$f":"Timing!GN35","v":0},{"$f":"Timing!GO35","v":0},{"$f":"Timing!GP35","v":0},{"$f":"Timing!GQ35","v":0.02},{"$f":"Timing!GR35","v":0},{"$f":"Timing!GS35","v":0},{"$f":"Timing!GT35","v":0},{"$f":"Timing!GU35","v":0.02},{"$f":"Timing!GV35","v":0},{"$f":"Timing!GW35","v":0},{"$f":"Timing!GX35","v":0},{"$f":"Timing!GY35","v":0.02},{"$f":"Timing!GZ35","v":0},{"$f":"Timing!HA35","v":0},{"$f":"Timing!HB35","v":0},{"$f":"Timing!HC35","v":0.02},{"$f":"Timing!HD35","v":0},{"$f":"Timing!HE35","v":0},{"$f":"Timing!HF35","v":0},{"$f":"Timing!HG35","v":0.02},{"$f":"Timing!HH35","v":0},{"$f":"Timing!HI35","v":0},{"$f":"Timing!HJ35","v":0},{"$f":"Timing!HK35","v":0.02},{"$f":"Timing!HL35","v":0},{"$f":"Timing!HM35","v":0},{"$f":"Timing!HN35","v":0},{"$f":"Timing!HO35","v":0.02},{"$f":"Timing!HP35","v":0},{"$f":"Timing!HQ35","v":0},{"$f":"Timing!HR35","v":0},{"$f":"Timing!HS35","v":0.02},{"$f":"Timing!HT35","v":0},{"$f":"Timing!HU35","v":0},{"$f":"Timing!HV35","v":0},{"$f":"Timing!HW35","v":0.02},{"$f":"Timing!HX35","v":0},{"$f":"Timing!HY35","v":0},{"$f":"Timing!HZ35","v":0},{"$f":"Timing!IA35","v":0.02},{"$f":"Timing!IB35","v":0},{"$f":"Timing!IC35","v":0},{"$f":"Timing!ID35","v":0},{"$f":"Timing!IE35","v":0.02},{"$f":"Timing!IF35","v":0},{"$f":"Timing!IG35","v":0},{"$f":"Timing!IH35","v":0},{"$f":"Timing!II35","v":0.02},{"$f":"Timing!IJ35","v":0},{"$f":"Timing!IK35","v":0},{"$f":"Timing!IL35","v":0},{"$f":"Timing!IM35","v":0.02},{"$f":"Timing!IN35","v":0},{"$f":"Timing!IO35","v":0},{"$f":"Timing!IP35","v":0},{"$f":"Timing!IQ35","v":0.02},{"$f":"Timing!IR35","v":0},{"$f":"Timing!IS35","v":0},{"$f":"Timing!IT35","v":0},{"$f":"Timing!IU35","v":0.02}]
[null,null,{"$f":"Timing!C36","v":"Life Cycle Costs"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J36","v":0},{"$f":"Timing!K36","v":0.02},{"$f":"Timing!L36","v":0},{"$f":"Timing!M36","v":0},{"$f":"Timing!N36","v":0},{"$f":"Timing!O36","v":0.02},{"$f":"Timing!P36","v":0},{"$f":"Timing!Q36","v":0},{"$f":"Timing!R36","v":0},{"$f":"Timing!S36","v":0.02},{"$f":"Timing!T36","v":0},{"$f":"Timing!U36","v":0},{"$f":"Timing!V36","v":0},{"$f":"Timing!W36","v":0.02},{"$f":"Timing!X36","v":0},{"$f":"Timing!Y36","v":0},{"$f":"Timing!Z36","v":0},{"$f":"Timing!AA36","v":0.02},{"$f":"Timing!AB36","v":0},{"$f":"Timing!AC36","v":0},{"$f":"Timing!AD36","v":0},{"$f":"Timing!AE36","v":0.02},{"$f":"Timing!AF36","v":0},{"$f":"Timing!AG36","v":0},{"$f":"Timing!AH36","v":0},{"$f":"Timing!AI36","v":0.02},{"$f":"Timing!AJ36","v":0},{"$f":"Timing!AK36","v":0},{"$f":"Timing!AL36","v":0},{"$f":"Timing!AM36","v":0.02},{"$f":"Timing!AN36","v":0},{"$f":"Timing!AO36","v":0},{"$f":"Timing!AP36","v":0},{"$f":"Timing!AQ36","v":0.02},{"$f":"Timing!AR36","v":0},{"$f":"Timing!AS36","v":0},{"$f":"Timing!AT36","v":0},{"$f":"Timing!AU36","v":0.02},{"$f":"Timing!AV36","v":0},{"$f":"Timing!AW36","v":0},{"$f":"Timing!AX36","v":0},{"$f":"Timing!AY36","v":0.02},{"$f":"Timing!AZ36","v":0},{"$f":"Timing!BA36","v":0},{"$f":"Timing!BB36","v":0},{"$f":"Timing!BC36","v":0.02},{"$f":"Timing!BD36","v":0},{"$f":"Timing!BE36","v":0},{"$f":"Timing!BF36","v":0},{"$f":"Timing!BG36","v":0.02},{"$f":"Timing!BH36","v":0},{"$f":"Timing!BI36","v":0},{"$f":"Timing!BJ36","v":0},{"$f":"Timing!BK36","v":0.02},{"$f":"Timing!BL36","v":0},{"$f":"Timing!BM36","v":0},{"$f":"Timing!BN36","v":0},{"$f":"Timing!BO36","v":0.02},{"$f":"Timing!BP36","v":0},{"$f":"Timing!BQ36","v":0},{"$f":"Timing!BR36","v":0},{"$f":"Timing!BS36","v":0.02},{"$f":"Timing!BT36","v":0},{"$f":"Timing!BU36","v":0},{"$f":"Timing!BV36","v":0},{"$f":"Timing!BW36","v":0.02},{"$f":"Timing!BX36","v":0},{"$f":"Timing!BY36","v":0},{"$f":"Timing!BZ36","v":0},{"$f":"Timing!CA36","v":0.02},{"$f":"Timing!CB36","v":0},{"$f":"Timing!CC36","v":0},{"$f":"Timing!CD36","v":0},{"$f":"Timing!CE36","v":0.02},{"$f":"Timing!CF36","v":0},{"$f":"Timing!CG36","v":0},{"$f":"Timing!CH36","v":0},{"$f":"Timing!CI36","v":0.02},{"$f":"Timing!CJ36","v":0},{"$f":"Timing!CK36","v":0},{"$f":"Timing!CL36","v":0},{"$f":"Timing!CM36","v":0.02},{"$f":"Timing!CN36","v":0},{"$f":"Timing!CO36","v":0},{"$f":"Timing!CP36","v":0},{"$f":"Timing!CQ36","v":0.02},{"$f":"Timing!CR36","v":0},{"$f":"Timing!CS36","v":0},{"$f":"Timing!CT36","v":0},{"$f":"Timing!CU36","v":0.02},{"$f":"Timing!CV36","v":0},{"$f":"Timing!CW36","v":0},{"$f":"Timing!CX36","v":0},{"$f":"Timing!CY36","v":0.02},{"$f":"Timing!CZ36","v":0},{"$f":"Timing!DA36","v":0},{"$f":"Timing!DB36","v":0},{"$f":"Timing!DC36","v":0.02},{"$f":"Timing!DD36","v":0},{"$f":"Timing!DE36","v":0},{"$f":"Timing!DF36","v":0},{"$f":"Timing!DG36","v":0.02},{"$f":"Timing!DH36","v":0},{"$f":"Timing!DI36","v":0},{"$f":"Timing!DJ36","v":0},{"$f":"Timing!DK36","v":0.02},{"$f":"Timing!DL36","v":0},{"$f":"Timing!DM36","v":0},{"$f":"Timing!DN36","v":0},{"$f":"Timing!DO36","v":0.02},{"$f":"Timing!DP36","v":0},{"$f":"Timing!DQ36","v":0},{"$f":"Timing!DR36","v":0},{"$f":"Timing!DS36","v":0.02},{"$f":"Timing!DT36","v":0},{"$f":"Timing!DU36","v":0},{"$f":"Timing!DV36","v":0},{"$f":"Timing!DW36","v":0.02},{"$f":"Timing!DX36","v":0},{"$f":"Timing!DY36","v":0},{"$f":"Timing!DZ36","v":0},{"$f":"Timing!EA36","v":0.02},{"$f":"Timing!EB36","v":0},{"$f":"Timing!EC36","v":0},{"$f":"Timing!ED36","v":0},{"$f":"Timing!EE36","v":0.02},{"$f":"Timing!EF36","v":0},{"$f":"Timing!EG36","v":0},{"$f":"Timing!EH36","v":0},{"$f":"Timing!EI36","v":0.02},{"$f":"Timing!EJ36","v":0},{"$f":"Timing!EK36","v":0},{"$f":"Timing!EL36","v":0},{"$f":"Timing!EM36","v":0.02},{"$f":"Timing!EN36","v":0},{"$f":"Timing!EO36","v":0},{"$f":"Timing!EP36","v":0},{"$f":"Timing!EQ36","v":0.02},{"$f":"Timing!ER36","v":0},{"$f":"Timing!ES36","v":0},{"$f":"Timing!ET36","v":0},{"$f":"Timing!EU36","v":0.02},{"$f":"Timing!EV36","v":0},{"$f":"Timing!EW36","v":0},{"$f":"Timing!EX36","v":0},{"$f":"Timing!EY36","v":0.02},{"$f":"Timing!EZ36","v":0},{"$f":"Timing!FA36","v":0},{"$f":"Timing!FB36","v":0},{"$f":"Timing!FC36","v":0.02},{"$f":"Timing!FD36","v":0},{"$f":"Timing!FE36","v":0},{"$f":"Timing!FF36","v":0},{"$f":"Timing!FG36","v":0.02},{"$f":"Timing!FH36","v":0},{"$f":"Timing!FI36","v":0},{"$f":"Timing!FJ36","v":0},{"$f":"Timing!FK36","v":0.02},{"$f":"Timing!FL36","v":0},{"$f":"Timing!FM36","v":0},{"$f":"Timing!FN36","v":0},{"$f":"Timing!FO36","v":0.02},{"$f":"Timing!FP36","v":0},{"$f":"Timing!FQ36","v":0},{"$f":"Timing!FR36","v":0},{"$f":"Timing!FS36","v":0.02},{"$f":"Timing!FT36","v":0},{"$f":"Timing!FU36","v":0},{"$f":"Timing!FV36","v":0},{"$f":"Timing!FW36","v":0.02},{"$f":"Timing!FX36","v":0},{"$f":"Timing!FY36","v":0},{"$f":"Timing!FZ36","v":0},{"$f":"Timing!GA36","v":0.02},{"$f":"Timing!GB36","v":0},{"$f":"Timing!GC36","v":0},{"$f":"Timing!GD36","v":0},{"$f":"Timing!GE36","v":0.02},{"$f":"Timing!GF36","v":0},{"$f":"Timing!GG36","v":0},{"$f":"Timing!GH36","v":0},{"$f":"Timing!GI36","v":0.02},{"$f":"Timing!GJ36","v":0},{"$f":"Timing!GK36","v":0},{"$f":"Timing!GL36","v":0},{"$f":"Timing!GM36","v":0.02},{"$f":"Timing!GN36","v":0},{"$f":"Timing!GO36","v":0},{"$f":"Timing!GP36","v":0},{"$f":"Timing!GQ36","v":0.02},{"$f":"Timing!GR36","v":0},{"$f":"Timing!GS36","v":0},{"$f":"Timing!GT36","v":0},{"$f":"Timing!GU36","v":0.02},{"$f":"Timing!GV36","v":0},{"$f":"Timing!GW36","v":0},{"$f":"Timing!GX36","v":0},{"$f":"Timing!GY36","v":0.02},{"$f":"Timing!GZ36","v":0},{"$f":"Timing!HA36","v":0},{"$f":"Timing!HB36","v":0},{"$f":"Timing!HC36","v":0.02},{"$f":"Timing!HD36","v":0},{"$f":"Timing!HE36","v":0},{"$f":"Timing!HF36","v":0},{"$f":"Timing!HG36","v":0.02},{"$f":"Timing!HH36","v":0},{"$f":"Timing!HI36","v":0},{"$f":"Timing!HJ36","v":0},{"$f":"Timing!HK36","v":0.02},{"$f":"Timing!HL36","v":0},{"$f":"Timing!HM36","v":0},{"$f":"Timing!HN36","v":0},{"$f":"Timing!HO36","v":0.02},{"$f":"Timing!HP36","v":0},{"$f":"Timing!HQ36","v":0},{"$f":"Timing!HR36","v":0},{"$f":"Timing!HS36","v":0.02},{"$f":"Timing!HT36","v":0},{"$f":"Timing!HU36","v":0},{"$f":"Timing!HV36","v":0},{"$f":"Timing!HW36","v":0.02},{"$f":"Timing!HX36","v":0},{"$f":"Timing!HY36","v":0},{"$f":"Timing!HZ36","v":0},{"$f":"Timing!IA36","v":0.02},{"$f":"Timing!IB36","v":0},{"$f":"Timing!IC36","v":0},{"$f":"Timing!ID36","v":0},{"$f":"Timing!IE36","v":0.02},{"$f":"Timing!IF36","v":0},{"$f":"Timing!IG36","v":0},{"$f":"Timing!IH36","v":0},{"$f":"Timing!II36","v":0.02},{"$f":"Timing!IJ36","v":0},{"$f":"Timing!IK36","v":0},{"$f":"Timing!IL36","v":0},{"$f":"Timing!IM36","v":0.02},{"$f":"Timing!IN36","v":0},{"$f":"Timing!IO36","v":0},{"$f":"Timing!IP36","v":0},{"$f":"Timing!IQ36","v":0.02},{"$f":"Timing!IR36","v":0},{"$f":"Timing!IS36","v":0},{"$f":"Timing!IT36","v":0},{"$f":"Timing!IU36","v":0.02}]
[null,null,{"$f":"Timing!C37","v":"Refurbishment Cost "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J37","v":0},{"$f":"Timing!K37","v":0.02},{"$f":"Timing!L37","v":0},{"$f":"Timing!M37","v":0},{"$f":"Timing!N37","v":0},{"$f":"Timing!O37","v":0.02},{"$f":"Timing!P37","v":0},{"$f":"Timing!Q37","v":0},{"$f":"Timing!R37","v":0},{"$f":"Timing!S37","v":0.02},{"$f":"Timing!T37","v":0},{"$f":"Timing!U37","v":0},{"$f":"Timing!V37","v":0},{"$f":"Timing!W37","v":0.02},{"$f":"Timing!X37","v":0},{"$f":"Timing!Y37","v":0},{"$f":"Timing!Z37","v":0},{"$f":"Timing!AA37","v":0.02},{"$f":"Timing!AB37","v":0},{"$f":"Timing!AC37","v":0},{"$f":"Timing!AD37","v":0},{"$f":"Timing!AE37","v":0.02},{"$f":"Timing!AF37","v":0},{"$f":"Timing!AG37","v":0},{"$f":"Timing!AH37","v":0},{"$f":"Timing!AI37","v":0.02},{"$f":"Timing!AJ37","v":0},{"$f":"Timing!AK37","v":0},{"$f":"Timing!AL37","v":0},{"$f":"Timing!AM37","v":0.02},{"$f":"Timing!AN37","v":0},{"$f":"Timing!AO37","v":0},{"$f":"Timing!AP37","v":0},{"$f":"Timing!AQ37","v":0.02},{"$f":"Timing!AR37","v":0},{"$f":"Timing!AS37","v":0},{"$f":"Timing!AT37","v":0},{"$f":"Timing!AU37","v":0.02},{"$f":"Timing!AV37","v":0},{"$f":"Timing!AW37","v":0},{"$f":"Timing!AX37","v":0},{"$f":"Timing!AY37","v":0.02},{"$f":"Timing!AZ37","v":0},{"$f":"Timing!BA37","v":0},{"$f":"Timing!BB37","v":0},{"$f":"Timing!BC37","v":0.02},{"$f":"Timing!BD37","v":0},{"$f":"Timing!BE37","v":0},{"$f":"Timing!BF37","v":0},{"$f":"Timing!BG37","v":0.02},{"$f":"Timing!BH37","v":0},{"$f":"Timing!BI37","v":0},{"$f":"Timing!BJ37","v":0},{"$f":"Timing!BK37","v":0.02},{"$f":"Timing!BL37","v":0},{"$f":"Timing!BM37","v":0},{"$f":"Timing!BN37","v":0},{"$f":"Timing!BO37","v":0.02},{"$f":"Timing!BP37","v":0},{"$f":"Timing!BQ37","v":0},{"$f":"Timing!BR37","v":0},{"$f":"Timing!BS37","v":0.02},{"$f":"Timing!BT37","v":0},{"$f":"Timing!BU37","v":0},{"$f":"Timing!BV37","v":0},{"$f":"Timing!BW37","v":0.02},{"$f":"Timing!BX37","v":0},{"$f":"Timing!BY37","v":0},{"$f":"Timing!BZ37","v":0},{"$f":"Timing!CA37","v":0.02},{"$f":"Timing!CB37","v":0},{"$f":"Timing!CC37","v":0},{"$f":"Timing!CD37","v":0},{"$f":"Timing!CE37","v":0.02},{"$f":"Timing!CF37","v":0},{"$f":"Timing!CG37","v":0},{"$f":"Timing!CH37","v":0},{"$f":"Timing!CI37","v":0.02},{"$f":"Timing!CJ37","v":0},{"$f":"Timing!CK37","v":0},{"$f":"Timing!CL37","v":0},{"$f":"Timing!CM37","v":0.02},{"$f":"Timing!CN37","v":0},{"$f":"Timing!CO37","v":0},{"$f":"Timing!CP37","v":0},{"$f":"Timing!CQ37","v":0.02},{"$f":"Timing!CR37","v":0},{"$f":"Timing!CS37","v":0},{"$f":"Timing!CT37","v":0},{"$f":"Timing!CU37","v":0.02},{"$f":"Timing!CV37","v":0},{"$f":"Timing!CW37","v":0},{"$f":"Timing!CX37","v":0},{"$f":"Timing!CY37","v":0.02},{"$f":"Timing!CZ37","v":0},{"$f":"Timing!DA37","v":0},{"$f":"Timing!DB37","v":0},{"$f":"Timing!DC37","v":0.02},{"$f":"Timing!DD37","v":0},{"$f":"Timing!DE37","v":0},{"$f":"Timing!DF37","v":0},{"$f":"Timing!DG37","v":0.02},{"$f":"Timing!DH37","v":0},{"$f":"Timing!DI37","v":0},{"$f":"Timing!DJ37","v":0},{"$f":"Timing!DK37","v":0.02},{"$f":"Timing!DL37","v":0},{"$f":"Timing!DM37","v":0},{"$f":"Timing!DN37","v":0},{"$f":"Timing!DO37","v":0.02},{"$f":"Timing!DP37","v":0},{"$f":"Timing!DQ37","v":0},{"$f":"Timing!DR37","v":0},{"$f":"Timing!DS37","v":0.02},{"$f":"Timing!DT37","v":0},{"$f":"Timing!DU37","v":0},{"$f":"Timing!DV37","v":0},{"$f":"Timing!DW37","v":0.02},{"$f":"Timing!DX37","v":0},{"$f":"Timing!DY37","v":0},{"$f":"Timing!DZ37","v":0},{"$f":"Timing!EA37","v":0.02},{"$f":"Timing!EB37","v":0},{"$f":"Timing!EC37","v":0},{"$f":"Timing!ED37","v":0},{"$f":"Timing!EE37","v":0.02},{"$f":"Timing!EF37","v":0},{"$f":"Timing!EG37","v":0},{"$f":"Timing!EH37","v":0},{"$f":"Timing!EI37","v":0.02},{"$f":"Timing!EJ37","v":0},{"$f":"Timing!EK37","v":0},{"$f":"Timing!EL37","v":0},{"$f":"Timing!EM37","v":0.02},{"$f":"Timing!EN37","v":0},{"$f":"Timing!EO37","v":0},{"$f":"Timing!EP37","v":0},{"$f":"Timing!EQ37","v":0.02},{"$f":"Timing!ER37","v":0},{"$f":"Timing!ES37","v":0},{"$f":"Timing!ET37","v":0},{"$f":"Timing!EU37","v":0.02},{"$f":"Timing!EV37","v":0},{"$f":"Timing!EW37","v":0},{"$f":"Timing!EX37","v":0},{"$f":"Timing!EY37","v":0.02},{"$f":"Timing!EZ37","v":0},{"$f":"Timing!FA37","v":0},{"$f":"Timing!FB37","v":0},{"$f":"Timing!FC37","v":0.02},{"$f":"Timing!FD37","v":0},{"$f":"Timing!FE37","v":0},{"$f":"Timing!FF37","v":0},{"$f":"Timing!FG37","v":0.02},{"$f":"Timing!FH37","v":0},{"$f":"Timing!FI37","v":0},{"$f":"Timing!FJ37","v":0},{"$f":"Timing!FK37","v":0.02},{"$f":"Timing!FL37","v":0},{"$f":"Timing!FM37","v":0},{"$f":"Timing!FN37","v":0},{"$f":"Timing!FO37","v":0.02},{"$f":"Timing!FP37","v":0},{"$f":"Timing!FQ37","v":0},{"$f":"Timing!FR37","v":0},{"$f":"Timing!FS37","v":0.02},{"$f":"Timing!FT37","v":0},{"$f":"Timing!FU37","v":0},{"$f":"Timing!FV37","v":0},{"$f":"Timing!FW37","v":0.02},{"$f":"Timing!FX37","v":0},{"$f":"Timing!FY37","v":0},{"$f":"Timing!FZ37","v":0},{"$f":"Timing!GA37","v":0.02},{"$f":"Timing!GB37","v":0},{"$f":"Timing!GC37","v":0},{"$f":"Timing!GD37","v":0},{"$f":"Timing!GE37","v":0.02},{"$f":"Timing!GF37","v":0},{"$f":"Timing!GG37","v":0},{"$f":"Timing!GH37","v":0},{"$f":"Timing!GI37","v":0.02},{"$f":"Timing!GJ37","v":0},{"$f":"Timing!GK37","v":0},{"$f":"Timing!GL37","v":0},{"$f":"Timing!GM37","v":0.02},{"$f":"Timing!GN37","v":0},{"$f":"Timing!GO37","v":0},{"$f":"Timing!GP37","v":0},{"$f":"Timing!GQ37","v":0.02},{"$f":"Timing!GR37","v":0},{"$f":"Timing!GS37","v":0},{"$f":"Timing!GT37","v":0},{"$f":"Timing!GU37","v":0.02},{"$f":"Timing!GV37","v":0},{"$f":"Timing!GW37","v":0},{"$f":"Timing!GX37","v":0},{"$f":"Timing!GY37","v":0.02},{"$f":"Timing!GZ37","v":0},{"$f":"Timing!HA37","v":0},{"$f":"Timing!HB37","v":0},{"$f":"Timing!HC37","v":0.02},{"$f":"Timing!HD37","v":0},{"$f":"Timing!HE37","v":0},{"$f":"Timing!HF37","v":0},{"$f":"Timing!HG37","v":0.02},{"$f":"Timing!HH37","v":0},{"$f":"Timing!HI37","v":0},{"$f":"Timing!HJ37","v":0},{"$f":"Timing!HK37","v":0.02},{"$f":"Timing!HL37","v":0},{"$f":"Timing!HM37","v":0},{"$f":"Timing!HN37","v":0},{"$f":"Timing!HO37","v":0.02},{"$f":"Timing!HP37","v":0},{"$f":"Timing!HQ37","v":0},{"$f":"Timing!HR37","v":0},{"$f":"Timing!HS37","v":0.02},{"$f":"Timing!HT37","v":0},{"$f":"Timing!HU37","v":0},{"$f":"Timing!HV37","v":0},{"$f":"Timing!HW37","v":0.02},{"$f":"Timing!HX37","v":0},{"$f":"Timing!HY37","v":0},{"$f":"Timing!HZ37","v":0},{"$f":"Timing!IA37","v":0.02},{"$f":"Timing!IB37","v":0},{"$f":"Timing!IC37","v":0},{"$f":"Timing!ID37","v":0},{"$f":"Timing!IE37","v":0.02},{"$f":"Timing!IF37","v":0},{"$f":"Timing!IG37","v":0},{"$f":"Timing!IH37","v":0},{"$f":"Timing!II37","v":0.02},{"$f":"Timing!IJ37","v":0},{"$f":"Timing!IK37","v":0},{"$f":"Timing!IL37","v":0},{"$f":"Timing!IM37","v":0.02},{"$f":"Timing!IN37","v":0},{"$f":"Timing!IO37","v":0},{"$f":"Timing!IP37","v":0},{"$f":"Timing!IQ37","v":0.02},{"$f":"Timing!IR37","v":0},{"$f":"Timing!IS37","v":0},{"$f":"Timing!IT37","v":0},{"$f":"Timing!IU37","v":0.02}]
[null,null,{"$f":"Timing!C38","v":"Dwelling Value "},"[1,0]",null,null,null,null,null,{"$f":"Timing!J38","v":0},{"$f":"Timing!K38","v":0.01},{"$f":"Timing!L38","v":0},{"$f":"Timing!M38","v":0},{"$f":"Timing!N38","v":0},{"$f":"Timing!O38","v":0.01},{"$f":"Timing!P38","v":0},{"$f":"Timing!Q38","v":0},{"$f":"Timing!R38","v":0},{"$f":"Timing!S38","v":0.01},{"$f":"Timing!T38","v":0},{"$f":"Timing!U38","v":0},{"$f":"Timing!V38","v":0},{"$f":"Timing!W38","v":0.01},{"$f":"Timing!X38","v":0},{"$f":"Timing!Y38","v":0},{"$f":"Timing!Z38","v":0},{"$f":"Timing!AA38","v":0.01},{"$f":"Timing!AB38","v":0},{"$f":"Timing!AC38","v":0},{"$f":"Timing!AD38","v":0},{"$f":"Timing!AE38","v":0.01},{"$f":"Timing!AF38","v":0},{"$f":"Timing!AG38","v":0},{"$f":"Timing!AH38","v":0},{"$f":"Timing!AI38","v":0.01},{"$f":"Timing!AJ38","v":0},{"$f":"Timing!AK38","v":0},{"$f":"Timing!AL38","v":0},{"$f":"Timing!AM38","v":0.01},{"$f":"Timing!AN38","v":0},{"$f":"Timing!AO38","v":0},{"$f":"Timing!AP38","v":0},{"$f":"Timing!AQ38","v":0.01},{"$f":"Timing!AR38","v":0},{"$f":"Timing!AS38","v":0},{"$f":"Timing!AT38","v":0},{"$f":"Timing!AU38","v":0.01},{"$f":"Timing!AV38","v":0},{"$f":"Timing!AW38","v":0},{"$f":"Timing!AX38","v":0},{"$f":"Timing!AY38","v":0.01},{"$f":"Timing!AZ38","v":0},{"$f":"Timing!BA38","v":0},{"$f":"Timing!BB38","v":0},{"$f":"Timing!BC38","v":0.01},{"$f":"Timing!BD38","v":0},{"$f":"Timing!BE38","v":0},{"$f":"Timing!BF38","v":0},{"$f":"Timing!BG38","v":0.01},{"$f":"Timing!BH38","v":0},{"$f":"Timing!BI38","v":0},{"$f":"Timing!BJ38","v":0},{"$f":"Timing!BK38","v":0.01},{"$f":"Timing!BL38","v":0},{"$f":"Timing!BM38","v":0},{"$f":"Timing!BN38","v":0},{"$f":"Timing!BO38","v":0.01},{"$f":"Timing!BP38","v":0},{"$f":"Timing!BQ38","v":0},{"$f":"Timing!BR38","v":0},{"$f":"Timing!BS38","v":0.01},{"$f":"Timing!BT38","v":0},{"$f":"Timing!BU38","v":0},{"$f":"Timing!BV38","v":0},{"$f":"Timing!BW38","v":0.01},{"$f":"Timing!BX38","v":0},{"$f":"Timing!BY38","v":0},{"$f":"Timing!BZ38","v":0},{"$f":"Timing!CA38","v":0.01},{"$f":"Timing!CB38","v":0},{"$f":"Timing!CC38","v":0},{"$f":"Timing!CD38","v":0},{"$f":"Timing!CE38","v":0.01},{"$f":"Timing!CF38","v":0},{"$f":"Timing!CG38","v":0},{"$f":"Timing!CH38","v":0},{"$f":"Timing!CI38","v":0.01},{"$f":"Timing!CJ38","v":0},{"$f":"Timing!CK38","v":0},{"$f":"Timing!CL38","v":0},{"$f":"Timing!CM38","v":0.01},{"$f":"Timing!CN38","v":0},{"$f":"Timing!CO38","v":0},{"$f":"Timing!CP38","v":0},{"$f":"Timing!CQ38","v":0.01},{"$f":"Timing!CR38","v":0},{"$f":"Timing!CS38","v":0},{"$f":"Timing!CT38","v":0},{"$f":"Timing!CU38","v":0.01},{"$f":"Timing!CV38","v":0},{"$f":"Timing!CW38","v":0},{"$f":"Timing!CX38","v":0},{"$f":"Timing!CY38","v":0.01},{"$f":"Timing!CZ38","v":0},{"$f":"Timing!DA38","v":0},{"$f":"Timing!DB38","v":0},{"$f":"Timing!DC38","v":0.01},{"$f":"Timing!DD38","v":0},{"$f":"Timing!DE38","v":0},{"$f":"Timing!DF38","v":0},{"$f":"Timing!DG38","v":0.01},{"$f":"Timing!DH38","v":0},{"$f":"Timing!DI38","v":0},{"$f":"Timing!DJ38","v":0},{"$f":"Timing!DK38","v":0.01},{"$f":"Timing!DL38","v":0},{"$f":"Timing!DM38","v":0},{"$f":"Timing!DN38","v":0},{"$f":"Timing!DO38","v":0.01},{"$f":"Timing!DP38","v":0},{"$f":"Timing!DQ38","v":0},{"$f":"Timing!DR38","v":0},{"$f":"Timing!DS38","v":0.01},{"$f":"Timing!DT38","v":0},{"$f":"Timing!DU38","v":0},{"$f":"Timing!DV38","v":0},{"$f":"Timing!DW38","v":0.01},{"$f":"Timing!DX38","v":0},{"$f":"Timing!DY38","v":0},{"$f":"Timing!DZ38","v":0},{"$f":"Timing!EA38","v":0.01},{"$f":"Timing!EB38","v":0},{"$f":"Timing!EC38","v":0},{"$f":"Timing!ED38","v":0},{"$f":"Timing!EE38","v":0.01},{"$f":"Timing!EF38","v":0},{"$f":"Timing!EG38","v":0},{"$f":"Timing!EH38","v":0},{"$f":"Timing!EI38","v":0.01},{"$f":"Timing!EJ38","v":0},{"$f":"Timing!EK38","v":0},{"$f":"Timing!EL38","v":0},{"$f":"Timing!EM38","v":0.01},{"$f":"Timing!EN38","v":0},{"$f":"Timing!EO38","v":0},{"$f":"Timing!EP38","v":0},{"$f":"Timing!EQ38","v":0.01},{"$f":"Timing!ER38","v":0},{"$f":"Timing!ES38","v":0},{"$f":"Timing!ET38","v":0},{"$f":"Timing!EU38","v":0.01},{"$f":"Timing!EV38","v":0},{"$f":"Timing!EW38","v":0},{"$f":"Timing!EX38","v":0},{"$f":"Timing!EY38","v":0.01},{"$f":"Timing!EZ38","v":0},{"$f":"Timing!FA38","v":0},{"$f":"Timing!FB38","v":0},{"$f":"Timing!FC38","v":0.01},{"$f":"Timing!FD38","v":0},{"$f":"Timing!FE38","v":0},{"$f":"Timing!FF38","v":0},{"$f":"Timing!FG38","v":0.01},{"$f":"Timing!FH38","v":0},{"$f":"Timing!FI38","v":0},{"$f":"Timing!FJ38","v":0},{"$f":"Timing!FK38","v":0.01},{"$f":"Timing!FL38","v":0},{"$f":"Timing!FM38","v":0},{"$f":"Timing!FN38","v":0},{"$f":"Timing!FO38","v":0.01},{"$f":"Timing!FP38","v":0},{"$f":"Timing!FQ38","v":0},{"$f":"Timing!FR38","v":0},{"$f":"Timing!FS38","v":0.01},{"$f":"Timing!FT38","v":0},{"$f":"Timing!FU38","v":0},{"$f":"Timing!FV38","v":0},{"$f":"Timing!FW38","v":0.01},{"$f":"Timing!FX38","v":0},{"$f":"Timing!FY38","v":0},{"$f":"Timing!FZ38","v":0},{"$f":"Timing!GA38","v":0.01},{"$f":"Timing!GB38","v":0},{"$f":"Timing!GC38","v":0},{"$f":"Timing!GD38","v":0},{"$f":"Timing!GE38","v":0.01},{"$f":"Timing!GF38","v":0},{"$f":"Timing!GG38","v":0},{"$f":"Timing!GH38","v":0},{"$f":"Timing!GI38","v":0.01},{"$f":"Timing!GJ38","v":0},{"$f":"Timing!GK38","v":0},{"$f":"Timing!GL38","v":0},{"$f":"Timing!GM38","v":0.01},{"$f":"Timing!GN38","v":0},{"$f":"Timing!GO38","v":0},{"$f":"Timing!GP38","v":0},{"$f":"Timing!GQ38","v":0.01},{"$f":"Timing!GR38","v":0},{"$f":"Timing!GS38","v":0},{"$f":"Timing!GT38","v":0},{"$f":"Timing!GU38","v":0.01},{"$f":"Timing!GV38","v":0},{"$f":"Timing!GW38","v":0},{"$f":"Timing!GX38","v":0},{"$f":"Timing!GY38","v":0.01},{"$f":"Timing!GZ38","v":0},{"$f":"Timing!HA38","v":0},{"$f":"Timing!HB38","v":0},{"$f":"Timing!HC38","v":0.01},{"$f":"Timing!HD38","v":0},{"$f":"Timing!HE38","v":0},{"$f":"Timing!HF38","v":0},{"$f":"Timing!HG38","v":0.01},{"$f":"Timing!HH38","v":0},{"$f":"Timing!HI38","v":0},{"$f":"Timing!HJ38","v":0},{"$f":"Timing!HK38","v":0.01},{"$f":"Timing!HL38","v":0},{"$f":"Timing!HM38","v":0},{"$f":"Timing!HN38","v":0},{"$f":"Timing!HO38","v":0.01},{"$f":"Timing!HP38","v":0},{"$f":"Timing!HQ38","v":0},{"$f":"Timing!HR38","v":0},{"$f":"Timing!HS38","v":0.01},{"$f":"Timing!HT38","v":0},{"$f":"Timing!HU38","v":0},{"$f":"Timing!HV38","v":0},{"$f":"Timing!HW38","v":0.01},{"$f":"Timing!HX38","v":0},{"$f":"Timing!HY38","v":0},{"$f":"Timing!HZ38","v":0},{"$f":"Timing!IA38","v":0.01},{"$f":"Timing!IB38","v":0},{"$f":"Timing!IC38","v":0},{"$f":"Timing!ID38","v":0},{"$f":"Timing!IE38","v":0.01},{"$f":"Timing!IF38","v":0},{"$f":"Timing!IG38","v":0},{"$f":"Timing!IH38","v":0},{"$f":"Timing!II38","v":0.01},{"$f":"Timing!IJ38","v":0},{"$f":"Timing!IK38","v":0},{"$f":"Timing!IL38","v":0},{"$f":"Timing!IM38","v":0.01},{"$f":"Timing!IN38","v":0},{"$f":"Timing!IO38","v":0},{"$f":"Timing!IP38","v":0},{"$f":"Timing!IQ38","v":0.01},{"$f":"Timing!IR38","v":0},{"$f":"Timing!IS38","v":0},{"$f":"Timing!IT38","v":0},{"$f":"Timing!IU38","v":0.01}]
[null,null,{"$f":"Timing!C39","v":"CPI"},"[1,0]",null,null,null,null,null,{"$f":"Timing!J39","v":0},{"$f":"Timing!K39","v":2.5000000000000001E-2},{"$f":"Timing!L39","v":0},{"$f":"Timing!M39","v":0},{"$f":"Timing!N39","v":0},{"$f":"Timing!O39","v":2.5000000000000001E-2},{"$f":"Timing!P39","v":0},{"$f":"Timing!Q39","v":0},{"$f":"Timing!R39","v":0},{"$f":"Timing!S39","v":2.5000000000000001E-2},{"$f":"Timing!T39","v":0},{"$f":"Timing!U39","v":0},{"$f":"Timing!V39","v":0},{"$f":"Timing!W39","v":2.5000000000000001E-2},{"$f":"Timing!X39","v":0},{"$f":"Timing!Y39","v":0},{"$f":"Timing!Z39","v":0},{"$f":"Timing!AA39","v":2.5000000000000001E-2},{"$f":"Timing!AB39","v":0},{"$f":"Timing!AC39","v":0},{"$f":"Timing!AD39","v":0},{"$f":"Timing!AE39","v":2.5000000000000001E-2},{"$f":"Timing!AF39","v":0},{"$f":"Timing!AG39","v":0},{"$f":"Timing!AH39","v":0},{"$f":"Timing!AI39","v":2.5000000000000001E-2},{"$f":"Timing!AJ39","v":0},{"$f":"Timing!AK39","v":0},{"$f":"Timing!AL39","v":0},{"$f":"Timing!AM39","v":2.5000000000000001E-2},{"$f":"Timing!AN39","v":0},{"$f":"Timing!AO39","v":0},{"$f":"Timing!AP39","v":0},{"$f":"Timing!AQ39","v":2.5000000000000001E-2},{"$f":"Timing!AR39","v":0},{"$f":"Timing!AS39","v":0},{"$f":"Timing!AT39","v":0},{"$f":"Timing!AU39","v":2.5000000000000001E-2},{"$f":"Timing!AV39","v":0},{"$f":"Timing!AW39","v":0},{"$f":"Timing!AX39","v":0},{"$f":"Timing!AY39","v":2.5000000000000001E-2},{"$f":"Timing!AZ39","v":0},{"$f":"Timing!BA39","v":0},{"$f":"Timing!BB39","v":0},{"$f":"Timing!BC39","v":2.5000000000000001E-2},{"$f":"Timing!BD39","v":0},{"$f":"Timing!BE39","v":0},{"$f":"Timing!BF39","v":0},{"$f":"Timing!BG39","v":2.5000000000000001E-2},{"$f":"Timing!BH39","v":0},{"$f":"Timing!BI39","v":0},{"$f":"Timing!BJ39","v":0},{"$f":"Timing!BK39","v":2.5000000000000001E-2},{"$f":"Timing!BL39","v":0},{"$f":"Timing!BM39","v":0},{"$f":"Timing!BN39","v":0},{"$f":"Timing!BO39","v":2.5000000000000001E-2},{"$f":"Timing!BP39","v":0},{"$f":"Timing!BQ39","v":0},{"$f":"Timing!BR39","v":0},{"$f":"Timing!BS39","v":2.5000000000000001E-2},{"$f":"Timing!BT39","v":0},{"$f":"Timing!BU39","v":0},{"$f":"Timing!BV39","v":0},{"$f":"Timing!BW39","v":2.5000000000000001E-2},{"$f":"Timing!BX39","v":0},{"$f":"Timing!BY39","v":0},{"$f":"Timing!BZ39","v":0},{"$f":"Timing!CA39","v":2.5000000000000001E-2},{"$f":"Timing!CB39","v":0},{"$f":"Timing!CC39","v":0},{"$f":"Timing!CD39","v":0},{"$f":"Timing!CE39","v":2.5000000000000001E-2},{"$f":"Timing!CF39","v":0},{"$f":"Timing!CG39","v":0},{"$f":"Timing!CH39","v":0},{"$f":"Timing!CI39","v":2.5000000000000001E-2},{"$f":"Timing!CJ39","v":0},{"$f":"Timing!CK39","v":0},{"$f":"Timing!CL39","v":0},{"$f":"Timing!CM39","v":2.5000000000000001E-2},{"$f":"Timing!CN39","v":0},{"$f":"Timing!CO39","v":0},{"$f":"Timing!CP39","v":0},{"$f":"Timing!CQ39","v":2.5000000000000001E-2},{"$f":"Timing!CR39","v":0},{"$f":"Timing!CS39","v":0},{"$f":"Timing!CT39","v":0},{"$f":"Timing!CU39","v":2.5000000000000001E-2},{"$f":"Timing!CV39","v":0},{"$f":"Timing!CW39","v":0},{"$f":"Timing!CX39","v":0},{"$f":"Timing!CY39","v":2.5000000000000001E-2},{"$f":"Timing!CZ39","v":0},{"$f":"Timing!DA39","v":0},{"$f":"Timing!DB39","v":0},{"$f":"Timing!DC39","v":2.5000000000000001E-2},{"$f":"Timing!DD39","v":0},{"$f":"Timing!DE39","v":0},{"$f":"Timing!DF39","v":0},{"$f":"Timing!DG39","v":2.5000000000000001E-2},{"$f":"Timing!DH39","v":0},{"$f":"Timing!DI39","v":0},{"$f":"Timing!DJ39","v":0},{"$f":"Timing!DK39","v":2.5000000000000001E-2},{"$f":"Timing!DL39","v":0},{"$f":"Timing!DM39","v":0},{"$f":"Timing!DN39","v":0},{"$f":"Timing!DO39","v":2.5000000000000001E-2},{"$f":"Timing!DP39","v":0},{"$f":"Timing!DQ39","v":0},{"$f":"Timing!DR39","v":0},{"$f":"Timing!DS39","v":2.5000000000000001E-2},{"$f":"Timing!DT39","v":0},{"$f":"Timing!DU39","v":0},{"$f":"Timing!DV39","v":0},{"$f":"Timing!DW39","v":2.5000000000000001E-2},{"$f":"Timing!DX39","v":0},{"$f":"Timing!DY39","v":0},{"$f":"Timing!DZ39","v":0},{"$f":"Timing!EA39","v":2.5000000000000001E-2},{"$f":"Timing!EB39","v":0},{"$f":"Timing!EC39","v":0},{"$f":"Timing!ED39","v":0},{"$f":"Timing!EE39","v":2.5000000000000001E-2},{"$f":"Timing!EF39","v":0},{"$f":"Timing!EG39","v":0},{"$f":"Timing!EH39","v":0},{"$f":"Timing!EI39","v":2.5000000000000001E-2},{"$f":"Timing!EJ39","v":0},{"$f":"Timing!EK39","v":0},{"$f":"Timing!EL39","v":0},{"$f":"Timing!EM39","v":2.5000000000000001E-2},{"$f":"Timing!EN39","v":0},{"$f":"Timing!EO39","v":0},{"$f":"Timing!EP39","v":0},{"$f":"Timing!EQ39","v":2.5000000000000001E-2},{"$f":"Timing!ER39","v":0},{"$f":"Timing!ES39","v":0},{"$f":"Timing!ET39","v":0},{"$f":"Timing!EU39","v":2.5000000000000001E-2},{"$f":"Timing!EV39","v":0},{"$f":"Timing!EW39","v":0},{"$f":"Timing!EX39","v":0},{"$f":"Timing!EY39","v":2.5000000000000001E-2},{"$f":"Timing!EZ39","v":0},{"$f":"Timing!FA39","v":0},{"$f":"Timing!FB39","v":0},{"$f":"Timing!FC39","v":2.5000000000000001E-2},{"$f":"Timing!FD39","v":0},{"$f":"Timing!FE39","v":0},{"$f":"Timing!FF39","v":0},{"$f":"Timing!FG39","v":2.5000000000000001E-2},{"$f":"Timing!FH39","v":0},{"$f":"Timing!FI39","v":0},{"$f":"Timing!FJ39","v":0},{"$f":"Timing!FK39","v":2.5000000000000001E-2},{"$f":"Timing!FL39","v":0},{"$f":"Timing!FM39","v":0},{"$f":"Timing!FN39","v":0},{"$f":"Timing!FO39","v":2.5000000000000001E-2},{"$f":"Timing!FP39","v":0},{"$f":"Timing!FQ39","v":0},{"$f":"Timing!FR39","v":0},{"$f":"Timing!FS39","v":2.5000000000000001E-2},{"$f":"Timing!FT39","v":0},{"$f":"Timing!FU39","v":0},{"$f":"Timing!FV39","v":0},{"$f":"Timing!FW39","v":2.5000000000000001E-2},{"$f":"Timing!FX39","v":0},{"$f":"Timing!FY39","v":0},{"$f":"Timing!FZ39","v":0},{"$f":"Timing!GA39","v":2.5000000000000001E-2},{"$f":"Timing!GB39","v":0},{"$f":"Timing!GC39","v":0},{"$f":"Timing!GD39","v":0},{"$f":"Timing!GE39","v":2.5000000000000001E-2},{"$f":"Timing!GF39","v":0},{"$f":"Timing!GG39","v":0},{"$f":"Timing!GH39","v":0},{"$f":"Timing!GI39","v":2.5000000000000001E-2},{"$f":"Timing!GJ39","v":0},{"$f":"Timing!GK39","v":0},{"$f":"Timing!GL39","v":0},{"$f":"Timing!GM39","v":2.5000000000000001E-2},{"$f":"Timing!GN39","v":0},{"$f":"Timing!GO39","v":0},{"$f":"Timing!GP39","v":0},{"$f":"Timing!GQ39","v":2.5000000000000001E-2},{"$f":"Timing!GR39","v":0},{"$f":"Timing!GS39","v":0},{"$f":"Timing!GT39","v":0},{"$f":"Timing!GU39","v":2.5000000000000001E-2},{"$f":"Timing!GV39","v":0},{"$f":"Timing!GW39","v":0},{"$f":"Timing!GX39","v":0},{"$f":"Timing!GY39","v":2.5000000000000001E-2},{"$f":"Timing!GZ39","v":0},{"$f":"Timing!HA39","v":0},{"$f":"Timing!HB39","v":0},{"$f":"Timing!HC39","v":2.5000000000000001E-2},{"$f":"Timing!HD39","v":0},{"$f":"Timing!HE39","v":0},{"$f":"Timing!HF39","v":0},{"$f":"Timing!HG39","v":2.5000000000000001E-2},{"$f":"Timing!HH39","v":0},{"$f":"Timing!HI39","v":0},{"$f":"Timing!HJ39","v":0},{"$f":"Timing!HK39","v":2.5000000000000001E-2},{"$f":"Timing!HL39","v":0},{"$f":"Timing!HM39","v":0},{"$f":"Timing!HN39","v":0},{"$f":"Timing!HO39","v":2.5000000000000001E-2},{"$f":"Timing!HP39","v":0},{"$f":"Timing!HQ39","v":0},{"$f":"Timing!HR39","v":0},{"$f":"Timing!HS39","v":2.5000000000000001E-2},{"$f":"Timing!HT39","v":0},{"$f":"Timing!HU39","v":0},{"$f":"Timing!HV39","v":0},{"$f":"Timing!HW39","v":2.5000000000000001E-2},{"$f":"Timing!HX39","v":0},{"$f":"Timing!HY39","v":0},{"$f":"Timing!HZ39","v":0},{"$f":"Timing!IA39","v":2.5000000000000001E-2},{"$f":"Timing!IB39","v":0},{"$f":"Timing!IC39","v":0},{"$f":"Timing!ID39","v":0},{"$f":"Timing!IE39","v":2.5000000000000001E-2},{"$f":"Timing!IF39","v":0},{"$f":"Timing!IG39","v":0},{"$f":"Timing!IH39","v":0},{"$f":"Timing!II39","v":2.5000000000000001E-2},{"$f":"Timing!IJ39","v":0},{"$f":"Timing!IK39","v":0},{"$f":"Timing!IL39","v":0},{"$f":"Timing!IM39","v":2.5000000000000001E-2},{"$f":"Timing!IN39","v":0},{"$f":"Timing!IO39","v":0},{"$f":"Timing!IP39","v":0},{"$f":"Timing!IQ39","v":2.5000000000000001E-2},{"$f":"Timing!IR39","v":0},{"$f":"Timing!IS39","v":0},{"$f":"Timing!IT39","v":0},{"$f":"Timing!IU39","v":2.5000000000000001E-2}]
[]
[null,null,"Escalation Indices"]
[null,null,{"$f":"C30","v":"Social Housing"},"index",null,null,null,null,null,{"$f":"Timing!J42","v":1},{"$f":"Timing!K42","v":1},{"$f":"Timing!L42","v":1},{"$f":"Timing!M42","v":1},{"$f":"Timing!N42","v":1},{"$f":"Timing!O42","v":1},{"$f":"Timing!P42","v":1},{"$f":"Timing!Q42","v":1},{"$f":"Timing!R42","v":1},{"$f":"Timing!S42","v":1},{"$f":"Timing!T42","v":1},{"$f":"Timing!U42","v":1},{"$f":"Timing!V42","v":1},{"$f":"Timing!W42","v":1},{"$f":"Timing!X42","v":1},{"$f":"Timing!Y42","v":1},{"$f":"Timing!Z42","v":1},{"$f":"Timing!AA42","v":1},{"$f":"Timing!AB42","v":1},{"$f":"Timing!AC42","v":1},{"$f":"Timing!AD42","v":1},{"$f":"Timing!AE42","v":1.02},{"$f":"Timing!AF42","v":1.02},{"$f":"Timing!AG42","v":1.02},{"$f":"Timing!AH42","v":1.02},{"$f":"Timing!AI42","v":1.0404},{"$f":"Timing!AJ42","v":1.0404},{"$f":"Timing!AK42","v":1.0404},{"$f":"Timing!AL42","v":1.0404},{"$f":"Timing!AM42","v":1.0612079999999999},{"$f":"Timing!AN42","v":1.0612079999999999},{"$f":"Timing!AO42","v":1.0612079999999999},{"$f":"Timing!AP42","v":1.0612079999999999},{"$f":"Timing!AQ42","v":1.08243216},{"$f":"Timing!AR42","v":1.08243216},{"$f":"Timing!AS42","v":1.08243216},{"$f":"Timing!AT42","v":1.08243216},{"$f":"Timing!AU42","v":1.1040808032},{"$f":"Timing!AV42","v":1.1040808032},{"$f":"Timing!AW42","v":1.1040808032},{"$f":"Timing!AX42","v":1.1040808032},{"$f":"Timing!AY42","v":1.1261624192640001},{"$f":"Timing!AZ42","v":1.1261624192640001},{"$f":"Timing!BA42","v":1.1261624192640001},{"$f":"Timing!BB42","v":1.1261624192640001},{"$f":"Timing!BC42","v":1.14868566764928},{"$f":"Timing!BD42","v":1.14868566764928},{"$f":"Timing!BE42","v":1.14868566764928},{"$f":"Timing!BF42","v":1.14868566764928},{"$f":"Timing!BG42","v":1.1716593810022657},{"$f":"Timing!BH42","v":1.1716593810022657},{"$f":"Timing!BI42","v":1.1716593810022657},{"$f":"Timing!BJ42","v":1.1716593810022657},{"$f":"Timing!BK42","v":1.1950925686223111},{"$f":"Timing!BL42","v":1.1950925686223111},{"$f":"Timing!BM42","v":1.1950925686223111},{"$f":"Timing!BN42","v":1.1950925686223111},{"$f":"Timing!BO42","v":1.2189944199947573},{"$f":"Timing!BP42","v":1.2189944199947573},{"$f":"Timing!BQ42","v":1.2189944199947573},{"$f":"Timing!BR42","v":1.2189944199947573},{"$f":"Timing!BS42","v":1.2433743083946525},{"$f":"Timing!BT42","v":1.2433743083946525},{"$f":"Timing!BU42","v":1.2433743083946525},{"$f":"Timing!BV42","v":1.2433743083946525},{"$f":"Timing!BW42","v":1.2682417945625455},{"$f":"Timing!BX42","v":1.2682417945625455},{"$f":"Timing!BY42","v":1.2682417945625455},{"$f":"Timing!BZ42","v":1.2682417945625455},{"$f":"Timing!CA42","v":1.2936066304537963},{"$f":"Timing!CB42","v":1.2936066304537963},{"$f":"Timing!CC42","v":1.2936066304537963},{"$f":"Timing!CD42","v":1.2936066304537963},{"$f":"Timing!CE42","v":1.3194787630628724},{"$f":"Timing!CF42","v":1.3194787630628724},{"$f":"Timing!CG42","v":1.3194787630628724},{"$f":"Timing!CH42","v":1.3194787630628724},{"$f":"Timing!CI42","v":1.3458683383241299},{"$f":"Timing!CJ42","v":1.3458683383241299},{"$f":"Timing!CK42","v":1.3458683383241299},{"$f":"Timing!CL42","v":1.3458683383241299},{"$f":"Timing!CM42","v":1.3727857050906125},{"$f":"Timing!CN42","v":1.3727857050906125},{"$f":"Timing!CO42","v":1.3727857050906125},{"$f":"Timing!CP42","v":1.3727857050906125},{"$f":"Timing!CQ42","v":1.4002414191924248},{"$f":"Timing!CR42","v":1.4002414191924248},{"$f":"Timing!CS42","v":1.4002414191924248},{"$f":"Timing!CT42","v":1.4002414191924248},{"$f":"Timing!CU42","v":1.4282462475762734},{"$f":"Timing!CV42","v":1.4282462475762734},{"$f":"Timing!CW42","v":1.4282462475762734},{"$f":"Timing!CX42","v":1.4282462475762734},{"$f":"Timing!CY42","v":1.4568111725277988},{"$f":"Timing!CZ42","v":1.4568111725277988},{"$f":"Timing!DA42","v":1.4568111725277988},{"$f":"Timing!DB42","v":1.4568111725277988},{"$f":"Timing!DC42","v":1.4859473959783549},{"$f":"Timing!DD42","v":1.4859473959783549},{"$f":"Timing!DE42","v":1.4859473959783549},{"$f":"Timing!DF42","v":1.4859473959783549},{"$f":"Timing!DG42","v":1.5156663438979221},{"$f":"Timing!DH42","v":1.5156663438979221},{"$f":"Timing!DI42","v":1.5156663438979221},{"$f":"Timing!DJ42","v":1.5156663438979221},{"$f":"Timing!DK42","v":1.5459796707758806},{"$f":"Timing!DL42","v":1.5459796707758806},{"$f":"Timing!DM42","v":1.5459796707758806},{"$f":"Timing!DN42","v":1.5459796707758806},{"$f":"Timing!DO42","v":1.5768992641913981},{"$f":"Timing!DP42","v":1.5768992641913981},{"$f":"Timing!DQ42","v":1.5768992641913981},{"$f":"Timing!DR42","v":1.5768992641913981},{"$f":"Timing!DS42","v":1.6084372494752261},{"$f":"Timing!DT42","v":1.6084372494752261},{"$f":"Timing!DU42","v":1.6084372494752261},{"$f":"Timing!DV42","v":1.6084372494752261},{"$f":"Timing!DW42","v":1.6406059944647307},{"$f":"Timing!DX42","v":1.6406059944647307},{"$f":"Timing!DY42","v":1.6406059944647307},{"$f":"Timing!DZ42","v":1.6406059944647307},{"$f":"Timing!EA42","v":1.6734181143540252},{"$f":"Timing!EB42","v":1.6734181143540252},{"$f":"Timing!EC42","v":1.6734181143540252},{"$f":"Timing!ED42","v":1.6734181143540252},{"$f":"Timing!EE42","v":1.7068864766411058},{"$f":"Timing!EF42","v":1.7068864766411058},{"$f":"Timing!EG42","v":1.7068864766411058},{"$f":"Timing!EH42","v":1.7068864766411058},{"$f":"Timing!EI42","v":1.7410242061739281},{"$f":"Timing!EJ42","v":1.7410242061739281},{"$f":"Timing!EK42","v":1.7410242061739281},{"$f":"Timing!EL42","v":1.7410242061739281},{"$f":"Timing!EM42","v":1.7758446902974065},{"$f":"Timing!EN42","v":1.7758446902974065},{"$f":"Timing!EO42","v":1.7758446902974065},{"$f":"Timing!EP42","v":1.7758446902974065},{"$f":"Timing!EQ42","v":1.8113615841033548},{"$f":"Timing!ER42","v":1.8113615841033548},{"$f":"Timing!ES42","v":1.8113615841033548},{"$f":"Timing!ET42","v":1.8113615841033548},{"$f":"Timing!EU42","v":1.8475888157854219},{"$f":"Timing!EV42","v":1.8475888157854219},{"$f":"Timing!EW42","v":1.8475888157854219},{"$f":"Timing!EX42","v":1.8475888157854219},{"$f":"Timing!EY42","v":1.8845405921011305},{"$f":"Timing!EZ42","v":1.8845405921011305},{"$f":"Timing!FA42","v":1.8845405921011305},{"$f":"Timing!FB42","v":1.8845405921011305},{"$f":"Timing!FC42","v":1.9222314039431532},{"$f":"Timing!FD42","v":1.9222314039431532},{"$f":"Timing!FE42","v":1.9222314039431532},{"$f":"Timing!FF42","v":1.9222314039431532},{"$f":"Timing!FG42","v":1.9606760320220162},{"$f":"Timing!FH42","v":1.9606760320220162},{"$f":"Timing!FI42","v":1.9606760320220162},{"$f":"Timing!FJ42","v":1.9606760320220162},{"$f":"Timing!FK42","v":1.9998895526624565},{"$f":"Timing!FL42","v":1.9998895526624565},{"$f":"Timing!FM42","v":1.9998895526624565},{"$f":"Timing!FN42","v":1.9998895526624565},{"$f":"Timing!FO42","v":2.0398873437157055},{"$f":"Timing!FP42","v":2.0398873437157055},{"$f":"Timing!FQ42","v":2.0398873437157055},{"$f":"Timing!FR42","v":2.0398873437157055},{"$f":"Timing!FS42","v":2.0806850905900198},{"$f":"Timing!FT42","v":2.0806850905900198},{"$f":"Timing!FU42","v":2.0806850905900198},{"$f":"Timing!FV42","v":2.0806850905900198},{"$f":"Timing!FW42","v":2.1222987924018204},{"$f":"Timing!FX42","v":2.1222987924018204},{"$f":"Timing!FY42","v":2.1222987924018204},{"$f":"Timing!FZ42","v":2.1222987924018204},{"$f":"Timing!GA42","v":2.1647447682498568},{"$f":"Timing!GB42","v":2.1647447682498568},{"$f":"Timing!GC42","v":2.1647447682498568},{"$f":"Timing!GD42","v":2.1647447682498568},{"$f":"Timing!GE42","v":2.208039663614854},{"$f":"Timing!GF42","v":2.208039663614854},{"$f":"Timing!GG42","v":2.208039663614854},{"$f":"Timing!GH42","v":2.208039663614854},{"$f":"Timing!GI42","v":2.252200456887151},{"$f":"Timing!GJ42","v":2.252200456887151},{"$f":"Timing!GK42","v":2.252200456887151},{"$f":"Timing!GL42","v":2.252200456887151},{"$f":"Timing!GM42","v":2.2972444660248938},{"$f":"Timing!GN42","v":2.2972444660248938},{"$f":"Timing!GO42","v":2.2972444660248938},{"$f":"Timing!GP42","v":2.2972444660248938},{"$f":"Timing!GQ42","v":2.343189355345392},{"$f":"Timing!GR42","v":2.343189355345392},{"$f":"Timing!GS42","v":2.343189355345392},{"$f":"Timing!GT42","v":2.343189355345392},{"$f":"Timing!GU42","v":2.3900531424522997},{"$f":"Timing!GV42","v":2.3900531424522997},{"$f":"Timing!GW42","v":2.3900531424522997},{"$f":"Timing!GX42","v":2.3900531424522997},{"$f":"Timing!GY42","v":2.4378542053013459},{"$f":"Timing!GZ42","v":2.4378542053013459},{"$f":"Timing!HA42","v":2.4378542053013459},{"$f":"Timing!HB42","v":2.4378542053013459},{"$f":"Timing!HC42","v":2.4866112894073726},{"$f":"Timing!HD42","v":2.4866112894073726},{"$f":"Timing!HE42","v":2.4866112894073726},{"$f":"Timing!HF42","v":2.4866112894073726},{"$f":"Timing!HG42","v":2.53634351519552},{"$f":"Timing!HH42","v":2.53634351519552},{"$f":"Timing!HI42","v":2.53634351519552},{"$f":"Timing!HJ42","v":2.53634351519552},{"$f":"Timing!HK42","v":2.5870703854994304},{"$f":"Timing!HL42","v":2.5870703854994304},{"$f":"Timing!HM42","v":2.5870703854994304},{"$f":"Timing!HN42","v":2.5870703854994304},{"$f":"Timing!HO42","v":2.6388117932094191},{"$f":"Timing!HP42","v":2.6388117932094191},{"$f":"Timing!HQ42","v":2.6388117932094191},{"$f":"Timing!HR42","v":2.6388117932094191},{"$f":"Timing!HS42","v":2.6915880290736074},{"$f":"Timing!HT42","v":2.6915880290736074},{"$f":"Timing!HU42","v":2.6915880290736074},{"$f":"Timing!HV42","v":2.6915880290736074},{"$f":"Timing!HW42","v":2.7454197896550796},{"$f":"Timing!HX42","v":2.7454197896550796},{"$f":"Timing!HY42","v":2.7454197896550796},{"$f":"Timing!HZ42","v":2.7454197896550796},{"$f":"Timing!IA42","v":2.8003281854481812},{"$f":"Timing!IB42","v":2.8003281854481812},{"$f":"Timing!IC42","v":2.8003281854481812},{"$f":"Timing!ID42","v":2.8003281854481812},{"$f":"Timing!IE42","v":2.8563347491571447},{"$f":"Timing!IF42","v":2.8563347491571447},{"$f":"Timing!IG42","v":2.8563347491571447},{"$f":"Timing!IH42","v":2.8563347491571447},{"$f":"Timing!II42","v":2.9134614441402875},{"$f":"Timing!IJ42","v":2.9134614441402875},{"$f":"Timing!IK42","v":2.9134614441402875},{"$f":"Timing!IL42","v":2.9134614441402875},{"$f":"Timing!IM42","v":2.9717306730230932},{"$f":"Timing!IN42","v":2.9717306730230932},{"$f":"Timing!IO42","v":2.9717306730230932},{"$f":"Timing!IP42","v":2.9717306730230932},{"$f":"Timing!IQ42","v":3.0311652864835552},{"$f":"Timing!IR42","v":3.0311652864835552},{"$f":"Timing!IS42","v":3.0311652864835552},{"$f":"Timing!IT42","v":3.0311652864835552},{"$f":"Timing!IU42","v":3.0917885922132262}]
[null,null,"Affordable Housing","index",null,null,null,null,null,{"$f":"Timing!J43","v":1},{"$f":"Timing!K43","v":1},{"$f":"Timing!L43","v":1},{"$f":"Timing!M43","v":1},{"$f":"Timing!N43","v":1},{"$f":"Timing!O43","v":1},{"$f":"Timing!P43","v":1},{"$f":"Timing!Q43","v":1},{"$f":"Timing!R43","v":1},{"$f":"Timing!S43","v":1},{"$f":"Timing!T43","v":1},{"$f":"Timing!U43","v":1},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":1},{"$f":"Timing!X43","v":1},{"$f":"Timing!Y43","v":1},{"$f":"Timing!Z43","v":1},{"$f":"Timing!AA43","v":1},{"$f":"Timing!AB43","v":1},{"$f":"Timing!AC43","v":1},{"$f":"Timing!AD43","v":1},{"$f":"Timing!AE43","v":1.02},{"$f":"Timing!AF43","v":1.02},{"$f":"Timing!AG43","v":1.02},{"$f":"Timing!AH43","v":1.02},{"$f":"Timing!AI43","v":1.0404},{"$f":"Timing!AJ43","v":1.0404},{"$f":"Timing!AK43","v":1.0404},{"$f":"Timing!AL43","v":1.0404},{"$f":"Timing!AM43","v":1.0612079999999999},{"$f":"Timing!AN43","v":1.0612079999999999},{"$f":"Timing!AO43","v":1.0612079999999999},{"$f":"Timing!AP43","v":1.0612079999999999},{"$f":"Timing!AQ43","v":1.08243216},{"$f":"Timing!AR43","v":1.08243216},{"$f":"Timing!AS43","v":1.08243216},{"$f":"Timing!AT43","v":1.08243216},{"$f":"Timing!AU43","v":1.1040808032},{"$f":"Timing!AV43","v":1.1040808032},{"$f":"Timing!AW43","v":1.1040808032},{"$f":"Timing!AX43","v":1.1040808032},{"$f":"Timing!AY43","v":1.1261624192640001},{"$f":"Timing!AZ43","v":1.1261624192640001},{"$f":"Timing!BA43","v":1.1261624192640001},{"$f":"Timing!BB43","v":1.1261624192640001},{"$f":"Timing!BC43","v":1.14868566764928},{"$f":"Timing!BD43","v":1.14868566764928},{"$f":"Timing!BE43","v":1.14868566764928},{"$f":"Timing!BF43","v":1.14868566764928},{"$f":"Timing!BG43","v":1.1716593810022657},{"$f":"Timing!BH43","v":1.1716593810022657},{"$f":"Timing!BI43","v":1.1716593810022657},{"$f":"Timing!BJ43","v":1.1716593810022657},{"$f":"Timing!BK43","v":1.1950925686223111},{"$f":"Timing!BL43","v":1.1950925686223111},{"$f":"Timing!BM43","v":1.1950925686223111},{"$f":"Timing!BN43","v":1.1950925686223111},{"$f":"Timing!BO43","v":1.2189944199947573},{"$f":"Timing!BP43","v":1.2189944199947573},{"$f":"Timing!BQ43","v":1.2189944199947573},{"$f":"Timing!BR43","v":1.2189944199947573},{"$f":"Timing!BS43","v":1.2433743083946525},{"$f":"Timing!BT43","v":1.2433743083946525},{"$f":"Timing!BU43","v":1.2433743083946525},{"$f":"Timing!BV43","v":1.2433743083946525},{"$f":"Timing!BW43","v":1.2682417945625455},{"$f":"Timing!BX43","v":1.2682417945625455},{"$f":"Timing!BY43","v":1.2682417945625455},{"$f":"Timing!BZ43","v":1.2682417945625455},{"$f":"Timing!CA43","v":1.2936066304537963},{"$f":"Timing!CB43","v":1.2936066304537963},{"$f":"Timing!CC43","v":1.2936066304537963},{"$f":"Timing!CD43","v":1.2936066304537963},{"$f":"Timing!CE43","v":1.3194787630628724},{"$f":"Timing!CF43","v":1.3194787630628724},{"$f":"Timing!CG43","v":1.3194787630628724},{"$f":"Timing!CH43","v":1.3194787630628724},{"$f":"Timing!CI43","v":1.3458683383241299},{"$f":"Timing!CJ43","v":1.3458683383241299},{"$f":"Timing!CK43","v":1.3458683383241299},{"$f":"Timing!CL43","v":1.3458683383241299},{"$f":"Timing!CM43","v":1.3727857050906125},{"$f":"Timing!CN43","v":1.3727857050906125},{"$f":"Timing!CO43","v":1.3727857050906125},{"$f":"Timing!CP43","v":1.3727857050906125},{"$f":"Timing!CQ43","v":1.4002414191924248},{"$f":"Timing!CR43","v":1.4002414191924248},{"$f":"Timing!CS43","v":1.4002414191924248},{"$f":"Timing!CT43","v":1.4002414191924248},{"$f":"Timing!CU43","v":1.4282462475762734},{"$f":"Timing!CV43","v":1.4282462475762734},{"$f":"Timing!CW43","v":1.4282462475762734},{"$f":"Timing!CX43","v":1.4282462475762734},{"$f":"Timing!CY43","v":1.4568111725277988},{"$f":"Timing!CZ43","v":1.4568111725277988},{"$f":"Timing!DA43","v":1.4568111725277988},{"$f":"Timing!DB43","v":1.4568111725277988},{"$f":"Timing!DC43","v":1.4859473959783549},{"$f":"Timing!DD43","v":1.4859473959783549},{"$f":"Timing!DE43","v":1.4859473959783549},{"$f":"Timing!DF43","v":1.4859473959783549},{"$f":"Timing!DG43","v":1.5156663438979221},{"$f":"Timing!DH43","v":1.5156663438979221},{"$f":"Timing!DI43","v":1.5156663438979221},{"$f":"Timing!DJ43","v":1.5156663438979221},{"$f":"Timing!DK43","v":1.5459796707758806},{"$f":"Timing!DL43","v":1.5459796707758806},{"$f":"Timing!DM43","v":1.5459796707758806},{"$f":"Timing!DN43","v":1.5459796707758806},{"$f":"Timing!DO43","v":1.5768992641913981},{"$f":"Timing!DP43","v":1.5768992641913981},{"$f":"Timing!DQ43","v":1.5768992641913981},{"$f":"Timing!DR43","v":1.5768992641913981},{"$f":"Timing!DS43","v":1.6084372494752261},{"$f":"Timing!DT43","v":1.6084372494752261},{"$f":"Timing!DU43","v":1.6084372494752261},{"$f":"Timing!DV43","v":1.6084372494752261},{"$f":"Timing!DW43","v":1.6406059944647307},{"$f":"Timing!DX43","v":1.6406059944647307},{"$f":"Timing!DY43","v":1.6406059944647307},{"$f":"Timing!DZ43","v":1.6406059944647307},{"$f":"Timing!EA43","v":1.6734181143540252},{"$f":"Timing!EB43","v":1.6734181143540252},{"$f":"Timing!EC43","v":1.6734181143540252},{"$f":"Timing!ED43","v":1.6734181143540252},{"$f":"Timing!EE43","v":1.7068864766411058},{"$f":"Timing!EF43","v":1.7068864766411058},{"$f":"Timing!EG43","v":1.7068864766411058},{"$f":"Timing!EH43","v":1.7068864766411058},{"$f":"Timing!EI43","v":1.7410242061739281},{"$f":"Timing!EJ43","v":1.7410242061739281},{"$f":"Timing!EK43","v":1.7410242061739281},{"$f":"Timing!EL43","v":1.7410242061739281},{"$f":"Timing!EM43","v":1.7758446902974065},{"$f":"Timing!EN43","v":1.7758446902974065},{"$f":"Timing!EO43","v":1.7758446902974065},{"$f":"Timing!EP43","v":1.7758446902974065},{"$f":"Timing!EQ43","v":1.8113615841033548},{"$f":"Timing!ER43","v":1.8113615841033548},{"$f":"Timing!ES43","v":1.8113615841033548},{"$f":"Timing!ET43","v":1.8113615841033548},{"$f":"Timing!EU43","v":1.8475888157854219},{"$f":"Timing!EV43","v":1.8475888157854219},{"$f":"Timing!EW43","v":1.8475888157854219},{"$f":"Timing!EX43","v":1.8475888157854219},{"$f":"Timing!EY43","v":1.8845405921011305},{"$f":"Timing!EZ43","v":1.8845405921011305},{"$f":"Timing!FA43","v":1.8845405921011305},{"$f":"Timing!FB43","v":1.8845405921011305},{"$f":"Timing!FC43","v":1.9222314039431532},{"$f":"Timing!FD43","v":1.9222314039431532},{"$f":"Timing!FE43","v":1.9222314039431532},{"$f":"Timing!FF43","v":1.9222314039431532},{"$f":"Timing!FG43","v":1.9606760320220162},{"$f":"Timing!FH43","v":1.9606760320220162},{"$f":"Timing!FI43","v":1.9606760320220162},{"$f":"Timing!FJ43","v":1.9606760320220162},{"$f":"Timing!FK43","v":1.9998895526624565},{"$f":"Timing!FL43","v":1.9998895526624565},{"$f":"Timing!FM43","v":1.9998895526624565},{"$f":"Timing!FN43","v":1.9998895526624565},{"$f":"Timing!FO43","v":2.0398873437157055},{"$f":"Timing!FP43","v":2.0398873437157055},{"$f":"Timing!FQ43","v":2.0398873437157055},{"$f":"Timing!FR43","v":2.0398873437157055},{"$f":"Timing!FS43","v":2.0806850905900198},{"$f":"Timing!FT43","v":2.0806850905900198},{"$f":"Timing!FU43","v":2.0806850905900198},{"$f":"Timing!FV43","v":2.0806850905900198},{"$f":"Timing!FW43","v":2.1222987924018204},{"$f":"Timing!FX43","v":2.1222987924018204},{"$f":"Timing!FY43","v":2.1222987924018204},{"$f":"Timing!FZ43","v":2.1222987924018204},{"$f":"Timing!GA43","v":2.1647447682498568},{"$f":"Timing!GB43","v":2.1647447682498568},{"$f":"Timing!GC43","v":2.1647447682498568},{"$f":"Timing!GD43","v":2.1647447682498568},{"$f":"Timing!GE43","v":2.208039663614854},{"$f":"Timing!GF43","v":2.208039663614854},{"$f":"Timing!GG43","v":2.208039663614854},{"$f":"Timing!GH43","v":2.208039663614854},{"$f":"Timing!GI43","v":2.252200456887151},{"$f":"Timing!GJ43","v":2.252200456887151},{"$f":"Timing!GK43","v":2.252200456887151},{"$f":"Timing!GL43","v":2.252200456887151},{"$f":"Timing!GM43","v":2.2972444660248938},{"$f":"Timing!GN43","v":2.2972444660248938},{"$f":"Timing!GO43","v":2.2972444660248938},{"$f":"Timing!GP43","v":2.2972444660248938},{"$f":"Timing!GQ43","v":2.343189355345392},{"$f":"Timing!GR43","v":2.343189355345392},{"$f":"Timing!GS43","v":2.343189355345392},{"$f":"Timing!GT43","v":2.343189355345392},{"$f":"Timing!GU43","v":2.3900531424522997},{"$f":"Timing!GV43","v":2.3900531424522997},{"$f":"Timing!GW43","v":2.3900531424522997},{"$f":"Timing!GX43","v":2.3900531424522997},{"$f":"Timing!GY43","v":2.4378542053013459},{"$f":"Timing!GZ43","v":2.4378542053013459},{"$f":"Timing!HA43","v":2.4378542053013459},{"$f":"Timing!HB43","v":2.4378542053013459},{"$f":"Timing!HC43","v":2.4866112894073726},{"$f":"Timing!HD43","v":2.4866112894073726},{"$f":"Timing!HE43","v":2.4866112894073726},{"$f":"Timing!HF43","v":2.4866112894073726},{"$f":"Timing!HG43","v":2.53634351519552},{"$f":"Timing!HH43","v":2.53634351519552},{"$f":"Timing!HI43","v":2.53634351519552},{"$f":"Timing!HJ43","v":2.53634351519552},{"$f":"Timing!HK43","v":2.5870703854994304},{"$f":"Timing!HL43","v":2.5870703854994304},{"$f":"Timing!HM43","v":2.5870703854994304},{"$f":"Timing!HN43","v":2.5870703854994304},{"$f":"Timing!HO43","v":2.6388117932094191},{"$f":"Timing!HP43","v":2.6388117932094191},{"$f":"Timing!HQ43","v":2.6388117932094191},{"$f":"Timing!HR43","v":2.6388117932094191},{"$f":"Timing!HS43","v":2.6915880290736074},{"$f":"Timing!HT43","v":2.6915880290736074},{"$f":"Timing!HU43","v":2.6915880290736074},{"$f":"Timing!HV43","v":2.6915880290736074},{"$f":"Timing!HW43","v":2.7454197896550796},{"$f":"Timing!HX43","v":2.7454197896550796},{"$f":"Timing!HY43","v":2.7454197896550796},{"$f":"Timing!HZ43","v":2.7454197896550796},{"$f":"Timing!IA43","v":2.8003281854481812},{"$f":"Timing!IB43","v":2.8003281854481812},{"$f":"Timing!IC43","v":2.8003281854481812},{"$f":"Timing!ID43","v":2.8003281854481812},{"$f":"Timing!IE43","v":2.8563347491571447},{"$f":"Timing!IF43","v":2.8563347491571447},{"$f":"Timing!IG43","v":2.8563347491571447},{"$f":"Timing!IH43","v":2.8563347491571447},{"$f":"Timing!II43","v":2.9134614441402875},{"$f":"Timing!IJ43","v":2.9134614441402875},{"$f":"Timing!IK43","v":2.9134614441402875},{"$f":"Timing!IL43","v":2.9134614441402875},{"$f":"Timing!IM43","v":2.9717306730230932},{"$f":"Timing!IN43","v":2.9717306730230932},{"$f":"Timing!IO43","v":2.9717306730230932},{"$f":"Timing!IP43","v":2.9717306730230932},{"$f":"Timing!IQ43","v":3.0311652864835552},{"$f":"Timing!IR43","v":3.0311652864835552},{"$f":"Timing!IS43","v":3.0311652864835552},{"$f":"Timing!IT43","v":3.0311652864835552},{"$f":"Timing!IU43","v":3.0917885922132262}]
[null,null,"Market Housing","index",null,null,null,null,null,{"$f":"Timing!J44","v":1},{"$f":"Timing!K44","v":1},{"$f":"Timing!L44","v":1},{"$f":"Timing!M44","v":1},{"$f":"Timing!N44","v":1},{"$f":"Timing!O44","v":1},{"$f":"Timing!P44","v":1},{"$f":"Timing!Q44","v":1},{"$f":"Timing!R44","v":1},{"$f":"Timing!S44","v":1},{"$f":"Timing!T44","v":1},{"$f":"Timing!U44","v":1},{"$f":"Timing!V44","v":1},{"$f":"Timing!W44","v":1},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":1},{"$f":"Timing!Z44","v":1},{"$f":"Timing!AA44","v":1},{"$f":"Timing!AB44","v":1},{"$f":"Timing!AC44","v":1},{"$f":"Timing!AD44","v":1},{"$f":"Timing!AE44","v":1.02},{"$f":"Timing!AF44","v":1.02},{"$f":"Timing!AG44","v":1.02},{"$f":"Timing!AH44","v":1.02},{"$f":"Timing!AI44","v":1.0404},{"$f":"Timing!AJ44","v":1.0404},{"$f":"Timing!AK44","v":1.0404},{"$f":"Timing!AL44","v":1.0404},{"$f":"Timing!AM44","v":1.0612079999999999},{"$f":"Timing!AN44","v":1.0612079999999999},{"$f":"Timing!AO44","v":1.0612079999999999},{"$f":"Timing!AP44","v":1.0612079999999999},{"$f":"Timing!AQ44","v":1.08243216},{"$f":"Timing!AR44","v":1.08243216},{"$f":"Timing!AS44","v":1.08243216},{"$f":"Timing!AT44","v":1.08243216},{"$f":"Timing!AU44","v":1.1040808032},{"$f":"Timing!AV44","v":1.1040808032},{"$f":"Timing!AW44","v":1.1040808032},{"$f":"Timing!AX44","v":1.1040808032},{"$f":"Timing!AY44","v":1.1261624192640001},{"$f":"Timing!AZ44","v":1.1261624192640001},{"$f":"Timing!BA44","v":1.1261624192640001},{"$f":"Timing!BB44","v":1.1261624192640001},{"$f":"Timing!BC44","v":1.14868566764928},{"$f":"Timing!BD44","v":1.14868566764928},{"$f":"Timing!BE44","v":1.14868566764928},{"$f":"Timing!BF44","v":1.14868566764928},{"$f":"Timing!BG44","v":1.1716593810022657},{"$f":"Timing!BH44","v":1.1716593810022657},{"$f":"Timing!BI44","v":1.1716593810022657},{"$f":"Timing!BJ44","v":1.1716593810022657},{"$f":"Timing!BK44","v":1.1950925686223111},{"$f":"Timing!BL44","v":1.1950925686223111},{"$f":"Timing!BM44","v":1.1950925686223111},{"$f":"Timing!BN44","v":1.1950925686223111},{"$f":"Timing!BO44","v":1.2189944199947573},{"$f":"Timing!BP44","v":1.2189944199947573},{"$f":"Timing!BQ44","v":1.2189944199947573},{"$f":"Timing!BR44","v":1.2189944199947573},{"$f":"Timing!BS44","v":1.2433743083946525},{"$f":"Timing!BT44","v":1.2433743083946525},{"$f":"Timing!BU44","v":1.2433743083946525},{"$f":"Timing!BV44","v":1.2433743083946525},{"$f":"Timing!BW44","v":1.2682417945625455},{"$f":"Timing!BX44","v":1.2682417945625455},{"$f":"Timing!BY44","v":1.2682417945625455},{"$f":"Timing!BZ44","v":1.2682417945625455},{"$f":"Timing!CA44","v":1.2936066304537963},{"$f":"Timing!CB44","v":1.2936066304537963},{"$f":"Timing!CC44","v":1.2936066304537963},{"$f":"Timing!CD44","v":1.2936066304537963},{"$f":"Timing!CE44","v":1.3194787630628724},{"$f":"Timing!CF44","v":1.3194787630628724},{"$f":"Timing!CG44","v":1.3194787630628724},{"$f":"Timing!CH44","v":1.3194787630628724},{"$f":"Timing!CI44","v":1.3458683383241299},{"$f":"Timing!CJ44","v":1.3458683383241299},{"$f":"Timing!CK44","v":1.3458683383241299},{"$f":"Timing!CL44","v":1.3458683383241299},{"$f":"Timing!CM44","v":1.3727857050906125},{"$f":"Timing!CN44","v":1.3727857050906125},{"$f":"Timing!CO44","v":1.3727857050906125},{"$f":"Timing!CP44","v":1.3727857050906125},{"$f":"Timing!CQ44","v":1.4002414191924248},{"$f":"Timing!CR44","v":1.4002414191924248},{"$f":"Timing!CS44","v":1.4002414191924248},{"$f":"Timing!CT44","v":1.4002414191924248},{"$f":"Timing!CU44","v":1.4282462475762734},{"$f":"Timing!CV44","v":1.4282462475762734},{"$f":"Timing!CW44","v":1.4282462475762734},{"$f":"Timing!CX44","v":1.4282462475762734},{"$f":"Timing!CY44","v":1.4568111725277988},{"$f":"Timing!CZ44","v":1.4568111725277988},{"$f":"Timing!DA44","v":1.4568111725277988},{"$f":"Timing!DB44","v":1.4568111725277988},{"$f":"Timing!DC44","v":1.4859473959783549},{"$f":"Timing!DD44","v":1.4859473959783549},{"$f":"Timing!DE44","v":1.4859473959783549},{"$f":"Timing!DF44","v":1.4859473959783549},{"$f":"Timing!DG44","v":1.5156663438979221},{"$f":"Timing!DH44","v":1.5156663438979221},{"$f":"Timing!DI44","v":1.5156663438979221},{"$f":"Timing!DJ44","v":1.5156663438979221},{"$f":"Timing!DK44","v":1.5459796707758806},{"$f":"Timing!DL44","v":1.5459796707758806},{"$f":"Timing!DM44","v":1.5459796707758806},{"$f":"Timing!DN44","v":1.5459796707758806},{"$f":"Timing!DO44","v":1.5768992641913981},{"$f":"Timing!DP44","v":1.5768992641913981},{"$f":"Timing!DQ44","v":1.5768992641913981},{"$f":"Timing!DR44","v":1.5768992641913981},{"$f":"Timing!DS44","v":1.6084372494752261},{"$f":"Timing!DT44","v":1.6084372494752261},{"$f":"Timing!DU44","v":1.6084372494752261},{"$f":"Timing!DV44","v":1.6084372494752261},{"$f":"Timing!DW44","v":1.6406059944647307},{"$f":"Timing!DX44","v":1.6406059944647307},{"$f":"Timing!DY44","v":1.6406059944647307},{"$f":"Timing!DZ44","v":1.6406059944647307},{"$f":"Timing!EA44","v":1.6734181143540252},{"$f":"Timing!EB44","v":1.6734181143540252},{"$f":"Timing!EC44","v":1.6734181143540252},{"$f":"Timing!ED44","v":1.6734181143540252},{"$f":"Timing!EE44","v":1.7068864766411058},{"$f":"Timing!EF44","v":1.7068864766411058},{"$f":"Timing!EG44","v":1.7068864766411058},{"$f":"Timing!EH44","v":1.7068864766411058},{"$f":"Timing!EI44","v":1.7410242061739281},{"$f":"Timing!EJ44","v":1.7410242061739281},{"$f":"Timing!EK44","v":1.7410242061739281},{"$f":"Timing!EL44","v":1.7410242061739281},{"$f":"Timing!EM44","v":1.7758446902974065},{"$f":"Timing!EN44","v":1.7758446902974065},{"$f":"Timing!EO44","v":1.7758446902974065},{"$f":"Timing!EP44","v":1.7758446902974065},{"$f":"Timing!EQ44","v":1.8113615841033548},{"$f":"Timing!ER44","v":1.8113615841033548},{"$f":"Timing!ES44","v":1.8113615841033548},{"$f":"Timing!ET44","v":1.8113615841033548},{"$f":"Timing!EU44","v":1.8475888157854219},{"$f":"Timing!EV44","v":1.8475888157854219},{"$f":"Timing!EW44","v":1.8475888157854219},{"$f":"Timing!EX44","v":1.8475888157854219},{"$f":"Timing!EY44","v":1.8845405921011305},{"$f":"Timing!EZ44","v":1.8845405921011305},{"$f":"Timing!FA44","v":1.8845405921011305},{"$f":"Timing!FB44","v":1.8845405921011305},{"$f":"Timing!FC44","v":1.9222314039431532},{"$f":"Timing!FD44","v":1.9222314039431532},{"$f":"Timing!FE44","v":1.9222314039431532},{"$f":"Timing!FF44","v":1.9222314039431532},{"$f":"Timing!FG44","v":1.9606760320220162},{"$f":"Timing!FH44","v":1.9606760320220162},{"$f":"Timing!FI44","v":1.9606760320220162},{"$f":"Timing!FJ44","v":1.9606760320220162},{"$f":"Timing!FK44","v":1.9998895526624565},{"$f":"Timing!FL44","v":1.9998895526624565},{"$f":"Timing!FM44","v":1.9998895526624565},{"$f":"Timing!FN44","v":1.9998895526624565},{"$f":"Timing!FO44","v":2.0398873437157055},{"$f":"Timing!FP44","v":2.0398873437157055},{"$f":"Timing!FQ44","v":2.0398873437157055},{"$f":"Timing!FR44","v":2.0398873437157055},{"$f":"Timing!FS44","v":2.0806850905900198},{"$f":"Timing!FT44","v":2.0806850905900198},{"$f":"Timing!FU44","v":2.0806850905900198},{"$f":"Timing!FV44","v":2.0806850905900198},{"$f":"Timing!FW44","v":2.1222987924018204},{"$f":"Timing!FX44","v":2.1222987924018204},{"$f":"Timing!FY44","v":2.1222987924018204},{"$f":"Timing!FZ44","v":2.1222987924018204},{"$f":"Timing!GA44","v":2.1647447682498568},{"$f":"Timing!GB44","v":2.1647447682498568},{"$f":"Timing!GC44","v":2.1647447682498568},{"$f":"Timing!GD44","v":2.1647447682498568},{"$f":"Timing!GE44","v":2.208039663614854},{"$f":"Timing!GF44","v":2.208039663614854},{"$f":"Timing!GG44","v":2.208039663614854},{"$f":"Timing!GH44","v":2.208039663614854},{"$f":"Timing!GI44","v":2.252200456887151},{"$f":"Timing!GJ44","v":2.252200456887151},{"$f":"Timing!GK44","v":2.252200456887151},{"$f":"Timing!GL44","v":2.252200456887151},{"$f":"Timing!GM44","v":2.2972444660248938},{"$f":"Timing!GN44","v":2.2972444660248938},{"$f":"Timing!GO44","v":2.2972444660248938},{"$f":"Timing!GP44","v":2.2972444660248938},{"$f":"Timing!GQ44","v":2.343189355345392},{"$f":"Timing!GR44","v":2.343189355345392},{"$f":"Timing!GS44","v":2.343189355345392},{"$f":"Timing!GT44","v":2.343189355345392},{"$f":"Timing!GU44","v":2.3900531424522997},{"$f":"Timing!GV44","v":2.3900531424522997},{"$f":"Timing!GW44","v":2.3900531424522997},{"$f":"Timing!GX44","v":2.3900531424522997},{"$f":"Timing!GY44","v":2.4378542053013459},{"$f":"Timing!GZ44","v":2.4378542053013459},{"$f":"Timing!HA44","v":2.4378542053013459},{"$f":"Timing!HB44","v":2.4378542053013459},{"$f":"Timing!HC44","v":2.4866112894073726},{"$f":"Timing!HD44","v":2.4866112894073726},{"$f":"Timing!HE44","v":2.4866112894073726},{"$f":"Timing!HF44","v":2.4866112894073726},{"$f":"Timing!HG44","v":2.53634351519552},{"$f":"Timing!HH44","v":2.53634351519552},{"$f":"Timing!HI44","v":2.53634351519552},{"$f":"Timing!HJ44","v":2.53634351519552},{"$f":"Timing!HK44","v":2.5870703854994304},{"$f":"Timing!HL44","v":2.5870703854994304},{"$f":"Timing!HM44","v":2.5870703854994304},{"$f":"Timing!HN44","v":2.5870703854994304},{"$f":"Timing!HO44","v":2.6388117932094191},{"$f":"Timing!HP44","v":2.6388117932094191},{"$f":"Timing!HQ44","v":2.6388117932094191},{"$f":"Timing!HR44","v":2.6388117932094191},{"$f":"Timing!HS44","v":2.6915880290736074},{"$f":"Timing!HT44","v":2.6915880290736074},{"$f":"Timing!HU44","v":2.6915880290736074},{"$f":"Timing!HV44","v":2.6915880290736074},{"$f":"Timing!HW44","v":2.7454197896550796},{"$f":"Timing!HX44","v":2.7454197896550796},{"$f":"Timing!HY44","v":2.7454197896550796},{"$f":"Timing!HZ44","v":2.7454197896550796},{"$f":"Timing!IA44","v":2.8003281854481812},{"$f":"Timing!IB44","v":2.8003281854481812},{"$f":"Timing!IC44","v":2.8003281854481812},{"$f":"Timing!ID44","v":2.8003281854481812},{"$f":"Timing!IE44","v":2.8563347491571447},{"$f":"Timing!IF44","v":2.8563347491571447},{"$f":"Timing!IG44","v":2.8563347491571447},{"$f":"Timing!IH44","v":2.8563347491571447},{"$f":"Timing!II44","v":2.9134614441402875},{"$f":"Timing!IJ44","v":2.9134614441402875},{"$f":"Timing!IK44","v":2.9134614441402875},{"$f":"Timing!IL44","v":2.9134614441402875},{"$f":"Timing!IM44","v":2.9717306730230932},{"$f":"Timing!IN44","v":2.9717306730230932},{"$f":"Timing!IO44","v":2.9717306730230932},{"$f":"Timing!IP44","v":2.9717306730230932},{"$f":"Timing!IQ44","v":3.0311652864835552},{"$f":"Timing!IR44","v":3.0311652864835552},{"$f":"Timing!IS44","v":3.0311652864835552},{"$f":"Timing!IT44","v":3.0311652864835552},{"$f":"Timing!IU44","v":3.0917885922132262}]
[null,null,"Commercial ","index",null,null,null,null,null,{"$f":"Timing!J45","v":1},{"$f":"Timing!K45","v":1},{"$f":"Timing!L45","v":1},{"$f":"Timing!M45","v":1},{"$f":"Timing!N45","v":1},{"$f":"Timing!O45","v":1},{"$f":"Timing!P45","v":1},{"$f":"Timing!Q45","v":1},{"$f":"Timing!R45","v":1},{"$f":"Timing!S45","v":1},{"$f":"Timing!T45","v":1},{"$f":"Timing!U45","v":1},{"$f":"Timing!V45","v":1},{"$f":"Timing!W45","v":1},{"$f":"Timing!X45","v":1},{"$f":"Timing!Y45","v":1},{"$f":"Timing!Z45","v":1},{"$f":"Timing!AA45","v":1},{"$f":"Timing!AB45","v":1},{"$f":"Timing!AC45","v":1},{"$f":"Timing!AD45","v":1},{"$f":"Timing!AE45","v":1.02},{"$f":"Timing!AF45","v":1.02},{"$f":"Timing!AG45","v":1.02},{"$f":"Timing!AH45","v":1.02},{"$f":"Timing!AI45","v":1.0404},{"$f":"Timing!AJ45","v":1.0404},{"$f":"Timing!AK45","v":1.0404},{"$f":"Timing!AL45","v":1.0404},{"$f":"Timing!AM45","v":1.0612079999999999},{"$f":"Timing!AN45","v":1.0612079999999999},{"$f":"Timing!AO45","v":1.0612079999999999},{"$f":"Timing!AP45","v":1.0612079999999999},{"$f":"Timing!AQ45","v":1.08243216},{"$f":"Timing!AR45","v":1.08243216},{"$f":"Timing!AS45","v":1.08243216},{"$f":"Timing!AT45","v":1.08243216},{"$f":"Timing!AU45","v":1.1040808032},{"$f":"Timing!AV45","v":1.1040808032},{"$f":"Timing!AW45","v":1.1040808032},{"$f":"Timing!AX45","v":1.1040808032},{"$f":"Timing!AY45","v":1.1261624192640001},{"$f":"Timing!AZ45","v":1.1261624192640001},{"$f":"Timing!BA45","v":1.1261624192640001},{"$f":"Timing!BB45","v":1.1261624192640001},{"$f":"Timing!BC45","v":1.14868566764928},{"$f":"Timing!BD45","v":1.14868566764928},{"$f":"Timing!BE45","v":1.14868566764928},{"$f":"Timing!BF45","v":1.14868566764928},{"$f":"Timing!BG45","v":1.1716593810022657},{"$f":"Timing!BH45","v":1.1716593810022657},{"$f":"Timing!BI45","v":1.1716593810022657},{"$f":"Timing!BJ45","v":1.1716593810022657},{"$f":"Timing!BK45","v":1.1950925686223111},{"$f":"Timing!BL45","v":1.1950925686223111},{"$f":"Timing!BM45","v":1.1950925686223111},{"$f":"Timing!BN45","v":1.1950925686223111},{"$f":"Timing!BO45","v":1.2189944199947573},{"$f":"Timing!BP45","v":1.2189944199947573},{"$f":"Timing!BQ45","v":1.2189944199947573},{"$f":"Timing!BR45","v":1.2189944199947573},{"$f":"Timing!BS45","v":1.2433743083946525},{"$f":"Timing!BT45","v":1.2433743083946525},{"$f":"Timing!BU45","v":1.2433743083946525},{"$f":"Timing!BV45","v":1.2433743083946525},{"$f":"Timing!BW45","v":1.2682417945625455},{"$f":"Timing!BX45","v":1.2682417945625455},{"$f":"Timing!BY45","v":1.2682417945625455},{"$f":"Timing!BZ45","v":1.2682417945625455},{"$f":"Timing!CA45","v":1.2936066304537963},{"$f":"Timing!CB45","v":1.2936066304537963},{"$f":"Timing!CC45","v":1.2936066304537963},{"$f":"Timing!CD45","v":1.2936066304537963},{"$f":"Timing!CE45","v":1.3194787630628724},{"$f":"Timing!CF45","v":1.3194787630628724},{"$f":"Timing!CG45","v":1.3194787630628724},{"$f":"Timing!CH45","v":1.3194787630628724},{"$f":"Timing!CI45","v":1.3458683383241299},{"$f":"Timing!CJ45","v":1.3458683383241299},{"$f":"Timing!CK45","v":1.3458683383241299},{"$f":"Timing!CL45","v":1.3458683383241299},{"$f":"Timing!CM45","v":1.3727857050906125},{"$f":"Timing!CN45","v":1.3727857050906125},{"$f":"Timing!CO45","v":1.3727857050906125},{"$f":"Timing!CP45","v":1.3727857050906125},{"$f":"Timing!CQ45","v":1.4002414191924248},{"$f":"Timing!CR45","v":1.4002414191924248},{"$f":"Timing!CS45","v":1.4002414191924248},{"$f":"Timing!CT45","v":1.4002414191924248},{"$f":"Timing!CU45","v":1.4282462475762734},{"$f":"Timing!CV45","v":1.4282462475762734},{"$f":"Timing!CW45","v":1.4282462475762734},{"$f":"Timing!CX45","v":1.4282462475762734},{"$f":"Timing!CY45","v":1.4568111725277988},{"$f":"Timing!CZ45","v":1.4568111725277988},{"$f":"Timing!DA45","v":1.4568111725277988},{"$f":"Timing!DB45","v":1.4568111725277988},{"$f":"Timing!DC45","v":1.4859473959783549},{"$f":"Timing!DD45","v":1.4859473959783549},{"$f":"Timing!DE45","v":1.4859473959783549},{"$f":"Timing!DF45","v":1.4859473959783549},{"$f":"Timing!DG45","v":1.5156663438979221},{"$f":"Timing!DH45","v":1.5156663438979221},{"$f":"Timing!DI45","v":1.5156663438979221},{"$f":"Timing!DJ45","v":1.5156663438979221},{"$f":"Timing!DK45","v":1.5459796707758806},{"$f":"Timing!DL45","v":1.5459796707758806},{"$f":"Timing!DM45","v":1.5459796707758806},{"$f":"Timing!DN45","v":1.5459796707758806},{"$f":"Timing!DO45","v":1.5768992641913981},{"$f":"Timing!DP45","v":1.5768992641913981},{"$f":"Timing!DQ45","v":1.5768992641913981},{"$f":"Timing!DR45","v":1.5768992641913981},{"$f":"Timing!DS45","v":1.6084372494752261},{"$f":"Timing!DT45","v":1.6084372494752261},{"$f":"Timing!DU45","v":1.6084372494752261},{"$f":"Timing!DV45","v":1.6084372494752261},{"$f":"Timing!DW45","v":1.6406059944647307},{"$f":"Timing!DX45","v":1.6406059944647307},{"$f":"Timing!DY45","v":1.6406059944647307},{"$f":"Timing!DZ45","v":1.6406059944647307},{"$f":"Timing!EA45","v":1.6734181143540252},{"$f":"Timing!EB45","v":1.6734181143540252},{"$f":"Timing!EC45","v":1.6734181143540252},{"$f":"Timing!ED45","v":1.6734181143540252},{"$f":"Timing!EE45","v":1.7068864766411058},{"$f":"Timing!EF45","v":1.7068864766411058},{"$f":"Timing!EG45","v":1.7068864766411058},{"$f":"Timing!EH45","v":1.7068864766411058},{"$f":"Timing!EI45","v":1.7410242061739281},{"$f":"Timing!EJ45","v":1.7410242061739281},{"$f":"Timing!EK45","v":1.7410242061739281},{"$f":"Timing!EL45","v":1.7410242061739281},{"$f":"Timing!EM45","v":1.7758446902974065},{"$f":"Timing!EN45","v":1.7758446902974065},{"$f":"Timing!EO45","v":1.7758446902974065},{"$f":"Timing!EP45","v":1.7758446902974065},{"$f":"Timing!EQ45","v":1.8113615841033548},{"$f":"Timing!ER45","v":1.8113615841033548},{"$f":"Timing!ES45","v":1.8113615841033548},{"$f":"Timing!ET45","v":1.8113615841033548},{"$f":"Timing!EU45","v":1.8475888157854219},{"$f":"Timing!EV45","v":1.8475888157854219},{"$f":"Timing!EW45","v":1.8475888157854219},{"$f":"Timing!EX45","v":1.8475888157854219},{"$f":"Timing!EY45","v":1.8845405921011305},{"$f":"Timing!EZ45","v":1.8845405921011305},{"$f":"Timing!FA45","v":1.8845405921011305},{"$f":"Timing!FB45","v":1.8845405921011305},{"$f":"Timing!FC45","v":1.9222314039431532},{"$f":"Timing!FD45","v":1.9222314039431532},{"$f":"Timing!FE45","v":1.9222314039431532},{"$f":"Timing!FF45","v":1.9222314039431532},{"$f":"Timing!FG45","v":1.9606760320220162},{"$f":"Timing!FH45","v":1.9606760320220162},{"$f":"Timing!FI45","v":1.9606760320220162},{"$f":"Timing!FJ45","v":1.9606760320220162},{"$f":"Timing!FK45","v":1.9998895526624565},{"$f":"Timing!FL45","v":1.9998895526624565},{"$f":"Timing!FM45","v":1.9998895526624565},{"$f":"Timing!FN45","v":1.9998895526624565},{"$f":"Timing!FO45","v":2.0398873437157055},{"$f":"Timing!FP45","v":2.0398873437157055},{"$f":"Timing!FQ45","v":2.0398873437157055},{"$f":"Timing!FR45","v":2.0398873437157055},{"$f":"Timing!FS45","v":2.0806850905900198},{"$f":"Timing!FT45","v":2.0806850905900198},{"$f":"Timing!FU45","v":2.0806850905900198},{"$f":"Timing!FV45","v":2.0806850905900198},{"$f":"Timing!FW45","v":2.1222987924018204},{"$f":"Timing!FX45","v":2.1222987924018204},{"$f":"Timing!FY45","v":2.1222987924018204},{"$f":"Timing!FZ45","v":2.1222987924018204},{"$f":"Timing!GA45","v":2.1647447682498568},{"$f":"Timing!GB45","v":2.1647447682498568},{"$f":"Timing!GC45","v":2.1647447682498568},{"$f":"Timing!GD45","v":2.1647447682498568},{"$f":"Timing!GE45","v":2.208039663614854},{"$f":"Timing!GF45","v":2.208039663614854},{"$f":"Timing!GG45","v":2.208039663614854},{"$f":"Timing!GH45","v":2.208039663614854},{"$f":"Timing!GI45","v":2.252200456887151},{"$f":"Timing!GJ45","v":2.252200456887151},{"$f":"Timing!GK45","v":2.252200456887151},{"$f":"Timing!GL45","v":2.252200456887151},{"$f":"Timing!GM45","v":2.2972444660248938},{"$f":"Timing!GN45","v":2.2972444660248938},{"$f":"Timing!GO45","v":2.2972444660248938},{"$f":"Timing!GP45","v":2.2972444660248938},{"$f":"Timing!GQ45","v":2.343189355345392},{"$f":"Timing!GR45","v":2.343189355345392},{"$f":"Timing!GS45","v":2.343189355345392},{"$f":"Timing!GT45","v":2.343189355345392},{"$f":"Timing!GU45","v":2.3900531424522997},{"$f":"Timing!GV45","v":2.3900531424522997},{"$f":"Timing!GW45","v":2.3900531424522997},{"$f":"Timing!GX45","v":2.3900531424522997},{"$f":"Timing!GY45","v":2.4378542053013459},{"$f":"Timing!GZ45","v":2.4378542053013459},{"$f":"Timing!HA45","v":2.4378542053013459},{"$f":"Timing!HB45","v":2.4378542053013459},{"$f":"Timing!HC45","v":2.4866112894073726},{"$f":"Timing!HD45","v":2.4866112894073726},{"$f":"Timing!HE45","v":2.4866112894073726},{"$f":"Timing!HF45","v":2.4866112894073726},{"$f":"Timing!HG45","v":2.53634351519552},{"$f":"Timing!HH45","v":2.53634351519552},{"$f":"Timing!HI45","v":2.53634351519552},{"$f":"Timing!HJ45","v":2.53634351519552},{"$f":"Timing!HK45","v":2.5870703854994304},{"$f":"Timing!HL45","v":2.5870703854994304},{"$f":"Timing!HM45","v":2.5870703854994304},{"$f":"Timing!HN45","v":2.5870703854994304},{"$f":"Timing!HO45","v":2.6388117932094191},{"$f":"Timing!HP45","v":2.6388117932094191},{"$f":"Timing!HQ45","v":2.6388117932094191},{"$f":"Timing!HR45","v":2.6388117932094191},{"$f":"Timing!HS45","v":2.6915880290736074},{"$f":"Timing!HT45","v":2.6915880290736074},{"$f":"Timing!HU45","v":2.6915880290736074},{"$f":"Timing!HV45","v":2.6915880290736074},{"$f":"Timing!HW45","v":2.7454197896550796},{"$f":"Timing!HX45","v":2.7454197896550796},{"$f":"Timing!HY45","v":2.7454197896550796},{"$f":"Timing!HZ45","v":2.7454197896550796},{"$f":"Timing!IA45","v":2.8003281854481812},{"$f":"Timing!IB45","v":2.8003281854481812},{"$f":"Timing!IC45","v":2.8003281854481812},{"$f":"Timing!ID45","v":2.8003281854481812},{"$f":"Timing!IE45","v":2.8563347491571447},{"$f":"Timing!IF45","v":2.8563347491571447},{"$f":"Timing!IG45","v":2.8563347491571447},{"$f":"Timing!IH45","v":2.8563347491571447},{"$f":"Timing!II45","v":2.9134614441402875},{"$f":"Timing!IJ45","v":2.9134614441402875},{"$f":"Timing!IK45","v":2.9134614441402875},{"$f":"Timing!IL45","v":2.9134614441402875},{"$f":"Timing!IM45","v":2.9717306730230932},{"$f":"Timing!IN45","v":2.9717306730230932},{"$f":"Timing!IO45","v":2.9717306730230932},{"$f":"Timing!IP45","v":2.9717306730230932},{"$f":"Timing!IQ45","v":3.0311652864835552},{"$f":"Timing!IR45","v":3.0311652864835552},{"$f":"Timing!IS45","v":3.0311652864835552},{"$f":"Timing!IT45","v":3.0311652864835552},{"$f":"Timing!IU45","v":3.0917885922132262}]
[null,null,"Retail","index",null,null,null,null,null,{"$f":"Timing!J46","v":1},{"$f":"Timing!K46","v":1},{"$f":"Timing!L46","v":1},{"$f":"Timing!M46","v":1},{"$f":"Timing!N46","v":1},{"$f":"Timing!O46","v":1},{"$f":"Timing!P46","v":1},{"$f":"Timing!Q46","v":1},{"$f":"Timing!R46","v":1},{"$f":"Timing!S46","v":1},{"$f":"Timing!T46","v":1},{"$f":"Timing!U46","v":1},{"$f":"Timing!V46","v":1},{"$f":"Timing!W46","v":1},{"$f":"Timing!X46","v":1},{"$f":"Timing!Y46","v":1},{"$f":"Timing!Z46","v":1},{"$f":"Timing!AA46","v":1},{"$f":"Timing!AB46","v":1},{"$f":"Timing!AC46","v":1},{"$f":"Timing!AD46","v":1},{"$f":"Timing!AE46","v":1.02},{"$f":"Timing!AF46","v":1.02},{"$f":"Timing!AG46","v":1.02},{"$f":"Timing!AH46","v":1.02},{"$f":"Timing!AI46","v":1.0404},{"$f":"Timing!AJ46","v":1.0404},{"$f":"Timing!AK46","v":1.0404},{"$f":"Timing!AL46","v":1.0404},{"$f":"Timing!AM46","v":1.0612079999999999},{"$f":"Timing!AN46","v":1.0612079999999999},{"$f":"Timing!AO46","v":1.0612079999999999},{"$f":"Timing!AP46","v":1.0612079999999999},{"$f":"Timing!AQ46","v":1.08243216},{"$f":"Timing!AR46","v":1.08243216},{"$f":"Timing!AS46","v":1.08243216},{"$f":"Timing!AT46","v":1.08243216},{"$f":"Timing!AU46","v":1.1040808032},{"$f":"Timing!AV46","v":1.1040808032},{"$f":"Timing!AW46","v":1.1040808032},{"$f":"Timing!AX46","v":1.1040808032},{"$f":"Timing!AY46","v":1.1261624192640001},{"$f":"Timing!AZ46","v":1.1261624192640001},{"$f":"Timing!BA46","v":1.1261624192640001},{"$f":"Timing!BB46","v":1.1261624192640001},{"$f":"Timing!BC46","v":1.14868566764928},{"$f":"Timing!BD46","v":1.14868566764928},{"$f":"Timing!BE46","v":1.14868566764928},{"$f":"Timing!BF46","v":1.14868566764928},{"$f":"Timing!BG46","v":1.1716593810022657},{"$f":"Timing!BH46","v":1.1716593810022657},{"$f":"Timing!BI46","v":1.1716593810022657},{"$f":"Timing!BJ46","v":1.1716593810022657},{"$f":"Timing!BK46","v":1.1950925686223111},{"$f":"Timing!BL46","v":1.1950925686223111},{"$f":"Timing!BM46","v":1.1950925686223111},{"$f":"Timing!BN46","v":1.1950925686223111},{"$f":"Timing!BO46","v":1.2189944199947573},{"$f":"Timing!BP46","v":1.2189944199947573},{"$f":"Timing!BQ46","v":1.2189944199947573},{"$f":"Timing!BR46","v":1.2189944199947573},{"$f":"Timing!BS46","v":1.2433743083946525},{"$f":"Timing!BT46","v":1.2433743083946525},{"$f":"Timing!BU46","v":1.2433743083946525},{"$f":"Timing!BV46","v":1.2433743083946525},{"$f":"Timing!BW46","v":1.2682417945625455},{"$f":"Timing!BX46","v":1.2682417945625455},{"$f":"Timing!BY46","v":1.2682417945625455},{"$f":"Timing!BZ46","v":1.2682417945625455},{"$f":"Timing!CA46","v":1.2936066304537963},{"$f":"Timing!CB46","v":1.2936066304537963},{"$f":"Timing!CC46","v":1.2936066304537963},{"$f":"Timing!CD46","v":1.2936066304537963},{"$f":"Timing!CE46","v":1.3194787630628724},{"$f":"Timing!CF46","v":1.3194787630628724},{"$f":"Timing!CG46","v":1.3194787630628724},{"$f":"Timing!CH46","v":1.3194787630628724},{"$f":"Timing!CI46","v":1.3458683383241299},{"$f":"Timing!CJ46","v":1.3458683383241299},{"$f":"Timing!CK46","v":1.3458683383241299},{"$f":"Timing!CL46","v":1.3458683383241299},{"$f":"Timing!CM46","v":1.3727857050906125},{"$f":"Timing!CN46","v":1.3727857050906125},{"$f":"Timing!CO46","v":1.3727857050906125},{"$f":"Timing!CP46","v":1.3727857050906125},{"$f":"Timing!CQ46","v":1.4002414191924248},{"$f":"Timing!CR46","v":1.4002414191924248},{"$f":"Timing!CS46","v":1.4002414191924248},{"$f":"Timing!CT46","v":1.4002414191924248},{"$f":"Timing!CU46","v":1.4282462475762734},{"$f":"Timing!CV46","v":1.4282462475762734},{"$f":"Timing!CW46","v":1.4282462475762734},{"$f":"Timing!CX46","v":1.4282462475762734},{"$f":"Timing!CY46","v":1.4568111725277988},{"$f":"Timing!CZ46","v":1.4568111725277988},{"$f":"Timing!DA46","v":1.4568111725277988},{"$f":"Timing!DB46","v":1.4568111725277988},{"$f":"Timing!DC46","v":1.4859473959783549},{"$f":"Timing!DD46","v":1.4859473959783549},{"$f":"Timing!DE46","v":1.4859473959783549},{"$f":"Timing!DF46","v":1.4859473959783549},{"$f":"Timing!DG46","v":1.5156663438979221},{"$f":"Timing!DH46","v":1.5156663438979221},{"$f":"Timing!DI46","v":1.5156663438979221},{"$f":"Timing!DJ46","v":1.5156663438979221},{"$f":"Timing!DK46","v":1.5459796707758806},{"$f":"Timing!DL46","v":1.5459796707758806},{"$f":"Timing!DM46","v":1.5459796707758806},{"$f":"Timing!DN46","v":1.5459796707758806},{"$f":"Timing!DO46","v":1.5768992641913981},{"$f":"Timing!DP46","v":1.5768992641913981},{"$f":"Timing!DQ46","v":1.5768992641913981},{"$f":"Timing!DR46","v":1.5768992641913981},{"$f":"Timing!DS46","v":1.6084372494752261},{"$f":"Timing!DT46","v":1.6084372494752261},{"$f":"Timing!DU46","v":1.6084372494752261},{"$f":"Timing!DV46","v":1.6084372494752261},{"$f":"Timing!DW46","v":1.6406059944647307},{"$f":"Timing!DX46","v":1.6406059944647307},{"$f":"Timing!DY46","v":1.6406059944647307},{"$f":"Timing!DZ46","v":1.6406059944647307},{"$f":"Timing!EA46","v":1.6734181143540252},{"$f":"Timing!EB46","v":1.6734181143540252},{"$f":"Timing!EC46","v":1.6734181143540252},{"$f":"Timing!ED46","v":1.6734181143540252},{"$f":"Timing!EE46","v":1.7068864766411058},{"$f":"Timing!EF46","v":1.7068864766411058},{"$f":"Timing!EG46","v":1.7068864766411058},{"$f":"Timing!EH46","v":1.7068864766411058},{"$f":"Timing!EI46","v":1.7410242061739281},{"$f":"Timing!EJ46","v":1.7410242061739281},{"$f":"Timing!EK46","v":1.7410242061739281},{"$f":"Timing!EL46","v":1.7410242061739281},{"$f":"Timing!EM46","v":1.7758446902974065},{"$f":"Timing!EN46","v":1.7758446902974065},{"$f":"Timing!EO46","v":1.7758446902974065},{"$f":"Timing!EP46","v":1.7758446902974065},{"$f":"Timing!EQ46","v":1.8113615841033548},{"$f":"Timing!ER46","v":1.8113615841033548},{"$f":"Timing!ES46","v":1.8113615841033548},{"$f":"Timing!ET46","v":1.8113615841033548},{"$f":"Timing!EU46","v":1.8475888157854219},{"$f":"Timing!EV46","v":1.8475888157854219},{"$f":"Timing!EW46","v":1.8475888157854219},{"$f":"Timing!EX46","v":1.8475888157854219},{"$f":"Timing!EY46","v":1.8845405921011305},{"$f":"Timing!EZ46","v":1.8845405921011305},{"$f":"Timing!FA46","v":1.8845405921011305},{"$f":"Timing!FB46","v":1.8845405921011305},{"$f":"Timing!FC46","v":1.9222314039431532},{"$f":"Timing!FD46","v":1.9222314039431532},{"$f":"Timing!FE46","v":1.9222314039431532},{"$f":"Timing!FF46","v":1.9222314039431532},{"$f":"Timing!FG46","v":1.9606760320220162},{"$f":"Timing!FH46","v":1.9606760320220162},{"$f":"Timing!FI46","v":1.9606760320220162},{"$f":"Timing!FJ46","v":1.9606760320220162},{"$f":"Timing!FK46","v":1.9998895526624565},{"$f":"Timing!FL46","v":1.9998895526624565},{"$f":"Timing!FM46","v":1.9998895526624565},{"$f":"Timing!FN46","v":1.9998895526624565},{"$f":"Timing!FO46","v":2.0398873437157055},{"$f":"Timing!FP46","v":2.0398873437157055},{"$f":"Timing!FQ46","v":2.0398873437157055},{"$f":"Timing!FR46","v":2.0398873437157055},{"$f":"Timing!FS46","v":2.0806850905900198},{"$f":"Timing!FT46","v":2.0806850905900198},{"$f":"Timing!FU46","v":2.0806850905900198},{"$f":"Timing!FV46","v":2.0806850905900198},{"$f":"Timing!FW46","v":2.1222987924018204},{"$f":"Timing!FX46","v":2.1222987924018204},{"$f":"Timing!FY46","v":2.1222987924018204},{"$f":"Timing!FZ46","v":2.1222987924018204},{"$f":"Timing!GA46","v":2.1647447682498568},{"$f":"Timing!GB46","v":2.1647447682498568},{"$f":"Timing!GC46","v":2.1647447682498568},{"$f":"Timing!GD46","v":2.1647447682498568},{"$f":"Timing!GE46","v":2.208039663614854},{"$f":"Timing!GF46","v":2.208039663614854},{"$f":"Timing!GG46","v":2.208039663614854},{"$f":"Timing!GH46","v":2.208039663614854},{"$f":"Timing!GI46","v":2.252200456887151},{"$f":"Timing!GJ46","v":2.252200456887151},{"$f":"Timing!GK46","v":2.252200456887151},{"$f":"Timing!GL46","v":2.252200456887151},{"$f":"Timing!GM46","v":2.2972444660248938},{"$f":"Timing!GN46","v":2.2972444660248938},{"$f":"Timing!GO46","v":2.2972444660248938},{"$f":"Timing!GP46","v":2.2972444660248938},{"$f":"Timing!GQ46","v":2.343189355345392},{"$f":"Timing!GR46","v":2.343189355345392},{"$f":"Timing!GS46","v":2.343189355345392},{"$f":"Timing!GT46","v":2.343189355345392},{"$f":"Timing!GU46","v":2.3900531424522997},{"$f":"Timing!GV46","v":2.3900531424522997},{"$f":"Timing!GW46","v":2.3900531424522997},{"$f":"Timing!GX46","v":2.3900531424522997},{"$f":"Timing!GY46","v":2.4378542053013459},{"$f":"Timing!GZ46","v":2.4378542053013459},{"$f":"Timing!HA46","v":2.4378542053013459},{"$f":"Timing!HB46","v":2.4378542053013459},{"$f":"Timing!HC46","v":2.4866112894073726},{"$f":"Timing!HD46","v":2.4866112894073726},{"$f":"Timing!HE46","v":2.4866112894073726},{"$f":"Timing!HF46","v":2.4866112894073726},{"$f":"Timing!HG46","v":2.53634351519552},{"$f":"Timing!HH46","v":2.53634351519552},{"$f":"Timing!HI46","v":2.53634351519552},{"$f":"Timing!HJ46","v":2.53634351519552},{"$f":"Timing!HK46","v":2.5870703854994304},{"$f":"Timing!HL46","v":2.5870703854994304},{"$f":"Timing!HM46","v":2.5870703854994304},{"$f":"Timing!HN46","v":2.5870703854994304},{"$f":"Timing!HO46","v":2.6388117932094191},{"$f":"Timing!HP46","v":2.6388117932094191},{"$f":"Timing!HQ46","v":2.6388117932094191},{"$f":"Timing!HR46","v":2.6388117932094191},{"$f":"Timing!HS46","v":2.6915880290736074},{"$f":"Timing!HT46","v":2.6915880290736074},{"$f":"Timing!HU46","v":2.6915880290736074},{"$f":"Timing!HV46","v":2.6915880290736074},{"$f":"Timing!HW46","v":2.7454197896550796},{"$f":"Timing!HX46","v":2.7454197896550796},{"$f":"Timing!HY46","v":2.7454197896550796},{"$f":"Timing!HZ46","v":2.7454197896550796},{"$f":"Timing!IA46","v":2.8003281854481812},{"$f":"Timing!IB46","v":2.8003281854481812},{"$f":"Timing!IC46","v":2.8003281854481812},{"$f":"Timing!ID46","v":2.8003281854481812},{"$f":"Timing!IE46","v":2.8563347491571447},{"$f":"Timing!IF46","v":2.8563347491571447},{"$f":"Timing!IG46","v":2.8563347491571447},{"$f":"Timing!IH46","v":2.8563347491571447},{"$f":"Timing!II46","v":2.9134614441402875},{"$f":"Timing!IJ46","v":2.9134614441402875},{"$f":"Timing!IK46","v":2.9134614441402875},{"$f":"Timing!IL46","v":2.9134614441402875},{"$f":"Timing!IM46","v":2.9717306730230932},{"$f":"Timing!IN46","v":2.9717306730230932},{"$f":"Timing!IO46","v":2.9717306730230932},{"$f":"Timing!IP46","v":2.9717306730230932},{"$f":"Timing!IQ46","v":3.0311652864835552},{"$f":"Timing!IR46","v":3.0311652864835552},{"$f":"Timing!IS46","v":3.0311652864835552},{"$f":"Timing!IT46","v":3.0311652864835552},{"$f":"Timing!IU46","v":3.0917885922132262}]
[null,null,"Operation and Maintenance","index",null,null,null,null,null,{"$f":"Timing!J47","v":1},{"$f":"Timing!K47","v":1},{"$f":"Timing!L47","v":1},{"$f":"Timing!M47","v":1},{"$f":"Timing!N47","v":1},{"$f":"Timing!O47","v":1},{"$f":"Timing!P47","v":1},{"$f":"Timing!Q47","v":1},{"$f":"Timing!R47","v":1},{"$f":"Timing!S47","v":1},{"$f":"Timing!T47","v":1},{"$f":"Timing!U47","v":1},{"$f":"Timing!V47","v":1},{"$f":"Timing!W47","v":1},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":1},{"$f":"Timing!Z47","v":1},{"$f":"Timing!AA47","v":1},{"$f":"Timing!AB47","v":1},{"$f":"Timing!AC47","v":1},{"$f":"Timing!AD47","v":1},{"$f":"Timing!AE47","v":1.02},{"$f":"Timing!AF47","v":1.02},{"$f":"Timing!AG47","v":1.02},{"$f":"Timing!AH47","v":1.02},{"$f":"Timing!AI47","v":1.0404},{"$f":"Timing!AJ47","v":1.0404},{"$f":"Timing!AK47","v":1.0404},{"$f":"Timing!AL47","v":1.0404},{"$f":"Timing!AM47","v":1.0612079999999999},{"$f":"Timing!AN47","v":1.0612079999999999},{"$f":"Timing!AO47","v":1.0612079999999999},{"$f":"Timing!AP47","v":1.0612079999999999},{"$f":"Timing!AQ47","v":1.08243216},{"$f":"Timing!AR47","v":1.08243216},{"$f":"Timing!AS47","v":1.08243216},{"$f":"Timing!AT47","v":1.08243216},{"$f":"Timing!AU47","v":1.1040808032},{"$f":"Timing!AV47","v":1.1040808032},{"$f":"Timing!AW47","v":1.1040808032},{"$f":"Timing!AX47","v":1.1040808032},{"$f":"Timing!AY47","v":1.1261624192640001},{"$f":"Timing!AZ47","v":1.1261624192640001},{"$f":"Timing!BA47","v":1.1261624192640001},{"$f":"Timing!BB47","v":1.1261624192640001},{"$f":"Timing!BC47","v":1.14868566764928},{"$f":"Timing!BD47","v":1.14868566764928},{"$f":"Timing!BE47","v":1.14868566764928},{"$f":"Timing!BF47","v":1.14868566764928},{"$f":"Timing!BG47","v":1.1716593810022657},{"$f":"Timing!BH47","v":1.1716593810022657},{"$f":"Timing!BI47","v":1.1716593810022657},{"$f":"Timing!BJ47","v":1.1716593810022657},{"$f":"Timing!BK47","v":1.1950925686223111},{"$f":"Timing!BL47","v":1.1950925686223111},{"$f":"Timing!BM47","v":1.1950925686223111},{"$f":"Timing!BN47","v":1.1950925686223111},{"$f":"Timing!BO47","v":1.2189944199947573},{"$f":"Timing!BP47","v":1.2189944199947573},{"$f":"Timing!BQ47","v":1.2189944199947573},{"$f":"Timing!BR47","v":1.2189944199947573},{"$f":"Timing!BS47","v":1.2433743083946525},{"$f":"Timing!BT47","v":1.2433743083946525},{"$f":"Timing!BU47","v":1.2433743083946525},{"$f":"Timing!BV47","v":1.2433743083946525},{"$f":"Timing!BW47","v":1.2682417945625455},{"$f":"Timing!BX47","v":1.2682417945625455},{"$f":"Timing!BY47","v":1.2682417945625455},{"$f":"Timing!BZ47","v":1.2682417945625455},{"$f":"Timing!CA47","v":1.2936066304537963},{"$f":"Timing!CB47","v":1.2936066304537963},{"$f":"Timing!CC47","v":1.2936066304537963},{"$f":"Timing!CD47","v":1.2936066304537963},{"$f":"Timing!CE47","v":1.3194787630628724},{"$f":"Timing!CF47","v":1.3194787630628724},{"$f":"Timing!CG47","v":1.3194787630628724},{"$f":"Timing!CH47","v":1.3194787630628724},{"$f":"Timing!CI47","v":1.3458683383241299},{"$f":"Timing!CJ47","v":1.3458683383241299},{"$f":"Timing!CK47","v":1.3458683383241299},{"$f":"Timing!CL47","v":1.3458683383241299},{"$f":"Timing!CM47","v":1.3727857050906125},{"$f":"Timing!CN47","v":1.3727857050906125},{"$f":"Timing!CO47","v":1.3727857050906125},{"$f":"Timing!CP47","v":1.3727857050906125},{"$f":"Timing!CQ47","v":1.4002414191924248},{"$f":"Timing!CR47","v":1.4002414191924248},{"$f":"Timing!CS47","v":1.4002414191924248},{"$f":"Timing!CT47","v":1.4002414191924248},{"$f":"Timing!CU47","v":1.4282462475762734},{"$f":"Timing!CV47","v":1.4282462475762734},{"$f":"Timing!CW47","v":1.4282462475762734},{"$f":"Timing!CX47","v":1.4282462475762734},{"$f":"Timing!CY47","v":1.4568111725277988},{"$f":"Timing!CZ47","v":1.4568111725277988},{"$f":"Timing!DA47","v":1.4568111725277988},{"$f":"Timing!DB47","v":1.4568111725277988},{"$f":"Timing!DC47","v":1.4859473959783549},{"$f":"Timing!DD47","v":1.4859473959783549},{"$f":"Timing!DE47","v":1.4859473959783549},{"$f":"Timing!DF47","v":1.4859473959783549},{"$f":"Timing!DG47","v":1.5156663438979221},{"$f":"Timing!DH47","v":1.5156663438979221},{"$f":"Timing!DI47","v":1.5156663438979221},{"$f":"Timing!DJ47","v":1.5156663438979221},{"$f":"Timing!DK47","v":1.5459796707758806},{"$f":"Timing!DL47","v":1.5459796707758806},{"$f":"Timing!DM47","v":1.5459796707758806},{"$f":"Timing!DN47","v":1.5459796707758806},{"$f":"Timing!DO47","v":1.5768992641913981},{"$f":"Timing!DP47","v":1.5768992641913981},{"$f":"Timing!DQ47","v":1.5768992641913981},{"$f":"Timing!DR47","v":1.5768992641913981},{"$f":"Timing!DS47","v":1.6084372494752261},{"$f":"Timing!DT47","v":1.6084372494752261},{"$f":"Timing!DU47","v":1.6084372494752261},{"$f":"Timing!DV47","v":1.6084372494752261},{"$f":"Timing!DW47","v":1.6406059944647307},{"$f":"Timing!DX47","v":1.6406059944647307},{"$f":"Timing!DY47","v":1.6406059944647307},{"$f":"Timing!DZ47","v":1.6406059944647307},{"$f":"Timing!EA47","v":1.6734181143540252},{"$f":"Timing!EB47","v":1.6734181143540252},{"$f":"Timing!EC47","v":1.6734181143540252},{"$f":"Timing!ED47","v":1.6734181143540252},{"$f":"Timing!EE47","v":1.7068864766411058},{"$f":"Timing!EF47","v":1.7068864766411058},{"$f":"Timing!EG47","v":1.7068864766411058},{"$f":"Timing!EH47","v":1.7068864766411058},{"$f":"Timing!EI47","v":1.7410242061739281},{"$f":"Timing!EJ47","v":1.7410242061739281},{"$f":"Timing!EK47","v":1.7410242061739281},{"$f":"Timing!EL47","v":1.7410242061739281},{"$f":"Timing!EM47","v":1.7758446902974065},{"$f":"Timing!EN47","v":1.7758446902974065},{"$f":"Timing!EO47","v":1.7758446902974065},{"$f":"Timing!EP47","v":1.7758446902974065},{"$f":"Timing!EQ47","v":1.8113615841033548},{"$f":"Timing!ER47","v":1.8113615841033548},{"$f":"Timing!ES47","v":1.8113615841033548},{"$f":"Timing!ET47","v":1.8113615841033548},{"$f":"Timing!EU47","v":1.8475888157854219},{"$f":"Timing!EV47","v":1.8475888157854219},{"$f":"Timing!EW47","v":1.8475888157854219},{"$f":"Timing!EX47","v":1.8475888157854219},{"$f":"Timing!EY47","v":1.8845405921011305},{"$f":"Timing!EZ47","v":1.8845405921011305},{"$f":"Timing!FA47","v":1.8845405921011305},{"$f":"Timing!FB47","v":1.8845405921011305},{"$f":"Timing!FC47","v":1.9222314039431532},{"$f":"Timing!FD47","v":1.9222314039431532},{"$f":"Timing!FE47","v":1.9222314039431532},{"$f":"Timing!FF47","v":1.9222314039431532},{"$f":"Timing!FG47","v":1.9606760320220162},{"$f":"Timing!FH47","v":1.9606760320220162},{"$f":"Timing!FI47","v":1.9606760320220162},{"$f":"Timing!FJ47","v":1.9606760320220162},{"$f":"Timing!FK47","v":1.9998895526624565},{"$f":"Timing!FL47","v":1.9998895526624565},{"$f":"Timing!FM47","v":1.9998895526624565},{"$f":"Timing!FN47","v":1.9998895526624565},{"$f":"Timing!FO47","v":2.0398873437157055},{"$f":"Timing!FP47","v":2.0398873437157055},{"$f":"Timing!FQ47","v":2.0398873437157055},{"$f":"Timing!FR47","v":2.0398873437157055},{"$f":"Timing!FS47","v":2.0806850905900198},{"$f":"Timing!FT47","v":2.0806850905900198},{"$f":"Timing!FU47","v":2.0806850905900198},{"$f":"Timing!FV47","v":2.0806850905900198},{"$f":"Timing!FW47","v":2.1222987924018204},{"$f":"Timing!FX47","v":2.1222987924018204},{"$f":"Timing!FY47","v":2.1222987924018204},{"$f":"Timing!FZ47","v":2.1222987924018204},{"$f":"Timing!GA47","v":2.1647447682498568},{"$f":"Timing!GB47","v":2.1647447682498568},{"$f":"Timing!GC47","v":2.1647447682498568},{"$f":"Timing!GD47","v":2.1647447682498568},{"$f":"Timing!GE47","v":2.208039663614854},{"$f":"Timing!GF47","v":2.208039663614854},{"$f":"Timing!GG47","v":2.208039663614854},{"$f":"Timing!GH47","v":2.208039663614854},{"$f":"Timing!GI47","v":2.252200456887151},{"$f":"Timing!GJ47","v":2.252200456887151},{"$f":"Timing!GK47","v":2.252200456887151},{"$f":"Timing!GL47","v":2.252200456887151},{"$f":"Timing!GM47","v":2.2972444660248938},{"$f":"Timing!GN47","v":2.2972444660248938},{"$f":"Timing!GO47","v":2.2972444660248938},{"$f":"Timing!GP47","v":2.2972444660248938},{"$f":"Timing!GQ47","v":2.343189355345392},{"$f":"Timing!GR47","v":2.343189355345392},{"$f":"Timing!GS47","v":2.343189355345392},{"$f":"Timing!GT47","v":2.343189355345392},{"$f":"Timing!GU47","v":2.3900531424522997},{"$f":"Timing!GV47","v":2.3900531424522997},{"$f":"Timing!GW47","v":2.3900531424522997},{"$f":"Timing!GX47","v":2.3900531424522997},{"$f":"Timing!GY47","v":2.4378542053013459},{"$f":"Timing!GZ47","v":2.4378542053013459},{"$f":"Timing!HA47","v":2.4378542053013459},{"$f":"Timing!HB47","v":2.4378542053013459},{"$f":"Timing!HC47","v":2.4866112894073726},{"$f":"Timing!HD47","v":2.4866112894073726},{"$f":"Timing!HE47","v":2.4866112894073726},{"$f":"Timing!HF47","v":2.4866112894073726},{"$f":"Timing!HG47","v":2.53634351519552},{"$f":"Timing!HH47","v":2.53634351519552},{"$f":"Timing!HI47","v":2.53634351519552},{"$f":"Timing!HJ47","v":2.53634351519552},{"$f":"Timing!HK47","v":2.5870703854994304},{"$f":"Timing!HL47","v":2.5870703854994304},{"$f":"Timing!HM47","v":2.5870703854994304},{"$f":"Timing!HN47","v":2.5870703854994304},{"$f":"Timing!HO47","v":2.6388117932094191},{"$f":"Timing!HP47","v":2.6388117932094191},{"$f":"Timing!HQ47","v":2.6388117932094191},{"$f":"Timing!HR47","v":2.6388117932094191},{"$f":"Timing!HS47","v":2.6915880290736074},{"$f":"Timing!HT47","v":2.6915880290736074},{"$f":"Timing!HU47","v":2.6915880290736074},{"$f":"Timing!HV47","v":2.6915880290736074},{"$f":"Timing!HW47","v":2.7454197896550796},{"$f":"Timing!HX47","v":2.7454197896550796},{"$f":"Timing!HY47","v":2.7454197896550796},{"$f":"Timing!HZ47","v":2.7454197896550796},{"$f":"Timing!IA47","v":2.8003281854481812},{"$f":"Timing!IB47","v":2.8003281854481812},{"$f":"Timing!IC47","v":2.8003281854481812},{"$f":"Timing!ID47","v":2.8003281854481812},{"$f":"Timing!IE47","v":2.8563347491571447},{"$f":"Timing!IF47","v":2.8563347491571447},{"$f":"Timing!IG47","v":2.8563347491571447},{"$f":"Timing!IH47","v":2.8563347491571447},{"$f":"Timing!II47","v":2.9134614441402875},{"$f":"Timing!IJ47","v":2.9134614441402875},{"$f":"Timing!IK47","v":2.9134614441402875},{"$f":"Timing!IL47","v":2.9134614441402875},{"$f":"Timing!IM47","v":2.9717306730230932},{"$f":"Timing!IN47","v":2.9717306730230932},{"$f":"Timing!IO47","v":2.9717306730230932},{"$f":"Timing!IP47","v":2.9717306730230932},{"$f":"Timing!IQ47","v":3.0311652864835552},{"$f":"Timing!IR47","v":3.0311652864835552},{"$f":"Timing!IS47","v":3.0311652864835552},{"$f":"Timing!IT47","v":3.0311652864835552},{"$f":"Timing!IU47","v":3.0917885922132262}]
[null,null,"Life Cycle Costs","index",null,null,null,null,null,{"$f":"Timing!J48","v":1},{"$f":"Timing!K48","v":1},{"$f":"Timing!L48","v":1},{"$f":"Timing!M48","v":1},{"$f":"Timing!N48","v":1},{"$f":"Timing!O48","v":1},{"$f":"Timing!P48","v":1},{"$f":"Timing!Q48","v":1},{"$f":"Timing!R48","v":1},{"$f":"Timing!S48","v":1},{"$f":"Timing!T48","v":1},{"$f":"Timing!U48","v":1},{"$f":"Timing!V48","v":1},{"$f":"Timing!W48","v":1},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":1},{"$f":"Timing!AC48","v":1},{"$f":"Timing!AD48","v":1},{"$f":"Timing!AE48","v":1.02},{"$f":"Timing!AF48","v":1.02},{"$f":"Timing!AG48","v":1.02},{"$f":"Timing!AH48","v":1.02},{"$f":"Timing!AI48","v":1.0404},{"$f":"Timing!AJ48","v":1.0404},{"$f":"Timing!AK48","v":1.0404},{"$f":"Timing!AL48","v":1.0404},{"$f":"Timing!AM48","v":1.0612079999999999},{"$f":"Timing!AN48","v":1.0612079999999999},{"$f":"Timing!AO48","v":1.0612079999999999},{"$f":"Timing!AP48","v":1.0612079999999999},{"$f":"Timing!AQ48","v":1.08243216},{"$f":"Timing!AR48","v":1.08243216},{"$f":"Timing!AS48","v":1.08243216},{"$f":"Timing!AT48","v":1.08243216},{"$f":"Timing!AU48","v":1.1040808032},{"$f":"Timing!AV48","v":1.1040808032},{"$f":"Timing!AW48","v":1.1040808032},{"$f":"Timing!AX48","v":1.1040808032},{"$f":"Timing!AY48","v":1.1261624192640001},{"$f":"Timing!AZ48","v":1.1261624192640001},{"$f":"Timing!BA48","v":1.1261624192640001},{"$f":"Timing!BB48","v":1.1261624192640001},{"$f":"Timing!BC48","v":1.14868566764928},{"$f":"Timing!BD48","v":1.14868566764928},{"$f":"Timing!BE48","v":1.14868566764928},{"$f":"Timing!BF48","v":1.14868566764928},{"$f":"Timing!BG48","v":1.1716593810022657},{"$f":"Timing!BH48","v":1.1716593810022657},{"$f":"Timing!BI48","v":1.1716593810022657},{"$f":"Timing!BJ48","v":1.1716593810022657},{"$f":"Timing!BK48","v":1.1950925686223111},{"$f":"Timing!BL48","v":1.1950925686223111},{"$f":"Timing!BM48","v":1.1950925686223111},{"$f":"Timing!BN48","v":1.1950925686223111},{"$f":"Timing!BO48","v":1.2189944199947573},{"$f":"Timing!BP48","v":1.2189944199947573},{"$f":"Timing!BQ48","v":1.2189944199947573},{"$f":"Timing!BR48","v":1.2189944199947573},{"$f":"Timing!BS48","v":1.2433743083946525},{"$f":"Timing!BT48","v":1.2433743083946525},{"$f":"Timing!BU48","v":1.2433743083946525},{"$f":"Timing!BV48","v":1.2433743083946525},{"$f":"Timing!BW48","v":1.2682417945625455},{"$f":"Timing!BX48","v":1.2682417945625455},{"$f":"Timing!BY48","v":1.2682417945625455},{"$f":"Timing!BZ48","v":1.2682417945625455},{"$f":"Timing!CA48","v":1.2936066304537963},{"$f":"Timing!CB48","v":1.2936066304537963},{"$f":"Timing!CC48","v":1.2936066304537963},{"$f":"Timing!CD48","v":1.2936066304537963},{"$f":"Timing!CE48","v":1.3194787630628724},{"$f":"Timing!CF48","v":1.3194787630628724},{"$f":"Timing!CG48","v":1.3194787630628724},{"$f":"Timing!CH48","v":1.3194787630628724},{"$f":"Timing!CI48","v":1.3458683383241299},{"$f":"Timing!CJ48","v":1.3458683383241299},{"$f":"Timing!CK48","v":1.3458683383241299},{"$f":"Timing!CL48","v":1.3458683383241299},{"$f":"Timing!CM48","v":1.3727857050906125},{"$f":"Timing!CN48","v":1.3727857050906125},{"$f":"Timing!CO48","v":1.3727857050906125},{"$f":"Timing!CP48","v":1.3727857050906125},{"$f":"Timing!CQ48","v":1.4002414191924248},{"$f":"Timing!CR48","v":1.4002414191924248},{"$f":"Timing!CS48","v":1.4002414191924248},{"$f":"Timing!CT48","v":1.4002414191924248},{"$f":"Timing!CU48","v":1.4282462475762734},{"$f":"Timing!CV48","v":1.4282462475762734},{"$f":"Timing!CW48","v":1.4282462475762734},{"$f":"Timing!CX48","v":1.4282462475762734},{"$f":"Timing!CY48","v":1.4568111725277988},{"$f":"Timing!CZ48","v":1.4568111725277988},{"$f":"Timing!DA48","v":1.4568111725277988},{"$f":"Timing!DB48","v":1.4568111725277988},{"$f":"Timing!DC48","v":1.4859473959783549},{"$f":"Timing!DD48","v":1.4859473959783549},{"$f":"Timing!DE48","v":1.4859473959783549},{"$f":"Timing!DF48","v":1.4859473959783549},{"$f":"Timing!DG48","v":1.5156663438979221},{"$f":"Timing!DH48","v":1.5156663438979221},{"$f":"Timing!DI48","v":1.5156663438979221},{"$f":"Timing!DJ48","v":1.5156663438979221},{"$f":"Timing!DK48","v":1.5459796707758806},{"$f":"Timing!DL48","v":1.5459796707758806},{"$f":"Timing!DM48","v":1.5459796707758806},{"$f":"Timing!DN48","v":1.5459796707758806},{"$f":"Timing!DO48","v":1.5768992641913981},{"$f":"Timing!DP48","v":1.5768992641913981},{"$f":"Timing!DQ48","v":1.5768992641913981},{"$f":"Timing!DR48","v":1.5768992641913981},{"$f":"Timing!DS48","v":1.6084372494752261},{"$f":"Timing!DT48","v":1.6084372494752261},{"$f":"Timing!DU48","v":1.6084372494752261},{"$f":"Timing!DV48","v":1.6084372494752261},{"$f":"Timing!DW48","v":1.6406059944647307},{"$f":"Timing!DX48","v":1.6406059944647307},{"$f":"Timing!DY48","v":1.6406059944647307},{"$f":"Timing!DZ48","v":1.6406059944647307},{"$f":"Timing!EA48","v":1.6734181143540252},{"$f":"Timing!EB48","v":1.6734181143540252},{"$f":"Timing!EC48","v":1.6734181143540252},{"$f":"Timing!ED48","v":1.6734181143540252},{"$f":"Timing!EE48","v":1.7068864766411058},{"$f":"Timing!EF48","v":1.7068864766411058},{"$f":"Timing!EG48","v":1.7068864766411058},{"$f":"Timing!EH48","v":1.7068864766411058},{"$f":"Timing!EI48","v":1.7410242061739281},{"$f":"Timing!EJ48","v":1.7410242061739281},{"$f":"Timing!EK48","v":1.7410242061739281},{"$f":"Timing!EL48","v":1.7410242061739281},{"$f":"Timing!EM48","v":1.7758446902974065},{"$f":"Timing!EN48","v":1.7758446902974065},{"$f":"Timing!EO48","v":1.7758446902974065},{"$f":"Timing!EP48","v":1.7758446902974065},{"$f":"Timing!EQ48","v":1.8113615841033548},{"$f":"Timing!ER48","v":1.8113615841033548},{"$f":"Timing!ES48","v":1.8113615841033548},{"$f":"Timing!ET48","v":1.8113615841033548},{"$f":"Timing!EU48","v":1.8475888157854219},{"$f":"Timing!EV48","v":1.8475888157854219},{"$f":"Timing!EW48","v":1.8475888157854219},{"$f":"Timing!EX48","v":1.8475888157854219},{"$f":"Timing!EY48","v":1.8845405921011305},{"$f":"Timing!EZ48","v":1.8845405921011305},{"$f":"Timing!FA48","v":1.8845405921011305},{"$f":"Timing!FB48","v":1.8845405921011305},{"$f":"Timing!FC48","v":1.9222314039431532},{"$f":"Timing!FD48","v":1.9222314039431532},{"$f":"Timing!FE48","v":1.9222314039431532},{"$f":"Timing!FF48","v":1.9222314039431532},{"$f":"Timing!FG48","v":1.9606760320220162},{"$f":"Timing!FH48","v":1.9606760320220162},{"$f":"Timing!FI48","v":1.9606760320220162},{"$f":"Timing!FJ48","v":1.9606760320220162},{"$f":"Timing!FK48","v":1.9998895526624565},{"$f":"Timing!FL48","v":1.9998895526624565},{"$f":"Timing!FM48","v":1.9998895526624565},{"$f":"Timing!FN48","v":1.9998895526624565},{"$f":"Timing!FO48","v":2.0398873437157055},{"$f":"Timing!FP48","v":2.0398873437157055},{"$f":"Timing!FQ48","v":2.0398873437157055},{"$f":"Timing!FR48","v":2.0398873437157055},{"$f":"Timing!FS48","v":2.0806850905900198},{"$f":"Timing!FT48","v":2.0806850905900198},{"$f":"Timing!FU48","v":2.0806850905900198},{"$f":"Timing!FV48","v":2.0806850905900198},{"$f":"Timing!FW48","v":2.1222987924018204},{"$f":"Timing!FX48","v":2.1222987924018204},{"$f":"Timing!FY48","v":2.1222987924018204},{"$f":"Timing!FZ48","v":2.1222987924018204},{"$f":"Timing!GA48","v":2.1647447682498568},{"$f":"Timing!GB48","v":2.1647447682498568},{"$f":"Timing!GC48","v":2.1647447682498568},{"$f":"Timing!GD48","v":2.1647447682498568},{"$f":"Timing!GE48","v":2.208039663614854},{"$f":"Timing!GF48","v":2.208039663614854},{"$f":"Timing!GG48","v":2.208039663614854},{"$f":"Timing!GH48","v":2.208039663614854},{"$f":"Timing!GI48","v":2.252200456887151},{"$f":"Timing!GJ48","v":2.252200456887151},{"$f":"Timing!GK48","v":2.252200456887151},{"$f":"Timing!GL48","v":2.252200456887151},{"$f":"Timing!GM48","v":2.2972444660248938},{"$f":"Timing!GN48","v":2.2972444660248938},{"$f":"Timing!GO48","v":2.2972444660248938},{"$f":"Timing!GP48","v":2.2972444660248938},{"$f":"Timing!GQ48","v":2.343189355345392},{"$f":"Timing!GR48","v":2.343189355345392},{"$f":"Timing!GS48","v":2.343189355345392},{"$f":"Timing!GT48","v":2.343189355345392},{"$f":"Timing!GU48","v":2.3900531424522997},{"$f":"Timing!GV48","v":2.3900531424522997},{"$f":"Timing!GW48","v":2.3900531424522997},{"$f":"Timing!GX48","v":2.3900531424522997},{"$f":"Timing!GY48","v":2.4378542053013459},{"$f":"Timing!GZ48","v":2.4378542053013459},{"$f":"Timing!HA48","v":2.4378542053013459},{"$f":"Timing!HB48","v":2.4378542053013459},{"$f":"Timing!HC48","v":2.4866112894073726},{"$f":"Timing!HD48","v":2.4866112894073726},{"$f":"Timing!HE48","v":2.4866112894073726},{"$f":"Timing!HF48","v":2.4866112894073726},{"$f":"Timing!HG48","v":2.53634351519552},{"$f":"Timing!HH48","v":2.53634351519552},{"$f":"Timing!HI48","v":2.53634351519552},{"$f":"Timing!HJ48","v":2.53634351519552},{"$f":"Timing!HK48","v":2.5870703854994304},{"$f":"Timing!HL48","v":2.5870703854994304},{"$f":"Timing!HM48","v":2.5870703854994304},{"$f":"Timing!HN48","v":2.5870703854994304},{"$f":"Timing!HO48","v":2.6388117932094191},{"$f":"Timing!HP48","v":2.6388117932094191},{"$f":"Timing!HQ48","v":2.6388117932094191},{"$f":"Timing!HR48","v":2.6388117932094191},{"$f":"Timing!HS48","v":2.6915880290736074},{"$f":"Timing!HT48","v":2.6915880290736074},{"$f":"Timing!HU48","v":2.6915880290736074},{"$f":"Timing!HV48","v":2.6915880290736074},{"$f":"Timing!HW48","v":2.7454197896550796},{"$f":"Timing!HX48","v":2.7454197896550796},{"$f":"Timing!HY48","v":2.7454197896550796},{"$f":"Timing!HZ48","v":2.7454197896550796},{"$f":"Timing!IA48","v":2.8003281854481812},{"$f":"Timing!IB48","v":2.8003281854481812},{"$f":"Timing!IC48","v":2.8003281854481812},{"$f":"Timing!ID48","v":2.8003281854481812},{"$f":"Timing!IE48","v":2.8563347491571447},{"$f":"Timing!IF48","v":2.8563347491571447},{"$f":"Timing!IG48","v":2.8563347491571447},{"$f":"Timing!IH48","v":2.8563347491571447},{"$f":"Timing!II48","v":2.9134614441402875},{"$f":"Timing!IJ48","v":2.9134614441402875},{"$f":"Timing!IK48","v":2.9134614441402875},{"$f":"Timing!IL48","v":2.9134614441402875},{"$f":"Timing!IM48","v":2.9717306730230932},{"$f":"Timing!IN48","v":2.9717306730230932},{"$f":"Timing!IO48","v":2.9717306730230932},{"$f":"Timing!IP48","v":2.9717306730230932},{"$f":"Timing!IQ48","v":3.0311652864835552},{"$f":"Timing!IR48","v":3.0311652864835552},{"$f":"Timing!IS48","v":3.0311652864835552},{"$f":"Timing!IT48","v":3.0311652864835552},{"$f":"Timing!IU48","v":3.0917885922132262}]
[null,null,"Refurbishment Cost ","index",null,null,null,null,null,{"$f":"Timing!J49","v":1},{"$f":"Timing!K49","v":1},{"$f":"Timing!L49","v":1},{"$f":"Timing!M49","v":1},{"$f":"Timing!N49","v":1},{"$f":"Timing!O49","v":1},{"$f":"Timing!P49","v":1},{"$f":"Timing!Q49","v":1},{"$f":"Timing!R49","v":1},{"$f":"Timing!S49","v":1},{"$f":"Timing!T49","v":1},{"$f":"Timing!U49","v":1},{"$f":"Timing!V49","v":1},{"$f":"Timing!W49","v":1},{"$f":"Timing!X49","v":1},{"$f":"Timing!Y49","v":1},{"$f":"Timing!Z49","v":1},{"$f":"Timing!AA49","v":1},{"$f":"Timing!AB49","v":1},{"$f":"Timing!AC49","v":1},{"$f":"Timing!AD49","v":1},{"$f":"Timing!AE49","v":1.02},{"$f":"Timing!AF49","v":1.02},{"$f":"Timing!AG49","v":1.02},{"$f":"Timing!AH49","v":1.02},{"$f":"Timing!AI49","v":1.0404},{"$f":"Timing!AJ49","v":1.0404},{"$f":"Timing!AK49","v":1.0404},{"$f":"Timing!AL49","v":1.0404},{"$f":"Timing!AM49","v":1.0612079999999999},{"$f":"Timing!AN49","v":1.0612079999999999},{"$f":"Timing!AO49","v":1.0612079999999999},{"$f":"Timing!AP49","v":1.0612079999999999},{"$f":"Timing!AQ49","v":1.08243216},{"$f":"Timing!AR49","v":1.08243216},{"$f":"Timing!AS49","v":1.08243216},{"$f":"Timing!AT49","v":1.08243216},{"$f":"Timing!AU49","v":1.1040808032},{"$f":"Timing!AV49","v":1.1040808032},{"$f":"Timing!AW49","v":1.1040808032},{"$f":"Timing!AX49","v":1.1040808032},{"$f":"Timing!AY49","v":1.1261624192640001},{"$f":"Timing!AZ49","v":1.1261624192640001},{"$f":"Timing!BA49","v":1.1261624192640001},{"$f":"Timing!BB49","v":1.1261624192640001},{"$f":"Timing!BC49","v":1.14868566764928},{"$f":"Timing!BD49","v":1.14868566764928},{"$f":"Timing!BE49","v":1.14868566764928},{"$f":"Timing!BF49","v":1.14868566764928},{"$f":"Timing!BG49","v":1.1716593810022657},{"$f":"Timing!BH49","v":1.1716593810022657},{"$f":"Timing!BI49","v":1.1716593810022657},{"$f":"Timing!BJ49","v":1.1716593810022657},{"$f":"Timing!BK49","v":1.1950925686223111},{"$f":"Timing!BL49","v":1.1950925686223111},{"$f":"Timing!BM49","v":1.1950925686223111},{"$f":"Timing!BN49","v":1.1950925686223111},{"$f":"Timing!BO49","v":1.2189944199947573},{"$f":"Timing!BP49","v":1.2189944199947573},{"$f":"Timing!BQ49","v":1.2189944199947573},{"$f":"Timing!BR49","v":1.2189944199947573},{"$f":"Timing!BS49","v":1.2433743083946525},{"$f":"Timing!BT49","v":1.2433743083946525},{"$f":"Timing!BU49","v":1.2433743083946525},{"$f":"Timing!BV49","v":1.2433743083946525},{"$f":"Timing!BW49","v":1.2682417945625455},{"$f":"Timing!BX49","v":1.2682417945625455},{"$f":"Timing!BY49","v":1.2682417945625455},{"$f":"Timing!BZ49","v":1.2682417945625455},{"$f":"Timing!CA49","v":1.2936066304537963},{"$f":"Timing!CB49","v":1.2936066304537963},{"$f":"Timing!CC49","v":1.2936066304537963},{"$f":"Timing!CD49","v":1.2936066304537963},{"$f":"Timing!CE49","v":1.3194787630628724},{"$f":"Timing!CF49","v":1.3194787630628724},{"$f":"Timing!CG49","v":1.3194787630628724},{"$f":"Timing!CH49","v":1.3194787630628724},{"$f":"Timing!CI49","v":1.3458683383241299},{"$f":"Timing!CJ49","v":1.3458683383241299},{"$f":"Timing!CK49","v":1.3458683383241299},{"$f":"Timing!CL49","v":1.3458683383241299},{"$f":"Timing!CM49","v":1.3727857050906125},{"$f":"Timing!CN49","v":1.3727857050906125},{"$f":"Timing!CO49","v":1.3727857050906125},{"$f":"Timing!CP49","v":1.3727857050906125},{"$f":"Timing!CQ49","v":1.4002414191924248},{"$f":"Timing!CR49","v":1.4002414191924248},{"$f":"Timing!CS49","v":1.4002414191924248},{"$f":"Timing!CT49","v":1.4002414191924248},{"$f":"Timing!CU49","v":1.4282462475762734},{"$f":"Timing!CV49","v":1.4282462475762734},{"$f":"Timing!CW49","v":1.4282462475762734},{"$f":"Timing!CX49","v":1.4282462475762734},{"$f":"Timing!CY49","v":1.4568111725277988},{"$f":"Timing!CZ49","v":1.4568111725277988},{"$f":"Timing!DA49","v":1.4568111725277988},{"$f":"Timing!DB49","v":1.4568111725277988},{"$f":"Timing!DC49","v":1.4859473959783549},{"$f":"Timing!DD49","v":1.4859473959783549},{"$f":"Timing!DE49","v":1.4859473959783549},{"$f":"Timing!DF49","v":1.4859473959783549},{"$f":"Timing!DG49","v":1.5156663438979221},{"$f":"Timing!DH49","v":1.5156663438979221},{"$f":"Timing!DI49","v":1.5156663438979221},{"$f":"Timing!DJ49","v":1.5156663438979221},{"$f":"Timing!DK49","v":1.5459796707758806},{"$f":"Timing!DL49","v":1.5459796707758806},{"$f":"Timing!DM49","v":1.5459796707758806},{"$f":"Timing!DN49","v":1.5459796707758806},{"$f":"Timing!DO49","v":1.5768992641913981},{"$f":"Timing!DP49","v":1.5768992641913981},{"$f":"Timing!DQ49","v":1.5768992641913981},{"$f":"Timing!DR49","v":1.5768992641913981},{"$f":"Timing!DS49","v":1.6084372494752261},{"$f":"Timing!DT49","v":1.6084372494752261},{"$f":"Timing!DU49","v":1.6084372494752261},{"$f":"Timing!DV49","v":1.6084372494752261},{"$f":"Timing!DW49","v":1.6406059944647307},{"$f":"Timing!DX49","v":1.6406059944647307},{"$f":"Timing!DY49","v":1.6406059944647307},{"$f":"Timing!DZ49","v":1.6406059944647307},{"$f":"Timing!EA49","v":1.6734181143540252},{"$f":"Timing!EB49","v":1.6734181143540252},{"$f":"Timing!EC49","v":1.6734181143540252},{"$f":"Timing!ED49","v":1.6734181143540252},{"$f":"Timing!EE49","v":1.7068864766411058},{"$f":"Timing!EF49","v":1.7068864766411058},{"$f":"Timing!EG49","v":1.7068864766411058},{"$f":"Timing!EH49","v":1.7068864766411058},{"$f":"Timing!EI49","v":1.7410242061739281},{"$f":"Timing!EJ49","v":1.7410242061739281},{"$f":"Timing!EK49","v":1.7410242061739281},{"$f":"Timing!EL49","v":1.7410242061739281},{"$f":"Timing!EM49","v":1.7758446902974065},{"$f":"Timing!EN49","v":1.7758446902974065},{"$f":"Timing!EO49","v":1.7758446902974065},{"$f":"Timing!EP49","v":1.7758446902974065},{"$f":"Timing!EQ49","v":1.8113615841033548},{"$f":"Timing!ER49","v":1.8113615841033548},{"$f":"Timing!ES49","v":1.8113615841033548},{"$f":"Timing!ET49","v":1.8113615841033548},{"$f":"Timing!EU49","v":1.8475888157854219},{"$f":"Timing!EV49","v":1.8475888157854219},{"$f":"Timing!EW49","v":1.8475888157854219},{"$f":"Timing!EX49","v":1.8475888157854219},{"$f":"Timing!EY49","v":1.8845405921011305},{"$f":"Timing!EZ49","v":1.8845405921011305},{"$f":"Timing!FA49","v":1.8845405921011305},{"$f":"Timing!FB49","v":1.8845405921011305},{"$f":"Timing!FC49","v":1.9222314039431532},{"$f":"Timing!FD49","v":1.9222314039431532},{"$f":"Timing!FE49","v":1.9222314039431532},{"$f":"Timing!FF49","v":1.9222314039431532},{"$f":"Timing!FG49","v":1.9606760320220162},{"$f":"Timing!FH49","v":1.9606760320220162},{"$f":"Timing!FI49","v":1.9606760320220162},{"$f":"Timing!FJ49","v":1.9606760320220162},{"$f":"Timing!FK49","v":1.9998895526624565},{"$f":"Timing!FL49","v":1.9998895526624565},{"$f":"Timing!FM49","v":1.9998895526624565},{"$f":"Timing!FN49","v":1.9998895526624565},{"$f":"Timing!FO49","v":2.0398873437157055},{"$f":"Timing!FP49","v":2.0398873437157055},{"$f":"Timing!FQ49","v":2.0398873437157055},{"$f":"Timing!FR49","v":2.0398873437157055},{"$f":"Timing!FS49","v":2.0806850905900198},{"$f":"Timing!FT49","v":2.0806850905900198},{"$f":"Timing!FU49","v":2.0806850905900198},{"$f":"Timing!FV49","v":2.0806850905900198},{"$f":"Timing!FW49","v":2.1222987924018204},{"$f":"Timing!FX49","v":2.1222987924018204},{"$f":"Timing!FY49","v":2.1222987924018204},{"$f":"Timing!FZ49","v":2.1222987924018204},{"$f":"Timing!GA49","v":2.1647447682498568},{"$f":"Timing!GB49","v":2.1647447682498568},{"$f":"Timing!GC49","v":2.1647447682498568},{"$f":"Timing!GD49","v":2.1647447682498568},{"$f":"Timing!GE49","v":2.208039663614854},{"$f":"Timing!GF49","v":2.208039663614854},{"$f":"Timing!GG49","v":2.208039663614854},{"$f":"Timing!GH49","v":2.208039663614854},{"$f":"Timing!GI49","v":2.252200456887151},{"$f":"Timing!GJ49","v":2.252200456887151},{"$f":"Timing!GK49","v":2.252200456887151},{"$f":"Timing!GL49","v":2.252200456887151},{"$f":"Timing!GM49","v":2.2972444660248938},{"$f":"Timing!GN49","v":2.2972444660248938},{"$f":"Timing!GO49","v":2.2972444660248938},{"$f":"Timing!GP49","v":2.2972444660248938},{"$f":"Timing!GQ49","v":2.343189355345392},{"$f":"Timing!GR49","v":2.343189355345392},{"$f":"Timing!GS49","v":2.343189355345392},{"$f":"Timing!GT49","v":2.343189355345392},{"$f":"Timing!GU49","v":2.3900531424522997},{"$f":"Timing!GV49","v":2.3900531424522997},{"$f":"Timing!GW49","v":2.3900531424522997},{"$f":"Timing!GX49","v":2.3900531424522997},{"$f":"Timing!GY49","v":2.4378542053013459},{"$f":"Timing!GZ49","v":2.4378542053013459},{"$f":"Timing!HA49","v":2.4378542053013459},{"$f":"Timing!HB49","v":2.4378542053013459},{"$f":"Timing!HC49","v":2.4866112894073726},{"$f":"Timing!HD49","v":2.4866112894073726},{"$f":"Timing!HE49","v":2.4866112894073726},{"$f":"Timing!HF49","v":2.4866112894073726},{"$f":"Timing!HG49","v":2.53634351519552},{"$f":"Timing!HH49","v":2.53634351519552},{"$f":"Timing!HI49","v":2.53634351519552},{"$f":"Timing!HJ49","v":2.53634351519552},{"$f":"Timing!HK49","v":2.5870703854994304},{"$f":"Timing!HL49","v":2.5870703854994304},{"$f":"Timing!HM49","v":2.5870703854994304},{"$f":"Timing!HN49","v":2.5870703854994304},{"$f":"Timing!HO49","v":2.6388117932094191},{"$f":"Timing!HP49","v":2.6388117932094191},{"$f":"Timing!HQ49","v":2.6388117932094191},{"$f":"Timing!HR49","v":2.6388117932094191},{"$f":"Timing!HS49","v":2.6915880290736074},{"$f":"Timing!HT49","v":2.6915880290736074},{"$f":"Timing!HU49","v":2.6915880290736074},{"$f":"Timing!HV49","v":2.6915880290736074},{"$f":"Timing!HW49","v":2.7454197896550796},{"$f":"Timing!HX49","v":2.7454197896550796},{"$f":"Timing!HY49","v":2.7454197896550796},{"$f":"Timing!HZ49","v":2.7454197896550796},{"$f":"Timing!IA49","v":2.8003281854481812},{"$f":"Timing!IB49","v":2.8003281854481812},{"$f":"Timing!IC49","v":2.8003281854481812},{"$f":"Timing!ID49","v":2.8003281854481812},{"$f":"Timing!IE49","v":2.8563347491571447},{"$f":"Timing!IF49","v":2.8563347491571447},{"$f":"Timing!IG49","v":2.8563347491571447},{"$f":"Timing!IH49","v":2.8563347491571447},{"$f":"Timing!II49","v":2.9134614441402875},{"$f":"Timing!IJ49","v":2.9134614441402875},{"$f":"Timing!IK49","v":2.9134614441402875},{"$f":"Timing!IL49","v":2.9134614441402875},{"$f":"Timing!IM49","v":2.9717306730230932},{"$f":"Timing!IN49","v":2.9717306730230932},{"$f":"Timing!IO49","v":2.9717306730230932},{"$f":"Timing!IP49","v":2.9717306730230932},{"$f":"Timing!IQ49","v":3.0311652864835552},{"$f":"Timing!IR49","v":3.0311652864835552},{"$f":"Timing!IS49","v":3.0311652864835552},{"$f":"Timing!IT49","v":3.0311652864835552},{"$f":"Timing!IU49","v":3.0917885922132262}]
[null,null,"Dwelling Value ","index",null,null,null,null,null,{"$f":"Timing!J50","v":1},{"$f":"Timing!K50","v":1},{"$f":"Timing!L50","v":1},{"$f":"Timing!M50","v":1},{"$f":"Timing!N50","v":1},{"$f":"Timing!O50","v":1},{"$f":"Timing!P50","v":1},{"$f":"Timing!Q50","v":1},{"$f":"Timing!R50","v":1},{"$f":"Timing!S50","v":1},{"$f":"Timing!T50","v":1},{"$f":"Timing!U50","v":1},{"$f":"Timing!V50","v":1},{"$f":"Timing!W50","v":1},{"$f":"Timing!X50","v":1},{"$f":"Timing!Y50","v":1},{"$f":"Timing!Z50","v":1},{"$f":"Timing!AA50","v":1},{"$f":"Timing!AB50","v":1},{"$f":"Timing!AC50","v":1},{"$f":"Timing!AD50","v":1},{"$f":"Timing!AE50","v":1.01},{"$f":"Timing!AF50","v":1.01},{"$f":"Timing!AG50","v":1.01},{"$f":"Timing!AH50","v":1.01},{"$f":"Timing!AI50","v":1.0201},{"$f":"Timing!AJ50","v":1.0201},{"$f":"Timing!AK50","v":1.0201},{"$f":"Timing!AL50","v":1.0201},{"$f":"Timing!AM50","v":1.0303009999999999},{"$f":"Timing!AN50","v":1.0303009999999999},{"$f":"Timing!AO50","v":1.0303009999999999},{"$f":"Timing!AP50","v":1.0303009999999999},{"$f":"Timing!AQ50","v":1.04060401},{"$f":"Timing!AR50","v":1.04060401},{"$f":"Timing!AS50","v":1.04060401},{"$f":"Timing!AT50","v":1.04060401},{"$f":"Timing!AU50","v":1.0510100500999999},{"$f":"Timing!AV50","v":1.0510100500999999},{"$f":"Timing!AW50","v":1.0510100500999999},{"$f":"Timing!AX50","v":1.0510100500999999},{"$f":"Timing!AY50","v":1.0615201506009999},{"$f":"Timing!AZ50","v":1.0615201506009999},{"$f":"Timing!BA50","v":1.0615201506009999},{"$f":"Timing!BB50","v":1.0615201506009999},{"$f":"Timing!BC50","v":1.0721353521070098},{"$f":"Timing!BD50","v":1.0721353521070098},{"$f":"Timing!BE50","v":1.0721353521070098},{"$f":"Timing!BF50","v":1.0721353521070098},{"$f":"Timing!BG50","v":1.08285670562808},{"$f":"Timing!BH50","v":1.08285670562808},{"$f":"Timing!BI50","v":1.08285670562808},{"$f":"Timing!BJ50","v":1.08285670562808},{"$f":"Timing!BK50","v":1.0936852726843609},{"$f":"Timing!BL50","v":1.0936852726843609},{"$f":"Timing!BM50","v":1.0936852726843609},{"$f":"Timing!BN50","v":1.0936852726843609},{"$f":"Timing!BO50","v":1.1046221254112045},{"$f":"Timing!BP50","v":1.1046221254112045},{"$f":"Timing!BQ50","v":1.1046221254112045},{"$f":"Timing!BR50","v":1.1046221254112045},{"$f":"Timing!BS50","v":1.1156683466653166},{"$f":"Timing!BT50","v":1.1156683466653166},{"$f":"Timing!BU50","v":1.1156683466653166},{"$f":"Timing!BV50","v":1.1156683466653166},{"$f":"Timing!BW50","v":1.1268250301319698},{"$f":"Timing!BX50","v":1.1268250301319698},{"$f":"Timing!BY50","v":1.1268250301319698},{"$f":"Timing!BZ50","v":1.1268250301319698},{"$f":"Timing!CA50","v":1.1380932804332895},{"$f":"Timing!CB50","v":1.1380932804332895},{"$f":"Timing!CC50","v":1.1380932804332895},{"$f":"Timing!CD50","v":1.1380932804332895},{"$f":"Timing!CE50","v":1.1494742132376223},{"$f":"Timing!CF50","v":1.1494742132376223},{"$f":"Timing!CG50","v":1.1494742132376223},{"$f":"Timing!CH50","v":1.1494742132376223},{"$f":"Timing!CI50","v":1.1609689553699987},{"$f":"Timing!CJ50","v":1.1609689553699987},{"$f":"Timing!CK50","v":1.1609689553699987},{"$f":"Timing!CL50","v":1.1609689553699987},{"$f":"Timing!CM50","v":1.1725786449236986},{"$f":"Timing!CN50","v":1.1725786449236986},{"$f":"Timing!CO50","v":1.1725786449236986},{"$f":"Timing!CP50","v":1.1725786449236986},{"$f":"Timing!CQ50","v":1.1843044313729356},{"$f":"Timing!CR50","v":1.1843044313729356},{"$f":"Timing!CS50","v":1.1843044313729356},{"$f":"Timing!CT50","v":1.1843044313729356},{"$f":"Timing!CU50","v":1.196147475686665},{"$f":"Timing!CV50","v":1.196147475686665},{"$f":"Timing!CW50","v":1.196147475686665},{"$f":"Timing!CX50","v":1.196147475686665},{"$f":"Timing!CY50","v":1.2081089504435316},{"$f":"Timing!CZ50","v":1.2081089504435316},{"$f":"Timing!DA50","v":1.2081089504435316},{"$f":"Timing!DB50","v":1.2081089504435316},{"$f":"Timing!DC50","v":1.220190039947967},{"$f":"Timing!DD50","v":1.220190039947967},{"$f":"Timing!DE50","v":1.220190039947967},{"$f":"Timing!DF50","v":1.220190039947967},{"$f":"Timing!DG50","v":1.2323919403474468},{"$f":"Timing!DH50","v":1.2323919403474468},{"$f":"Timing!DI50","v":1.2323919403474468},{"$f":"Timing!DJ50","v":1.2323919403474468},{"$f":"Timing!DK50","v":1.2447158597509214},{"$f":"Timing!DL50","v":1.2447158597509214},{"$f":"Timing!DM50","v":1.2447158597509214},{"$f":"Timing!DN50","v":1.2447158597509214},{"$f":"Timing!DO50","v":1.2571630183484306},{"$f":"Timing!DP50","v":1.2571630183484306},{"$f":"Timing!DQ50","v":1.2571630183484306},{"$f":"Timing!DR50","v":1.2571630183484306},{"$f":"Timing!DS50","v":1.269734648531915},{"$f":"Timing!DT50","v":1.269734648531915},{"$f":"Timing!DU50","v":1.269734648531915},{"$f":"Timing!DV50","v":1.269734648531915},{"$f":"Timing!DW50","v":1.282431995017234},{"$f":"Timing!DX50","v":1.282431995017234},{"$f":"Timing!DY50","v":1.282431995017234},{"$f":"Timing!DZ50","v":1.282431995017234},{"$f":"Timing!EA50","v":1.2952563149674063},{"$f":"Timing!EB50","v":1.2952563149674063},{"$f":"Timing!EC50","v":1.2952563149674063},{"$f":"Timing!ED50","v":1.2952563149674063},{"$f":"Timing!EE50","v":1.3082088781170804},{"$f":"Timing!EF50","v":1.3082088781170804},{"$f":"Timing!EG50","v":1.3082088781170804},{"$f":"Timing!EH50","v":1.3082088781170804},{"$f":"Timing!EI50","v":1.3212909668982513},{"$f":"Timing!EJ50","v":1.3212909668982513},{"$f":"Timing!EK50","v":1.3212909668982513},{"$f":"Timing!EL50","v":1.3212909668982513},{"$f":"Timing!EM50","v":1.3345038765672339},{"$f":"Timing!EN50","v":1.3345038765672339},{"$f":"Timing!EO50","v":1.3345038765672339},{"$f":"Timing!EP50","v":1.3345038765672339},{"$f":"Timing!EQ50","v":1.3478489153329063},{"$f":"Timing!ER50","v":1.3478489153329063},{"$f":"Timing!ES50","v":1.3478489153329063},{"$f":"Timing!ET50","v":1.3478489153329063},{"$f":"Timing!EU50","v":1.3613274044862353},{"$f":"Timing!EV50","v":1.3613274044862353},{"$f":"Timing!EW50","v":1.3613274044862353},{"$f":"Timing!EX50","v":1.3613274044862353},{"$f":"Timing!EY50","v":1.3749406785310978},{"$f":"Timing!EZ50","v":1.3749406785310978},{"$f":"Timing!FA50","v":1.3749406785310978},{"$f":"Timing!FB50","v":1.3749406785310978},{"$f":"Timing!FC50","v":1.3886900853164088},{"$f":"Timing!FD50","v":1.3886900853164088},{"$f":"Timing!FE50","v":1.3886900853164088},{"$f":"Timing!FF50","v":1.3886900853164088},{"$f":"Timing!FG50","v":1.4025769861695729},{"$f":"Timing!FH50","v":1.4025769861695729},{"$f":"Timing!FI50","v":1.4025769861695729},{"$f":"Timing!FJ50","v":1.4025769861695729},{"$f":"Timing!FK50","v":1.4166027560312686},{"$f":"Timing!FL50","v":1.4166027560312686},{"$f":"Timing!FM50","v":1.4166027560312686},{"$f":"Timing!FN50","v":1.4166027560312686},{"$f":"Timing!FO50","v":1.4307687835915812},{"$f":"Timing!FP50","v":1.4307687835915812},{"$f":"Timing!FQ50","v":1.4307687835915812},{"$f":"Timing!FR50","v":1.4307687835915812},{"$f":"Timing!FS50","v":1.4450764714274971},{"$f":"Timing!FT50","v":1.4450764714274971},{"$f":"Timing!FU50","v":1.4450764714274971},{"$f":"Timing!FV50","v":1.4450764714274971},{"$f":"Timing!FW50","v":1.4595272361417722},{"$f":"Timing!FX50","v":1.4595272361417722},{"$f":"Timing!FY50","v":1.4595272361417722},{"$f":"Timing!FZ50","v":1.4595272361417722},{"$f":"Timing!GA50","v":1.4741225085031899},{"$f":"Timing!GB50","v":1.4741225085031899},{"$f":"Timing!GC50","v":1.4741225085031899},{"$f":"Timing!GD50","v":1.4741225085031899},{"$f":"Timing!GE50","v":1.4888637335882218},{"$f":"Timing!GF50","v":1.4888637335882218},{"$f":"Timing!GG50","v":1.4888637335882218},{"$f":"Timing!GH50","v":1.4888637335882218},{"$f":"Timing!GI50","v":1.5037523709241041},{"$f":"Timing!GJ50","v":1.5037523709241041},{"$f":"Timing!GK50","v":1.5037523709241041},{"$f":"Timing!GL50","v":1.5037523709241041},{"$f":"Timing!GM50","v":1.5187898946333451},{"$f":"Timing!GN50","v":1.5187898946333451},{"$f":"Timing!GO50","v":1.5187898946333451},{"$f":"Timing!GP50","v":1.5187898946333451},{"$f":"Timing!GQ50","v":1.5339777935796786},{"$f":"Timing!GR50","v":1.5339777935796786},{"$f":"Timing!GS50","v":1.5339777935796786},{"$f":"Timing!GT50","v":1.5339777935796786},{"$f":"Timing!GU50","v":1.5493175715154754},{"$f":"Timing!GV50","v":1.5493175715154754},{"$f":"Timing!GW50","v":1.5493175715154754},{"$f":"Timing!GX50","v":1.5493175715154754},{"$f":"Timing!GY50","v":1.5648107472306303},{"$f":"Timing!GZ50","v":1.5648107472306303},{"$f":"Timing!HA50","v":1.5648107472306303},{"$f":"Timing!HB50","v":1.5648107472306303},{"$f":"Timing!HC50","v":1.5804588547029366},{"$f":"Timing!HD50","v":1.5804588547029366},{"$f":"Timing!HE50","v":1.5804588547029366},{"$f":"Timing!HF50","v":1.5804588547029366},{"$f":"Timing!HG50","v":1.5962634432499661},{"$f":"Timing!HH50","v":1.5962634432499661},{"$f":"Timing!HI50","v":1.5962634432499661},{"$f":"Timing!HJ50","v":1.5962634432499661},{"$f":"Timing!HK50","v":1.6122260776824657},{"$f":"Timing!HL50","v":1.6122260776824657},{"$f":"Timing!HM50","v":1.6122260776824657},{"$f":"Timing!HN50","v":1.6122260776824657},{"$f":"Timing!HO50","v":1.6283483384592905},{"$f":"Timing!HP50","v":1.6283483384592905},{"$f":"Timing!HQ50","v":1.6283483384592905},{"$f":"Timing!HR50","v":1.6283483384592905},{"$f":"Timing!HS50","v":1.6446318218438833},{"$f":"Timing!HT50","v":1.6446318218438833},{"$f":"Timing!HU50","v":1.6446318218438833},{"$f":"Timing!HV50","v":1.6446318218438833},{"$f":"Timing!HW50","v":1.6610781400623222},{"$f":"Timing!HX50","v":1.6610781400623222},{"$f":"Timing!HY50","v":1.6610781400623222},{"$f":"Timing!HZ50","v":1.6610781400623222},{"$f":"Timing!IA50","v":1.6776889214629456},{"$f":"Timing!IB50","v":1.6776889214629456},{"$f":"Timing!IC50","v":1.6776889214629456},{"$f":"Timing!ID50","v":1.6776889214629456},{"$f":"Timing!IE50","v":1.694465810677575},{"$f":"Timing!IF50","v":1.694465810677575},{"$f":"Timing!IG50","v":1.694465810677575},{"$f":"Timing!IH50","v":1.694465810677575},{"$f":"Timing!II50","v":1.7114104687843508},{"$f":"Timing!IJ50","v":1.7114104687843508},{"$f":"Timing!IK50","v":1.7114104687843508},{"$f":"Timing!IL50","v":1.7114104687843508},{"$f":"Timing!IM50","v":1.7285245734721943},{"$f":"Timing!IN50","v":1.7285245734721943},{"$f":"Timing!IO50","v":1.7285245734721943},{"$f":"Timing!IP50","v":1.7285245734721943},{"$f":"Timing!IQ50","v":1.7458098192069162},{"$f":"Timing!IR50","v":1.7458098192069162},{"$f":"Timing!IS50","v":1.7458098192069162},{"$f":"Timing!IT50","v":1.7458098192069162},{"$f":"Timing!IU50","v":1.7632679173989854}]
[null,null,"CPI","index",null,null,null,null,null,{"$f":"Timing!J51","v":1},{"$f":"Timing!K51","v":1},{"$f":"Timing!L51","v":1},{"$f":"Timing!M51","v":1},{"$f":"Timing!N51","v":1},{"$f":"Timing!O51","v":1},{"$f":"Timing!P51","v":1},{"$f":"Timing!Q51","v":1},{"$f":"Timing!R51","v":1},{"$f":"Timing!S51","v":1},{"$f":"Timing!T51","v":1},{"$f":"Timing!U51","v":1},{"$f":"Timing!V51","v":1},{"$f":"Timing!W51","v":1},{"$f":"Timing!X51","v":1},{"$f":"Timing!Y51","v":1},{"$f":"Timing!Z51","v":1},{"$f":"Timing!AA51","v":1},{"$f":"Timing!AB51","v":1},{"$f":"Timing!AC51","v":1},{"$f":"Timing!AD51","v":1},{"$f":"Timing!AE51","v":1.0249999999999999},{"$f":"Timing!AF51","v":1.0249999999999999},{"$f":"Timing!AG51","v":1.0249999999999999},{"$f":"Timing!AH51","v":1.0249999999999999},{"$f":"Timing!AI51","v":1.0506249999999999},{"$f":"Timing!AJ51","v":1.0506249999999999},{"$f":"Timing!AK51","v":1.0506249999999999},{"$f":"Timing!AL51","v":1.0506249999999999},{"$f":"Timing!AM51","v":1.0768906249999999},{"$f":"Timing!AN51","v":1.0768906249999999},{"$f":"Timing!AO51","v":1.0768906249999999},{"$f":"Timing!AP51","v":1.0768906249999999},{"$f":"Timing!AQ51","v":1.1038128906249998},{"$f":"Timing!AR51","v":1.1038128906249998},{"$f":"Timing!AS51","v":1.1038128906249998},{"$f":"Timing!AT51","v":1.1038128906249998},{"$f":"Timing!AU51","v":1.1314082128906247},{"$f":"Timing!AV51","v":1.1314082128906247},{"$f":"Timing!AW51","v":1.1314082128906247},{"$f":"Timing!AX51","v":1.1314082128906247},{"$f":"Timing!AY51","v":1.1596934182128902},{"$f":"Timing!AZ51","v":1.1596934182128902},{"$f":"Timing!BA51","v":1.1596934182128902},{"$f":"Timing!BB51","v":1.1596934182128902},{"$f":"Timing!BC51","v":1.1886857536682123},{"$f":"Timing!BD51","v":1.1886857536682123},{"$f":"Timing!BE51","v":1.1886857536682123},{"$f":"Timing!BF51","v":1.1886857536682123},{"$f":"Timing!BG51","v":1.2184028975099175},{"$f":"Timing!BH51","v":1.2184028975099175},{"$f":"Timing!BI51","v":1.2184028975099175},{"$f":"Timing!BJ51","v":1.2184028975099175},{"$f":"Timing!BK51","v":1.2488629699476652},{"$f":"Timing!BL51","v":1.2488629699476652},{"$f":"Timing!BM51","v":1.2488629699476652},{"$f":"Timing!BN51","v":1.2488629699476652},{"$f":"Timing!BO51","v":1.2800845441963566},{"$f":"Timing!BP51","v":1.2800845441963566},{"$f":"Timing!BQ51","v":1.2800845441963566},{"$f":"Timing!BR51","v":1.2800845441963566},{"$f":"Timing!BS51","v":1.3120866578012655},{"$f":"Timing!BT51","v":1.3120866578012655},{"$f":"Timing!BU51","v":1.3120866578012655},{"$f":"Timing!BV51","v":1.3120866578012655},{"$f":"Timing!BW51","v":1.3448888242462971},{"$f":"Timing!BX51","v":1.3448888242462971},{"$f":"Timing!BY51","v":1.3448888242462971},{"$f":"Timing!BZ51","v":1.3448888242462971},{"$f":"Timing!CA51","v":1.3785110448524545},{"$f":"Timing!CB51","v":1.3785110448524545},{"$f":"Timing!CC51","v":1.3785110448524545},{"$f":"Timing!CD51","v":1.3785110448524545},{"$f":"Timing!CE51","v":1.4129738209737657},{"$f":"Timing!CF51","v":1.4129738209737657},{"$f":"Timing!CG51","v":1.4129738209737657},{"$f":"Timing!CH51","v":1.4129738209737657},{"$f":"Timing!CI51","v":1.4482981664981096},{"$f":"Timing!CJ51","v":1.4482981664981096},{"$f":"Timing!CK51","v":1.4482981664981096},{"$f":"Timing!CL51","v":1.4482981664981096},{"$f":"Timing!CM51","v":1.4845056206605622},{"$f":"Timing!CN51","v":1.4845056206605622},{"$f":"Timing!CO51","v":1.4845056206605622},{"$f":"Timing!CP51","v":1.4845056206605622},{"$f":"Timing!CQ51","v":1.5216182611770761},{"$f":"Timing!CR51","v":1.5216182611770761},{"$f":"Timing!CS51","v":1.5216182611770761},{"$f":"Timing!CT51","v":1.5216182611770761},{"$f":"Timing!CU51","v":1.5596587177065029},{"$f":"Timing!CV51","v":1.5596587177065029},{"$f":"Timing!CW51","v":1.5596587177065029},{"$f":"Timing!CX51","v":1.5596587177065029},{"$f":"Timing!CY51","v":1.5986501856491653},{"$f":"Timing!CZ51","v":1.5986501856491653},{"$f":"Timing!DA51","v":1.5986501856491653},{"$f":"Timing!DB51","v":1.5986501856491653},{"$f":"Timing!DC51","v":1.6386164402903942},{"$f":"Timing!DD51","v":1.6386164402903942},{"$f":"Timing!DE51","v":1.6386164402903942},{"$f":"Timing!DF51","v":1.6386164402903942},{"$f":"Timing!DG51","v":1.6795818512976539},{"$f":"Timing!DH51","v":1.6795818512976539},{"$f":"Timing!DI51","v":1.6795818512976539},{"$f":"Timing!DJ51","v":1.6795818512976539},{"$f":"Timing!DK51","v":1.721571397580095},{"$f":"Timing!DL51","v":1.721571397580095},{"$f":"Timing!DM51","v":1.721571397580095},{"$f":"Timing!DN51","v":1.721571397580095},{"$f":"Timing!DO51","v":1.7646106825195973},{"$f":"Timing!DP51","v":1.7646106825195973},{"$f":"Timing!DQ51","v":1.7646106825195973},{"$f":"Timing!DR51","v":1.7646106825195973},{"$f":"Timing!DS51","v":1.8087259495825871},{"$f":"Timing!DT51","v":1.8087259495825871},{"$f":"Timing!DU51","v":1.8087259495825871},{"$f":"Timing!DV51","v":1.8087259495825871},{"$f":"Timing!DW51","v":1.8539440983221516},{"$f":"Timing!DX51","v":1.8539440983221516},{"$f":"Timing!DY51","v":1.8539440983221516},{"$f":"Timing!DZ51","v":1.8539440983221516},{"$f":"Timing!EA51","v":1.9002927007802053},{"$f":"Timing!EB51","v":1.9002927007802053},{"$f":"Timing!EC51","v":1.9002927007802053},{"$f":"Timing!ED51","v":1.9002927007802053},{"$f":"Timing!EE51","v":1.9478000182997102},{"$f":"Timing!EF51","v":1.9478000182997102},{"$f":"Timing!EG51","v":1.9478000182997102},{"$f":"Timing!EH51","v":1.9478000182997102},{"$f":"Timing!EI51","v":1.9964950187572028},{"$f":"Timing!EJ51","v":1.9964950187572028},{"$f":"Timing!EK51","v":1.9964950187572028},{"$f":"Timing!EL51","v":1.9964950187572028},{"$f":"Timing!EM51","v":2.0464073942261325},{"$f":"Timing!EN51","v":2.0464073942261325},{"$f":"Timing!EO51","v":2.0464073942261325},{"$f":"Timing!EP51","v":2.0464073942261325},{"$f":"Timing!EQ51","v":2.0975675790817858},{"$f":"Timing!ER51","v":2.0975675790817858},{"$f":"Timing!ES51","v":2.0975675790817858},{"$f":"Timing!ET51","v":2.0975675790817858},{"$f":"Timing!EU51","v":2.1500067685588302},{"$f":"Timing!EV51","v":2.1500067685588302},{"$f":"Timing!EW51","v":2.1500067685588302},{"$f":"Timing!EX51","v":2.1500067685588302},{"$f":"Timing!EY51","v":2.2037569377728006},{"$f":"Timing!EZ51","v":2.2037569377728006},{"$f":"Timing!FA51","v":2.2037569377728006},{"$f":"Timing!FB51","v":2.2037569377728006},{"$f":"Timing!FC51","v":2.2588508612171205},{"$f":"Timing!FD51","v":2.2588508612171205},{"$f":"Timing!FE51","v":2.2588508612171205},{"$f":"Timing!FF51","v":2.2588508612171205},{"$f":"Timing!FG51","v":2.3153221327475482},{"$f":"Timing!FH51","v":2.3153221327475482},{"$f":"Timing!FI51","v":2.3153221327475482},{"$f":"Timing!FJ51","v":2.3153221327475482},{"$f":"Timing!FK51","v":2.3732051860662366},{"$f":"Timing!FL51","v":2.3732051860662366},{"$f":"Timing!FM51","v":2.3732051860662366},{"$f":"Timing!FN51","v":2.3732051860662366},{"$f":"Timing!FO51","v":2.4325353157178924},{"$f":"Timing!FP51","v":2.4325353157178924},{"$f":"Timing!FQ51","v":2.4325353157178924},{"$f":"Timing!FR51","v":2.4325353157178924},{"$f":"Timing!FS51","v":2.4933486986108395},{"$f":"Timing!FT51","v":2.4933486986108395},{"$f":"Timing!FU51","v":2.4933486986108395},{"$f":"Timing!FV51","v":2.4933486986108395},{"$f":"Timing!FW51","v":2.5556824160761105},{"$f":"Timing!FX51","v":2.5556824160761105},{"$f":"Timing!FY51","v":2.5556824160761105},{"$f":"Timing!FZ51","v":2.5556824160761105},{"$f":"Timing!GA51","v":2.6195744764780131},{"$f":"Timing!GB51","v":2.6195744764780131},{"$f":"Timing!GC51","v":2.6195744764780131},{"$f":"Timing!GD51","v":2.6195744764780131},{"$f":"Timing!GE51","v":2.6850638383899632},{"$f":"Timing!GF51","v":2.6850638383899632},{"$f":"Timing!GG51","v":2.6850638383899632},{"$f":"Timing!GH51","v":2.6850638383899632},{"$f":"Timing!GI51","v":2.7521904343497119},{"$f":"Timing!GJ51","v":2.7521904343497119},{"$f":"Timing!GK51","v":2.7521904343497119},{"$f":"Timing!GL51","v":2.7521904343497119},{"$f":"Timing!GM51","v":2.8209951952084547},{"$f":"Timing!GN51","v":2.8209951952084547},{"$f":"Timing!GO51","v":2.8209951952084547},{"$f":"Timing!GP51","v":2.8209951952084547},{"$f":"Timing!GQ51","v":2.8915200750886658},{"$f":"Timing!GR51","v":2.8915200750886658},{"$f":"Timing!GS51","v":2.8915200750886658},{"$f":"Timing!GT51","v":2.8915200750886658},{"$f":"Timing!GU51","v":2.9638080769658823},{"$f":"Timing!GV51","v":2.9638080769658823},{"$f":"Timing!GW51","v":2.9638080769658823},{"$f":"Timing!GX51","v":2.9638080769658823},{"$f":"Timing!GY51","v":3.0379032788900293},{"$f":"Timing!GZ51","v":3.0379032788900293},{"$f":"Timing!HA51","v":3.0379032788900293},{"$f":"Timing!HB51","v":3.0379032788900293},{"$f":"Timing!HC51","v":3.1138508608622799},{"$f":"Timing!HD51","v":3.1138508608622799},{"$f":"Timing!HE51","v":3.1138508608622799},{"$f":"Timing!HF51","v":3.1138508608622799},{"$f":"Timing!HG51","v":3.1916971323838368},{"$f":"Timing!HH51","v":3.1916971323838368},{"$f":"Timing!HI51","v":3.1916971323838368},{"$f":"Timing!HJ51","v":3.1916971323838368},{"$f":"Timing!HK51","v":3.2714895606934324},{"$f":"Timing!HL51","v":3.2714895606934324},{"$f":"Timing!HM51","v":3.2714895606934324},{"$f":"Timing!HN51","v":3.2714895606934324},{"$f":"Timing!HO51","v":3.353276799710768},{"$f":"Timing!HP51","v":3.353276799710768},{"$f":"Timing!HQ51","v":3.353276799710768},{"$f":"Timing!HR51","v":3.353276799710768},{"$f":"Timing!HS51","v":3.437108719703537},{"$f":"Timing!HT51","v":3.437108719703537},{"$f":"Timing!HU51","v":3.437108719703537},{"$f":"Timing!HV51","v":3.437108719703537},{"$f":"Timing!HW51","v":3.523036437696125},{"$f":"Timing!HX51","v":3.523036437696125},{"$f":"Timing!HY51","v":3.523036437696125},{"$f":"Timing!HZ51","v":3.523036437696125},{"$f":"Timing!IA51","v":3.6111123486385277},{"$f":"Timing!IB51","v":3.6111123486385277},{"$f":"Timing!IC51","v":3.6111123486385277},{"$f":"Timing!ID51","v":3.6111123486385277},{"$f":"Timing!IE51","v":3.7013901573544907},{"$f":"Timing!IF51","v":3.7013901573544907},{"$f":"Timing!IG51","v":3.7013901573544907},{"$f":"Timing!IH51","v":3.7013901573544907},{"$f":"Timing!II51","v":3.7939249112883529},{"$f":"Timing!IJ51","v":3.7939249112883529},{"$f":"Timing!IK51","v":3.7939249112883529},{"$f":"Timing!IL51","v":3.7939249112883529},{"$f":"Timing!IM51","v":3.8887730340705615},{"$f":"Timing!IN51","v":3.8887730340705615},{"$f":"Timing!IO51","v":3.8887730340705615},{"$f":"Timing!IP51","v":3.8887730340705615},{"$f":"Timing!IQ51","v":3.9859923599223253},{"$f":"Timing!IR51","v":3.9859923599223253},{"$f":"Timing!IS51","v":3.9859923599223253},{"$f":"Timing!IT51","v":3.9859923599223253},{"$f":"Timing!IU51","v":4.0856421689203835}]
[]
[null,"Asset Summary"]
[null,null,"Initial"]
[null,null,{"$f":"Inputs!C551","v":"Short term"},"AUD M",null,null,null,null,{"$f":"SUM(J55:IU55)","v":23.892079943577809},{"$f":"Cons!J263","v":0},{"$f":"Cons!K263","v":0},{"$f":"Cons!L263","v":0},{"$f":"Cons!M263","v":0},{"$f":"Cons!N263","v":0},{"$f":"Cons!O263","v":0},{"$f":"Cons!P263","v":0},{"$f":"Cons!Q263","v":0},{"$f":"Cons!R263","v":1.9591505553733779},{"$f":"Cons!S263","v":3.368783272044471},{"$f":"Cons!T263","v":5.829667506232985},{"$f":"Cons!U263","v":6.5225378245967409},{"$f":"Cons!V263","v":3.7510565511417155},{"$f":"Cons!W263","v":2.4608842341885144},{"$f":"Cons!X263","v":0},{"$f":"Cons!Y263","v":0},{"$f":"Cons!Z263","v":0},{"$f":"Cons!AA263","v":0},{"$f":"Cons!AB263","v":0},{"$f":"Cons!AC263","v":0},{"$f":"Cons!AD263","v":0},{"$f":"Cons!AE263","v":0},{"$f":"Cons!AF263","v":0},{"$f":"Cons!AG263","v":0},{"$f":"Cons!AH263","v":0},{"$f":"Cons!AI263","v":0},{"$f":"Cons!AJ263","v":0},{"$f":"Cons!AK263","v":0},{"$f":"Cons!AL263","v":0},{"$f":"Cons!AM263","v":0},{"$f":"Cons!AN263","v":0},{"$f":"Cons!AO263","v":0},{"$f":"Cons!AP263","v":0},{"$f":"Cons!AQ263","v":0},{"$f":"Cons!AR263","v":0},{"$f":"Cons!AS263","v":0},{"$f":"Cons!AT263","v":0},{"$f":"Cons!AU263","v":0},{"$f":"Cons!AV263","v":0},{"$f":"Cons!AW263","v":0},{"$f":"Cons!AX263","v":0},{"$f":"Cons!AY263","v":0},{"$f":"Cons!AZ263","v":0},{"$f":"Cons!BA263","v":0},{"$f":"Cons!BB263","v":0},{"$f":"Cons!BC263","v":0},{"$f":"Cons!BD263","v":0},{"$f":"Cons!BE263","v":0},{"$f":"Cons!BF263","v":0},{"$f":"Cons!BG263","v":0},{"$f":"Cons!BH263","v":0},{"$f":"Cons!BI263","v":0},{"$f":"Cons!BJ263","v":0},{"$f":"Cons!BK263","v":0},{"$f":"Cons!BL263","v":0},{"$f":"Cons!BM263","v":0},{"$f":"Cons!BN263","v":0},{"$f":"Cons!BO263","v":0},{"$f":"Cons!BP263","v":0},{"$f":"Cons!BQ263","v":0},{"$f":"Cons!BR263","v":0},{"$f":"Cons!BS263","v":0},{"$f":"Cons!BT263","v":0},{"$f":"Cons!BU263","v":0},{"$f":"Cons!BV263","v":0},{"$f":"Cons!BW263","v":0},{"$f":"Cons!BX263","v":0},{"$f":"Cons!BY263","v":0},{"$f":"Cons!BZ263","v":0},{"$f":"Cons!CA263","v":0},{"$f":"Cons!CB263","v":0},{"$f":"Cons!CC263","v":0},{"$f":"Cons!CD263","v":0},{"$f":"Cons!CE263","v":0},{"$f":"Cons!CF263","v":0},{"$f":"Cons!CG263","v":0},{"$f":"Cons!CH263","v":0},{"$f":"Cons!CI263","v":0},{"$f":"Cons!CJ263","v":0},{"$f":"Cons!CK263","v":0},{"$f":"Cons!CL263","v":0},{"$f":"Cons!CM263","v":0},{"$f":"Cons!CN263","v":0},{"$f":"Cons!CO263","v":0},{"$f":"Cons!CP263","v":0},{"$f":"Cons!CQ263","v":0},{"$f":"Cons!CR263","v":0},{"$f":"Cons!CS263","v":0},{"$f":"Cons!CT263","v":0},{"$f":"Cons!CU263","v":0},{"$f":"Cons!CV263","v":0},{"$f":"Cons!CW263","v":0},{"$f":"Cons!CX263","v":0},{"$f":"Cons!CY263","v":0},{"$f":"Cons!CZ263","v":0},{"$f":"Cons!DA263","v":0},{"$f":"Cons!DB263","v":0},{"$f":"Cons!DC263","v":0},{"$f":"Cons!DD263","v":0},{"$f":"Cons!DE263","v":0},{"$f":"Cons!DF263","v":0},{"$f":"Cons!DG263","v":0},{"$f":"Cons!DH263","v":0},{"$f":"Cons!DI263","v":0},{"$f":"Cons!DJ263","v":0},{"$f":"Cons!DK263","v":0},{"$f":"Cons!DL263","v":0},{"$f":"Cons!DM263","v":0},{"$f":"Cons!DN263","v":0},{"$f":"Cons!DO263","v":0},{"$f":"Cons!DP263","v":0},{"$f":"Cons!DQ263","v":0},{"$f":"Cons!DR263","v":0},{"$f":"Cons!DS263","v":0},{"$f":"Cons!DT263","v":0},{"$f":"Cons!DU263","v":0},{"$f":"Cons!DV263","v":0},{"$f":"Cons!DW263","v":0},{"$f":"Cons!DX263","v":0},{"$f":"Cons!DY263","v":0},{"$f":"Cons!DZ263","v":0},{"$f":"Cons!EA263","v":0},{"$f":"Cons!EB263","v":0},{"$f":"Cons!EC263","v":0},{"$f":"Cons!ED263","v":0},{"$f":"Cons!EE263","v":0},{"$f":"Cons!EF263","v":0},{"$f":"Cons!EG263","v":0},{"$f":"Cons!EH263","v":0},{"$f":"Cons!EI263","v":0},{"$f":"Cons!EJ263","v":0},{"$f":"Cons!EK263","v":0},{"$f":"Cons!EL263","v":0},{"$f":"Cons!EM263","v":0},{"$f":"Cons!EN263","v":0},{"$f":"Cons!EO263","v":0},{"$f":"Cons!EP263","v":0},{"$f":"Cons!EQ263","v":0},{"$f":"Cons!ER263","v":0},{"$f":"Cons!ES263","v":0},{"$f":"Cons!ET263","v":0},{"$f":"Cons!EU263","v":0},{"$f":"Cons!EV263","v":0},{"$f":"Cons!EW263","v":0},{"$f":"Cons!EX263","v":0},{"$f":"Cons!EY263","v":0},{"$f":"Cons!EZ263","v":0},{"$f":"Cons!FA263","v":0},{"$f":"Cons!FB263","v":0},{"$f":"Cons!FC263","v":0},{"$f":"Cons!FD263","v":0},{"$f":"Cons!FE263","v":0},{"$f":"Cons!FF263","v":0},{"$f":"Cons!FG263","v":0},{"$f":"Cons!FH263","v":0},{"$f":"Cons!FI263","v":0},{"$f":"Cons!FJ263","v":0},{"$f":"Cons!FK263","v":0},{"$f":"Cons!FL263","v":0},{"$f":"Cons!FM263","v":0},{"$f":"Cons!FN263","v":0},{"$f":"Cons!FO263","v":0},{"$f":"Cons!FP263","v":0},{"$f":"Cons!FQ263","v":0},{"$f":"Cons!FR263","v":0},{"$f":"Cons!FS263","v":0},{"$f":"Cons!FT263","v":0},{"$f":"Cons!FU263","v":0},{"$f":"Cons!FV263","v":0},{"$f":"Cons!FW263","v":0},{"$f":"Cons!FX263","v":0},{"$f":"Cons!FY263","v":0},{"$f":"Cons!FZ263","v":0},{"$f":"Cons!GA263","v":0},{"$f":"Cons!GB263","v":0},{"$f":"Cons!GC263","v":0},{"$f":"Cons!GD263","v":0},{"$f":"Cons!GE263","v":0},{"$f":"Cons!GF263","v":0},{"$f":"Cons!GG263","v":0},{"$f":"Cons!GH263","v":0},{"$f":"Cons!GI263","v":0},{"$f":"Cons!GJ263","v":0},{"$f":"Cons!GK263","v":0},{"$f":"Cons!GL263","v":0},{"$f":"Cons!GM263","v":0},{"$f":"Cons!GN263","v":0},{"$f":"Cons!GO263","v":0},{"$f":"Cons!GP263","v":0},{"$f":"Cons!GQ263","v":0},{"$f":"Cons!GR263","v":0},{"$f":"Cons!GS263","v":0},{"$f":"Cons!GT263","v":0},{"$f":"Cons!GU263","v":0},{"$f":"Cons!GV263","v":0},{"$f":"Cons!GW263","v":0},{"$f":"Cons!GX263","v":0},{"$f":"Cons!GY263","v":0},{"$f":"Cons!GZ263","v":0},{"$f":"Cons!HA263","v":0},{"$f":"Cons!HB263","v":0},{"$f":"Cons!HC263","v":0},{"$f":"Cons!HD263","v":0},{"$f":"Cons!HE263","v":0},{"$f":"Cons!HF263","v":0},{"$f":"Cons!HG263","v":0},{"$f":"Cons!HH263","v":0},{"$f":"Cons!HI263","v":0},{"$f":"Cons!HJ263","v":0},{"$f":"Cons!HK263","v":0},{"$f":"Cons!HL263","v":0},{"$f":"Cons!HM263","v":0},{"$f":"Cons!HN263","v":0},{"$f":"Cons!HO263","v":0},{"$f":"Cons!HP263","v":0},{"$f":"Cons!HQ263","v":0},{"$f":"Cons!HR263","v":0},{"$f":"Cons!HS263","v":0},{"$f":"Cons!HT263","v":0},{"$f":"Cons!HU263","v":0},{"$f":"Cons!HV263","v":0},{"$f":"Cons!HW263","v":0},{"$f":"Cons!HX263","v":0},{"$f":"Cons!HY263","v":0},{"$f":"Cons!HZ263","v":0},{"$f":"Cons!IA263","v":0},{"$f":"Cons!IB263","v":0},{"$f":"Cons!IC263","v":0},{"$f":"Cons!ID263","v":0},{"$f":"Cons!IE263","v":0},{"$f":"Cons!IF263","v":0},{"$f":"Cons!IG263","v":0},{"$f":"Cons!IH263","v":0},{"$f":"Cons!II263","v":0},{"$f":"Cons!IJ263","v":0},{"$f":"Cons!IK263","v":0},{"$f":"Cons!IL263","v":0},{"$f":"Cons!IM263","v":0},{"$f":"Cons!IN263","v":0},{"$f":"Cons!IO263","v":0},{"$f":"Cons!IP263","v":0},{"$f":"Cons!IQ263","v":0},{"$f":"Cons!IR263","v":0},{"$f":"Cons!IS263","v":0},{"$f":"Cons!IT263","v":0},{"$f":"Cons!IU263","v":0}]
[null,null,{"$f":"Inputs!C552","v":"Long term"},"AUD M",null,null,null,null,{"$f":"SUM(J56:IU56)","v":367.40374457999991},{"$f":"Cons!J264","v":0},{"$f":"Cons!K264","v":0},{"$f":"Cons!L264","v":0},{"$f":"Cons!M264","v":0},{"$f":"Cons!N264","v":0},{"$f":"Cons!O264","v":0},{"$f":"Cons!P264","v":0},{"$f":"Cons!Q264","v":0},{"$f":"Cons!R264","v":59.385754139999968},{"$f":"Cons!S264","v":47.309952779999982},{"$f":"Cons!T264","v":81.869705519999997},{"$f":"Cons!U264","v":91.600121340000015},{"$f":"Cons!V264","v":52.678458059999983},{"$f":"Cons!W264","v":34.559752740000008},{"$f":"Cons!X264","v":0},{"$f":"Cons!Y264","v":0},{"$f":"Cons!Z264","v":0},{"$f":"Cons!AA264","v":0},{"$f":"Cons!AB264","v":0},{"$f":"Cons!AC264","v":0},{"$f":"Cons!AD264","v":0},{"$f":"Cons!AE264","v":0},{"$f":"Cons!AF264","v":0},{"$f":"Cons!AG264","v":0},{"$f":"Cons!AH264","v":0},{"$f":"Cons!AI264","v":0},{"$f":"Cons!AJ264","v":0},{"$f":"Cons!AK264","v":0},{"$f":"Cons!AL264","v":0},{"$f":"Cons!AM264","v":0},{"$f":"Cons!AN264","v":0},{"$f":"Cons!AO264","v":0},{"$f":"Cons!AP264","v":0},{"$f":"Cons!AQ264","v":0},{"$f":"Cons!AR264","v":0},{"$f":"Cons!AS264","v":0},{"$f":"Cons!AT264","v":0},{"$f":"Cons!AU264","v":0},{"$f":"Cons!AV264","v":0},{"$f":"Cons!AW264","v":0},{"$f":"Cons!AX264","v":0},{"$f":"Cons!AY264","v":0},{"$f":"Cons!AZ264","v":0},{"$f":"Cons!BA264","v":0},{"$f":"Cons!BB264","v":0},{"$f":"Cons!BC264","v":0},{"$f":"Cons!BD264","v":0},{"$f":"Cons!BE264","v":0},{"$f":"Cons!BF264","v":0},{"$f":"Cons!BG264","v":0},{"$f":"Cons!BH264","v":0},{"$f":"Cons!BI264","v":0},{"$f":"Cons!BJ264","v":0},{"$f":"Cons!BK264","v":0},{"$f":"Cons!BL264","v":0},{"$f":"Cons!BM264","v":0},{"$f":"Cons!BN264","v":0},{"$f":"Cons!BO264","v":0},{"$f":"Cons!BP264","v":0},{"$f":"Cons!BQ264","v":0},{"$f":"Cons!BR264","v":0},{"$f":"Cons!BS264","v":0},{"$f":"Cons!BT264","v":0},{"$f":"Cons!BU264","v":0},{"$f":"Cons!BV264","v":0},{"$f":"Cons!BW264","v":0},{"$f":"Cons!BX264","v":0},{"$f":"Cons!BY264","v":0},{"$f":"Cons!BZ264","v":0},{"$f":"Cons!CA264","v":0},{"$f":"Cons!CB264","v":0},{"$f":"Cons!CC264","v":0},{"$f":"Cons!CD264","v":0},{"$f":"Cons!CE264","v":0},{"$f":"Cons!CF264","v":0},{"$f":"Cons!CG264","v":0},{"$f":"Cons!CH264","v":0},{"$f":"Cons!CI264","v":0},{"$f":"Cons!CJ264","v":0},{"$f":"Cons!CK264","v":0},{"$f":"Cons!CL264","v":0},{"$f":"Cons!CM264","v":0},{"$f":"Cons!CN264","v":0},{"$f":"Cons!CO264","v":0},{"$f":"Cons!CP264","v":0},{"$f":"Cons!CQ264","v":0},{"$f":"Cons!CR264","v":0},{"$f":"Cons!CS264","v":0},{"$f":"Cons!CT264","v":0},{"$f":"Cons!CU264","v":0},{"$f":"Cons!CV264","v":0},{"$f":"Cons!CW264","v":0},{"$f":"Cons!CX264","v":0},{"$f":"Cons!CY264","v":0},{"$f":"Cons!CZ264","v":0},{"$f":"Cons!DA264","v":0},{"$f":"Cons!DB264","v":0},{"$f":"Cons!DC264","v":0},{"$f":"Cons!DD264","v":0},{"$f":"Cons!DE264","v":0},{"$f":"Cons!DF264","v":0},{"$f":"Cons!DG264","v":0},{"$f":"Cons!DH264","v":0},{"$f":"Cons!DI264","v":0},{"$f":"Cons!DJ264","v":0},{"$f":"Cons!DK264","v":0},{"$f":"Cons!DL264","v":0},{"$f":"Cons!DM264","v":0},{"$f":"Cons!DN264","v":0},{"$f":"Cons!DO264","v":0},{"$f":"Cons!DP264","v":0},{"$f":"Cons!DQ264","v":0},{"$f":"Cons!DR264","v":0},{"$f":"Cons!DS264","v":0},{"$f":"Cons!DT264","v":0},{"$f":"Cons!DU264","v":0},{"$f":"Cons!DV264","v":0},{"$f":"Cons!DW264","v":0},{"$f":"Cons!DX264","v":0},{"$f":"Cons!DY264","v":0},{"$f":"Cons!DZ264","v":0},{"$f":"Cons!EA264","v":0},{"$f":"Cons!EB264","v":0},{"$f":"Cons!EC264","v":0},{"$f":"Cons!ED264","v":0},{"$f":"Cons!EE264","v":0},{"$f":"Cons!EF264","v":0},{"$f":"Cons!EG264","v":0},{"$f":"Cons!EH264","v":0},{"$f":"Cons!EI264","v":0},{"$f":"Cons!EJ264","v":0},{"$f":"Cons!EK264","v":0},{"$f":"Cons!EL264","v":0},{"$f":"Cons!EM264","v":0},{"$f":"Cons!EN264","v":0},{"$f":"Cons!EO264","v":0},{"$f":"Cons!EP264","v":0},{"$f":"Cons!EQ264","v":0},{"$f":"Cons!ER264","v":0},{"$f":"Cons!ES264","v":0},{"$f":"Cons!ET264","v":0},{"$f":"Cons!EU264","v":0},{"$f":"Cons!EV264","v":0},{"$f":"Cons!EW264","v":0},{"$f":"Cons!EX264","v":0},{"$f":"Cons!EY264","v":0},{"$f":"Cons!EZ264","v":0},{"$f":"Cons!FA264","v":0},{"$f":"Cons!FB264","v":0},{"$f":"Cons!FC264","v":0},{"$f":"Cons!FD264","v":0},{"$f":"Cons!FE264","v":0},{"$f":"Cons!FF264","v":0},{"$f":"Cons!FG264","v":0},{"$f":"Cons!FH264","v":0},{"$f":"Cons!FI264","v":0},{"$f":"Cons!FJ264","v":0},{"$f":"Cons!FK264","v":0},{"$f":"Cons!FL264","v":0},{"$f":"Cons!FM264","v":0},{"$f":"Cons!FN264","v":0},{"$f":"Cons!FO264","v":0},{"$f":"Cons!FP264","v":0},{"$f":"Cons!FQ264","v":0},{"$f":"Cons!FR264","v":0},{"$f":"Cons!FS264","v":0},{"$f":"Cons!FT264","v":0},{"$f":"Cons!FU264","v":0},{"$f":"Cons!FV264","v":0},{"$f":"Cons!FW264","v":0},{"$f":"Cons!FX264","v":0},{"$f":"Cons!FY264","v":0},{"$f":"Cons!FZ264","v":0},{"$f":"Cons!GA264","v":0},{"$f":"Cons!GB264","v":0},{"$f":"Cons!GC264","v":0},{"$f":"Cons!GD264","v":0},{"$f":"Cons!GE264","v":0},{"$f":"Cons!GF264","v":0},{"$f":"Cons!GG264","v":0},{"$f":"Cons!GH264","v":0},{"$f":"Cons!GI264","v":0},{"$f":"Cons!GJ264","v":0},{"$f":"Cons!GK264","v":0},{"$f":"Cons!GL264","v":0},{"$f":"Cons!GM264","v":0},{"$f":"Cons!GN264","v":0},{"$f":"Cons!GO264","v":0},{"$f":"Cons!GP264","v":0},{"$f":"Cons!GQ264","v":0},{"$f":"Cons!GR264","v":0},{"$f":"Cons!GS264","v":0},{"$f":"Cons!GT264","v":0},{"$f":"Cons!GU264","v":0},{"$f":"Cons!GV264","v":0},{"$f":"Cons!GW264","v":0},{"$f":"Cons!GX264","v":0},{"$f":"Cons!GY264","v":0},{"$f":"Cons!GZ264","v":0},{"$f":"Cons!HA264","v":0},{"$f":"Cons!HB264","v":0},{"$f":"Cons!HC264","v":0},{"$f":"Cons!HD264","v":0},{"$f":"Cons!HE264","v":0},{"$f":"Cons!HF264","v":0},{"$f":"Cons!HG264","v":0},{"$f":"Cons!HH264","v":0},{"$f":"Cons!HI264","v":0},{"$f":"Cons!HJ264","v":0},{"$f":"Cons!HK264","v":0},{"$f":"Cons!HL264","v":0},{"$f":"Cons!HM264","v":0},{"$f":"Cons!HN264","v":0},{"$f":"Cons!HO264","v":0},{"$f":"Cons!HP264","v":0},{"$f":"Cons!HQ264","v":0},{"$f":"Cons!HR264","v":0},{"$f":"Cons!HS264","v":0},{"$f":"Cons!HT264","v":0},{"$f":"Cons!HU264","v":0},{"$f":"Cons!HV264","v":0},{"$f":"Cons!HW264","v":0},{"$f":"Cons!HX264","v":0},{"$f":"Cons!HY264","v":0},{"$f":"Cons!HZ264","v":0},{"$f":"Cons!IA264","v":0},{"$f":"Cons!IB264","v":0},{"$f":"Cons!IC264","v":0},{"$f":"Cons!ID264","v":0},{"$f":"Cons!IE264","v":0},{"$f":"Cons!IF264","v":0},{"$f":"Cons!IG264","v":0},{"$f":"Cons!IH264","v":0},{"$f":"Cons!II264","v":0},{"$f":"Cons!IJ264","v":0},{"$f":"Cons!IK264","v":0},{"$f":"Cons!IL264","v":0},{"$f":"Cons!IM264","v":0},{"$f":"Cons!IN264","v":0},{"$f":"Cons!IO264","v":0},{"$f":"Cons!IP264","v":0},{"$f":"Cons!IQ264","v":0},{"$f":"Cons!IR264","v":0},{"$f":"Cons!IS264","v":0},{"$f":"Cons!IT264","v":0},{"$f":"Cons!IU264","v":0}]
[null,null,{"$f":"Inputs!C553","v":"Financing costs"},"AUD M",null,null,null,null,10,{"$f":"Cons!J265","v":0},{"$f":"Cons!K265","v":0},{"$f":"Cons!L265","v":0},{"$f":"Cons!M265","v":0},{"$f":"Cons!N265","v":0},{"$f":"Cons!O265","v":0},{"$f":"Cons!P265","v":0},{"$f":"Cons!Q265","v":0},{"$f":"Cons!R265","v":0.81999999999999906},{"$f":"Cons!S265","v":1.41},{"$f":"Cons!T265","v":2.4400000000000004},{"$f":"Cons!U265","v":2.7300000000000004},{"$f":"Cons!V265","v":1.5699999999999998},{"$f":"Cons!W265","v":1.03},{"$f":"Cons!X265","v":0},{"$f":"Cons!Y265","v":0},{"$f":"Cons!Z265","v":0},{"$f":"Cons!AA265","v":0},{"$f":"Cons!AB265","v":0},{"$f":"Cons!AC265","v":0},{"$f":"Cons!AD265","v":0},{"$f":"Cons!AE265","v":0},{"$f":"Cons!AF265","v":0},{"$f":"Cons!AG265","v":0},{"$f":"Cons!AH265","v":0},{"$f":"Cons!AI265","v":0},{"$f":"Cons!AJ265","v":0},{"$f":"Cons!AK265","v":0},{"$f":"Cons!AL265","v":0},{"$f":"Cons!AM265","v":0},{"$f":"Cons!AN265","v":0},{"$f":"Cons!AO265","v":0},{"$f":"Cons!AP265","v":0},{"$f":"Cons!AQ265","v":0},{"$f":"Cons!AR265","v":0},{"$f":"Cons!AS265","v":0},{"$f":"Cons!AT265","v":0},{"$f":"Cons!AU265","v":0},{"$f":"Cons!AV265","v":0},{"$f":"Cons!AW265","v":0},{"$f":"Cons!AX265","v":0},{"$f":"Cons!AY265","v":0},{"$f":"Cons!AZ265","v":0},{"$f":"Cons!BA265","v":0},{"$f":"Cons!BB265","v":0},{"$f":"Cons!BC265","v":0},{"$f":"Cons!BD265","v":0},{"$f":"Cons!BE265","v":0},{"$f":"Cons!BF265","v":0},{"$f":"Cons!BG265","v":0},{"$f":"Cons!BH265","v":0},{"$f":"Cons!BI265","v":0},{"$f":"Cons!BJ265","v":0},{"$f":"Cons!BK265","v":0},{"$f":"Cons!BL265","v":0},{"$f":"Cons!BM265","v":0},{"$f":"Cons!BN265","v":0},{"$f":"Cons!BO265","v":0},{"$f":"Cons!BP265","v":0},{"$f":"Cons!BQ265","v":0},{"$f":"Cons!BR265","v":0},{"$f":"Cons!BS265","v":0},{"$f":"Cons!BT265","v":0},{"$f":"Cons!BU265","v":0},{"$f":"Cons!BV265","v":0},{"$f":"Cons!BW265","v":0},{"$f":"Cons!BX265","v":0},{"$f":"Cons!BY265","v":0},{"$f":"Cons!BZ265","v":0},{"$f":"Cons!CA265","v":0},{"$f":"Cons!CB265","v":0},{"$f":"Cons!CC265","v":0},{"$f":"Cons!CD265","v":0},{"$f":"Cons!CE265","v":0},{"$f":"Cons!CF265","v":0},{"$f":"Cons!CG265","v":0},{"$f":"Cons!CH265","v":0},{"$f":"Cons!CI265","v":0},{"$f":"Cons!CJ265","v":0},{"$f":"Cons!CK265","v":0},{"$f":"Cons!CL265","v":0},{"$f":"Cons!CM265","v":0},{"$f":"Cons!CN265","v":0},{"$f":"Cons!CO265","v":0},{"$f":"Cons!CP265","v":0},{"$f":"Cons!CQ265","v":0},{"$f":"Cons!CR265","v":0},{"$f":"Cons!CS265","v":0},{"$f":"Cons!CT265","v":0},{"$f":"Cons!CU265","v":0},{"$f":"Cons!CV265","v":0},{"$f":"Cons!CW265","v":0},{"$f":"Cons!CX265","v":0},{"$f":"Cons!CY265","v":0},{"$f":"Cons!CZ265","v":0},{"$f":"Cons!DA265","v":0},{"$f":"Cons!DB265","v":0},{"$f":"Cons!DC265","v":0},{"$f":"Cons!DD265","v":0},{"$f":"Cons!DE265","v":0},{"$f":"Cons!DF265","v":0},{"$f":"Cons!DG265","v":0},{"$f":"Cons!DH265","v":0},{"$f":"Cons!DI265","v":0},{"$f":"Cons!DJ265","v":0},{"$f":"Cons!DK265","v":0},{"$f":"Cons!DL265","v":0},{"$f":"Cons!DM265","v":0},{"$f":"Cons!DN265","v":0},{"$f":"Cons!DO265","v":0},{"$f":"Cons!DP265","v":0},{"$f":"Cons!DQ265","v":0},{"$f":"Cons!DR265","v":0},{"$f":"Cons!DS265","v":0},{"$f":"Cons!DT265","v":0},{"$f":"Cons!DU265","v":0},{"$f":"Cons!DV265","v":0},{"$f":"Cons!DW265","v":0},{"$f":"Cons!DX265","v":0},{"$f":"Cons!DY265","v":0},{"$f":"Cons!DZ265","v":0},{"$f":"Cons!EA265","v":0},{"$f":"Cons!EB265","v":0},{"$f":"Cons!EC265","v":0},{"$f":"Cons!ED265","v":0},{"$f":"Cons!EE265","v":0},{"$f":"Cons!EF265","v":0},{"$f":"Cons!EG265","v":0},{"$f":"Cons!EH265","v":0},{"$f":"Cons!EI265","v":0},{"$f":"Cons!EJ265","v":0},{"$f":"Cons!EK265","v":0},{"$f":"Cons!EL265","v":0},{"$f":"Cons!EM265","v":0},{"$f":"Cons!EN265","v":0},{"$f":"Cons!EO265","v":0},{"$f":"Cons!EP265","v":0},{"$f":"Cons!EQ265","v":0},{"$f":"Cons!ER265","v":0},{"$f":"Cons!ES265","v":0},{"$f":"Cons!ET265","v":0},{"$f":"Cons!EU265","v":0},{"$f":"Cons!EV265","v":0},{"$f":"Cons!EW265","v":0},{"$f":"Cons!EX265","v":0},{"$f":"Cons!EY265","v":0},{"$f":"Cons!EZ265","v":0},{"$f":"Cons!FA265","v":0},{"$f":"Cons!FB265","v":0},{"$f":"Cons!FC265","v":0},{"$f":"Cons!FD265","v":0},{"$f":"Cons!FE265","v":0},{"$f":"Cons!FF265","v":0},{"$f":"Cons!FG265","v":0},{"$f":"Cons!FH265","v":0},{"$f":"Cons!FI265","v":0},{"$f":"Cons!FJ265","v":0},{"$f":"Cons!FK265","v":0},{"$f":"Cons!FL265","v":0},{"$f":"Cons!FM265","v":0},{"$f":"Cons!FN265","v":0},{"$f":"Cons!FO265","v":0},{"$f":"Cons!FP265","v":0},{"$f":"Cons!FQ265","v":0},{"$f":"Cons!FR265","v":0},{"$f":"Cons!FS265","v":0},{"$f":"Cons!FT265","v":0},{"$f":"Cons!FU265","v":0},{"$f":"Cons!FV265","v":0},{"$f":"Cons!FW265","v":0},{"$f":"Cons!FX265","v":0},{"$f":"Cons!FY265","v":0},{"$f":"Cons!FZ265","v":0},{"$f":"Cons!GA265","v":0},{"$f":"Cons!GB265","v":0},{"$f":"Cons!GC265","v":0},{"$f":"Cons!GD265","v":0},{"$f":"Cons!GE265","v":0},{"$f":"Cons!GF265","v":0},{"$f":"Cons!GG265","v":0},{"$f":"Cons!GH265","v":0},{"$f":"Cons!GI265","v":0},{"$f":"Cons!GJ265","v":0},{"$f":"Cons!GK265","v":0},{"$f":"Cons!GL265","v":0},{"$f":"Cons!GM265","v":0},{"$f":"Cons!GN265","v":0},{"$f":"Cons!GO265","v":0},{"$f":"Cons!GP265","v":0},{"$f":"Cons!GQ265","v":0},{"$f":"Cons!GR265","v":0},{"$f":"Cons!GS265","v":0},{"$f":"Cons!GT265","v":0},{"$f":"Cons!GU265","v":0},{"$f":"Cons!GV265","v":0},{"$f":"Cons!GW265","v":0},{"$f":"Cons!GX265","v":0},{"$f":"Cons!GY265","v":0},{"$f":"Cons!GZ265","v":0},{"$f":"Cons!HA265","v":0},{"$f":"Cons!HB265","v":0},{"$f":"Cons!HC265","v":0},{"$f":"Cons!HD265","v":0},{"$f":"Cons!HE265","v":0},{"$f":"Cons!HF265","v":0},{"$f":"Cons!HG265","v":0},{"$f":"Cons!HH265","v":0},{"$f":"Cons!HI265","v":0},{"$f":"Cons!HJ265","v":0},{"$f":"Cons!HK265","v":0},{"$f":"Cons!HL265","v":0},{"$f":"Cons!HM265","v":0},{"$f":"Cons!HN265","v":0},{"$f":"Cons!HO265","v":0},{"$f":"Cons!HP265","v":0},{"$f":"Cons!HQ265","v":0},{"$f":"Cons!HR265","v":0},{"$f":"Cons!HS265","v":0},{"$f":"Cons!HT265","v":0},{"$f":"Cons!HU265","v":0},{"$f":"Cons!HV265","v":0},{"$f":"Cons!HW265","v":0},{"$f":"Cons!HX265","v":0},{"$f":"Cons!HY265","v":0},{"$f":"Cons!HZ265","v":0},{"$f":"Cons!IA265","v":0},{"$f":"Cons!IB265","v":0},{"$f":"Cons!IC265","v":0},{"$f":"Cons!ID265","v":0},{"$f":"Cons!IE265","v":0},{"$f":"Cons!IF265","v":0},{"$f":"Cons!IG265","v":0},{"$f":"Cons!IH265","v":0},{"$f":"Cons!II265","v":0},{"$f":"Cons!IJ265","v":0},{"$f":"Cons!IK265","v":0},{"$f":"Cons!IL265","v":0},{"$f":"Cons!IM265","v":0},{"$f":"Cons!IN265","v":0},{"$f":"Cons!IO265","v":0},{"$f":"Cons!IP265","v":0},{"$f":"Cons!IQ265","v":0},{"$f":"Cons!IR265","v":0},{"$f":"Cons!IS265","v":0},{"$f":"Cons!IT265","v":0},{"$f":"Cons!IU265","v":0}]
[null,null,"Total",null,null,null,null,null,401.29582452357772,{"$f":"SUM(J55:J57)","v":0},{"$f":"SUM(K55:K57)","v":0},0,0,0,0,0,0,62.164904695373345,52.088736052044453,90.139373026232974,100.85265916459676,57.999514611141699,38.050636974188521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW55:BW57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI55:EI57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ55:GJ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ongoing"]
[null,null,{"$f":"C55","v":"Short term"},"AUD M",null,null,null,null,{"$f":"SUM(J61:IU61)","v":0}]
[null,null,{"$f":"C56","v":"Long term"},"AUD M",null,null,null,null,0]
[null,null,{"$f":"C57","v":"Financing costs"},"AUD M",null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,0,{"$f":"SUM(J61:J63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP61:AP63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV61:BV63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB61:DB63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH61:EH63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN61:FN63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ61:GJ63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total"]
[null,null,{"$f":"C61","v":"Short term"},"AUD M",null,null,null,null,{"$f":"SUM(J67:IU67)","v":23.892079943577809},{"$f":"J55+J61","v":0},{"$f":"K55+K61","v":0},0,0,0,0,0,0,1.9591505553733779,3.368783272044471,5.829667506232985,6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55+BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI55+EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ55+GJ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C62","v":"Long term"},"AUD M",null,null,null,null,367.40374457999991,{"$f":"J56+J62","v":0},0,0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV56+BV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH56+EH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ56+GJ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C63","v":"Financing costs"},"AUD M",null,null,null,null,10,{"$f":"J57+J63","v":0},0,0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV57+BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH57+EH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ57+GJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,401.29582452357772,{"$f":"SUM(J67:J69)","v":0},0,0,0,0,0,0,0,62.164904695373345,52.088736052044453,90.139373026232974,100.85265916459676,57.999514611141699,38.050636974188521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP67:AP69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV67:BV69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB67:DB69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH67:EH69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN67:FN69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ67:GJ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accounting Depreciation"]
[null,1,{"$f":"INDEX($C$55:$C$57,B73)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I78","v":0},{"$f":"J78","v":0},0,0,0,0,0,0,0,1.9591505553733779,5.3279338274178487,11.157601333650835,17.680139158247577,21.431195709389293,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,21.801522948514755,21.502871949220033,21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,18.217710956978092,17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,{"$f":"BV78","v":8.6608789795469896},8.3622279802522677,8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,2.3892079943578119,2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"EH78","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"GI78","v":3.0864200084579352E-14},{"$f":"GJ78","v":3.0864200084579352E-14},{"$f":"GK78","v":3.0864200084579352E-14},{"$f":"GL78","v":3.0864200084579352E-14},{"$f":"GM78","v":3.0864200084579352E-14},{"$f":"GN78","v":3.0864200084579352E-14},{"$f":"GO78","v":3.0864200084579352E-14},{"$f":"GP78","v":3.0864200084579352E-14},{"$f":"GQ78","v":3.0864200084579352E-14},{"$f":"GR78","v":3.0864200084579352E-14},{"$f":"GS78","v":3.0864200084579352E-14},{"$f":"GT78","v":3.0864200084579352E-14},{"$f":"GU78","v":3.0864200084579352E-14},{"$f":"GV78","v":3.0864200084579352E-14},{"$f":"GW78","v":3.0864200084579352E-14},{"$f":"GX78","v":3.0864200084579352E-14},{"$f":"GY78","v":3.0864200084579352E-14},{"$f":"GZ78","v":3.0864200084579352E-14},{"$f":"HA78","v":3.0864200084579352E-14},{"$f":"HB78","v":3.0864200084579352E-14},{"$f":"HC78","v":3.0864200084579352E-14},{"$f":"HD78","v":3.0864200084579352E-14},{"$f":"HE78","v":3.0864200084579352E-14},{"$f":"HF78","v":3.0864200084579352E-14},{"$f":"HG78","v":3.0864200084579352E-14},{"$f":"HH78","v":3.0864200084579352E-14},{"$f":"HI78","v":3.0864200084579352E-14},{"$f":"HJ78","v":3.0864200084579352E-14},{"$f":"HK78","v":3.0864200084579352E-14},{"$f":"HL78","v":3.0864200084579352E-14},{"$f":"HM78","v":3.0864200084579352E-14},{"$f":"HN78","v":3.0864200084579352E-14},{"$f":"HO78","v":0},{"$f":"HP78","v":0},{"$f":"HQ78","v":0},{"$f":"HR78","v":0},{"$f":"HS78","v":0},{"$f":"HT78","v":0},{"$f":"HU78","v":0},{"$f":"HV78","v":0},{"$f":"HW78","v":0},{"$f":"HX78","v":0},{"$f":"HY78","v":0},{"$f":"HZ78","v":0},{"$f":"IA78","v":0},{"$f":"IB78","v":0},{"$f":"IC78","v":0},{"$f":"ID78","v":0},{"$f":"IE78","v":0},{"$f":"IF78","v":0},{"$f":"IG78","v":0},{"$f":"IH78","v":0},{"$f":"II78","v":0},{"$f":"IJ78","v":0},{"$f":"IK78","v":0},{"$f":"IL78","v":0},{"$f":"IM78","v":0},{"$f":"IN78","v":0},{"$f":"IO78","v":0},{"$f":"IP78","v":0},{"$f":"IQ78","v":0},{"$f":"IR78","v":0},{"$f":"IS78","v":0},{"$f":"IT78","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J76:IU76)","v":23.892079943577809},{"$f":"INDEX(J$67:J$69,$B73)","v":0},{"$f":"INDEX(K$67:K$69,$B73)","v":0},0,0,0,0,0,0,1.9591505553733779,3.368783272044471,5.829667506232985,6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,-23.892079943577809,{"$f":"IF(J$6=Ops_end,-SUM(J75:J76),-J97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,{"$f":"IF(AP$6=Ops_end,-SUM(AP75:AP76),-AP97)","v":-0.29865099929472261},-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,{"$f":"IF(BV$6=Ops_end,-SUM(BV75:BV76),-BV97)","v":-0.29865099929472261},-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,0,0,{"$f":"IF(DB$6=Ops_end,-SUM(DB75:DB76),-DB97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Ops_end,-SUM(EH75:EH76),-EH97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Ops_end,-SUM(FN75:FN76),-FN97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ75:GJ76),-GJ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0864200084579352E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J75:J77)","v":0},{"$f":"SUM(K75:K77)","v":0},0,0,0,0,0,0,1.9591505553733779,5.3279338274178487,11.157601333650835,17.680139158247577,21.431195709389293,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,21.801522948514755,21.502871949220033,21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,18.217710956978092,17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,8.6608789795469896,{"$f":"SUM(BW75:BW77)","v":8.3622279802522677},8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,2.3892079943578119,2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(EI75:EI77)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(GJ75:GJ77)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B73)","v":1.2500000000000001E-2},{"$f":"1/E81","v":80},null,null,null,{"$f":"MIN(I81+1,$F81)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MIN(BU81+1,$F81)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"MIN(EG81+1,$F81)","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"MIN(GI81+1,$F81)","v":80},{"$f":"MIN(GJ81+1,$F81)","v":80},{"$f":"MIN(GK81+1,$F81)","v":80},{"$f":"MIN(GL81+1,$F81)","v":80},{"$f":"MIN(GM81+1,$F81)","v":80},{"$f":"MIN(GN81+1,$F81)","v":80},{"$f":"MIN(GO81+1,$F81)","v":80},{"$f":"MIN(GP81+1,$F81)","v":80},{"$f":"MIN(GQ81+1,$F81)","v":80},{"$f":"MIN(GR81+1,$F81)","v":80},{"$f":"MIN(GS81+1,$F81)","v":80},{"$f":"MIN(GT81+1,$F81)","v":80},{"$f":"MIN(GU81+1,$F81)","v":80},{"$f":"MIN(GV81+1,$F81)","v":80},{"$f":"MIN(GW81+1,$F81)","v":80},{"$f":"MIN(GX81+1,$F81)","v":80},{"$f":"MIN(GY81+1,$F81)","v":80},{"$f":"MIN(GZ81+1,$F81)","v":80},{"$f":"MIN(HA81+1,$F81)","v":80},{"$f":"MIN(HB81+1,$F81)","v":80},{"$f":"MIN(HC81+1,$F81)","v":80},{"$f":"MIN(HD81+1,$F81)","v":80},{"$f":"MIN(HE81+1,$F81)","v":80},{"$f":"MIN(HF81+1,$F81)","v":80},{"$f":"MIN(HG81+1,$F81)","v":80},{"$f":"MIN(HH81+1,$F81)","v":80},{"$f":"MIN(HI81+1,$F81)","v":80},{"$f":"MIN(HJ81+1,$F81)","v":80},{"$f":"MIN(HK81+1,$F81)","v":80},{"$f":"MIN(HL81+1,$F81)","v":80},{"$f":"MIN(HM81+1,$F81)","v":80},{"$f":"MIN(HN81+1,$F81)","v":80},{"$f":"MIN(HO81+1,$F81)","v":80},{"$f":"MIN(HP81+1,$F81)","v":80},{"$f":"MIN(HQ81+1,$F81)","v":80},{"$f":"MIN(HR81+1,$F81)","v":80},{"$f":"MIN(HS81+1,$F81)","v":80},{"$f":"MIN(HT81+1,$F81)","v":80},{"$f":"MIN(HU81+1,$F81)","v":80},{"$f":"MIN(HV81+1,$F81)","v":80},{"$f":"MIN(HW81+1,$F81)","v":80},{"$f":"MIN(HX81+1,$F81)","v":80},{"$f":"MIN(HY81+1,$F81)","v":80},{"$f":"MIN(HZ81+1,$F81)","v":80},{"$f":"MIN(IA81+1,$F81)","v":80},{"$f":"MIN(IB81+1,$F81)","v":80},{"$f":"MIN(IC81+1,$F81)","v":80},{"$f":"MIN(ID81+1,$F81)","v":80},{"$f":"MIN(IE81+1,$F81)","v":80},{"$f":"MIN(IF81+1,$F81)","v":80},{"$f":"MIN(IG81+1,$F81)","v":80},{"$f":"MIN(IH81+1,$F81)","v":80},{"$f":"MIN(II81+1,$F81)","v":80},{"$f":"MIN(IJ81+1,$F81)","v":80},{"$f":"MIN(IK81+1,$F81)","v":80},{"$f":"MIN(IL81+1,$F81)","v":80},{"$f":"MIN(IM81+1,$F81)","v":80},{"$f":"MIN(IN81+1,$F81)","v":80},{"$f":"MIN(IO81+1,$F81)","v":80},{"$f":"MIN(IP81+1,$F81)","v":80},{"$f":"MIN(IQ81+1,$F81)","v":80},{"$f":"MIN(IR81+1,$F81)","v":80},{"$f":"MIN(IS81+1,$F81)","v":80},{"$f":"MIN(IT81+1,$F81)","v":80}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I86","v":0},{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,21.801522948514755,21.502871949220033,21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,18.217710956978092,17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,{"$f":"BV86","v":8.6608789795469896},8.3622279802522677,8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,2.3892079943578119,2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"EH86","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"GI86","v":3.0864200084579352E-14},{"$f":"GJ86","v":3.0864200084579352E-14},{"$f":"GK86","v":3.0864200084579352E-14},{"$f":"GL86","v":3.0864200084579352E-14},{"$f":"GM86","v":3.0864200084579352E-14},{"$f":"GN86","v":3.0864200084579352E-14},{"$f":"GO86","v":3.0864200084579352E-14},{"$f":"GP86","v":3.0864200084579352E-14},{"$f":"GQ86","v":3.0864200084579352E-14},{"$f":"GR86","v":3.0864200084579352E-14},{"$f":"GS86","v":3.0864200084579352E-14},{"$f":"GT86","v":3.0864200084579352E-14},{"$f":"GU86","v":3.0864200084579352E-14},{"$f":"GV86","v":3.0864200084579352E-14},{"$f":"GW86","v":3.0864200084579352E-14},{"$f":"GX86","v":3.0864200084579352E-14},{"$f":"GY86","v":3.0864200084579352E-14},{"$f":"GZ86","v":3.0864200084579352E-14},{"$f":"HA86","v":3.0864200084579352E-14},{"$f":"HB86","v":3.0864200084579352E-14},{"$f":"HC86","v":3.0864200084579352E-14},{"$f":"HD86","v":3.0864200084579352E-14},{"$f":"HE86","v":3.0864200084579352E-14},{"$f":"HF86","v":3.0864200084579352E-14},{"$f":"HG86","v":3.0864200084579352E-14},{"$f":"HH86","v":3.0864200084579352E-14},{"$f":"HI86","v":3.0864200084579352E-14},{"$f":"HJ86","v":3.0864200084579352E-14},{"$f":"HK86","v":3.0864200084579352E-14},{"$f":"HL86","v":3.0864200084579352E-14},{"$f":"HM86","v":3.0864200084579352E-14},{"$f":"HN86","v":3.0864200084579352E-14},{"$f":"HO86","v":3.0864200084579352E-14},{"$f":"HP86","v":3.0864200084579352E-14},{"$f":"HQ86","v":3.0864200084579352E-14},{"$f":"HR86","v":3.0864200084579352E-14},{"$f":"HS86","v":3.0864200084579352E-14},{"$f":"HT86","v":3.0864200084579352E-14},{"$f":"HU86","v":3.0864200084579352E-14},{"$f":"HV86","v":3.0864200084579352E-14},{"$f":"HW86","v":3.0864200084579352E-14},{"$f":"HX86","v":3.0864200084579352E-14},{"$f":"HY86","v":3.0864200084579352E-14},{"$f":"HZ86","v":3.0864200084579352E-14},{"$f":"IA86","v":3.0864200084579352E-14},{"$f":"IB86","v":3.0864200084579352E-14},{"$f":"IC86","v":3.0864200084579352E-14},{"$f":"ID86","v":3.0864200084579352E-14},{"$f":"IE86","v":3.0864200084579352E-14},{"$f":"IF86","v":3.0864200084579352E-14},{"$f":"IG86","v":3.0864200084579352E-14},{"$f":"IH86","v":3.0864200084579352E-14},{"$f":"II86","v":3.0864200084579352E-14},{"$f":"IJ86","v":3.0864200084579352E-14},{"$f":"IK86","v":3.0864200084579352E-14},{"$f":"IL86","v":3.0864200084579352E-14},{"$f":"IM86","v":3.0864200084579352E-14},{"$f":"IN86","v":3.0864200084579352E-14},{"$f":"IO86","v":3.0864200084579352E-14},{"$f":"IP86","v":3.0864200084579352E-14},{"$f":"IQ86","v":3.0864200084579352E-14},{"$f":"IR86","v":3.0864200084579352E-14},{"$f":"IS86","v":3.0864200084579352E-14},{"$f":"IT86","v":3.0864200084579352E-14}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J84:IU84)","v":23.892079943577809},null,{"$f":"IF(J$6=Cons_End,J78,INDEX(J$61:J$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP78,INDEX(AP$61:AP$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV78,INDEX(BV$61:BV$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB78,INDEX(DB$61:DB$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH78,INDEX(EH$61:EH$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN78,INDEX(FN$61:FN$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ78,INDEX(GJ$61:GJ$63,$B73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J85:IU85)","v":-23.892079943577777},{"$f":"SUM(OFFSET(I84,0,0,1,-J81))*-$E81*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,{"$f":"SUM(OFFSET(AH84,0,0,1,-AI81))*-$E81*AI$9","v":-0.29865099929472261},-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,{"$f":"SUM(OFFSET(BU84,0,0,1,-BV81))*-$E81*BV$9","v":-0.29865099929472261},-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG84,0,0,1,-EH81))*-$E81*EH$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI84,0,0,1,-GJ81))*-$E81*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ84,0,0,1,-GK81))*-$E81*GK$9","v":0},{"$f":"SUM(OFFSET(GK84,0,0,1,-GL81))*-$E81*GL$9","v":0},{"$f":"SUM(OFFSET(GL84,0,0,1,-GM81))*-$E81*GM$9","v":0},{"$f":"SUM(OFFSET(GM84,0,0,1,-GN81))*-$E81*GN$9","v":0},{"$f":"SUM(OFFSET(GN84,0,0,1,-GO81))*-$E81*GO$9","v":0},{"$f":"SUM(OFFSET(GO84,0,0,1,-GP81))*-$E81*GP$9","v":0},{"$f":"SUM(OFFSET(GP84,0,0,1,-GQ81))*-$E81*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ84,0,0,1,-GR81))*-$E81*GR$9","v":0},{"$f":"SUM(OFFSET(GR84,0,0,1,-GS81))*-$E81*GS$9","v":0},{"$f":"SUM(OFFSET(GS84,0,0,1,-GT81))*-$E81*GT$9","v":0},{"$f":"SUM(OFFSET(GT84,0,0,1,-GU81))*-$E81*GU$9","v":0},{"$f":"SUM(OFFSET(GU84,0,0,1,-GV81))*-$E81*GV$9","v":0},{"$f":"SUM(OFFSET(GV84,0,0,1,-GW81))*-$E81*GW$9","v":0},{"$f":"SUM(OFFSET(GW84,0,0,1,-GX81))*-$E81*GX$9","v":0},{"$f":"SUM(OFFSET(GX84,0,0,1,-GY81))*-$E81*GY$9","v":0},{"$f":"SUM(OFFSET(GY84,0,0,1,-GZ81))*-$E81*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ84,0,0,1,-HA81))*-$E81*HA$9","v":0},{"$f":"SUM(OFFSET(HA84,0,0,1,-HB81))*-$E81*HB$9","v":0},{"$f":"SUM(OFFSET(HB84,0,0,1,-HC81))*-$E81*HC$9","v":0},{"$f":"SUM(OFFSET(HC84,0,0,1,-HD81))*-$E81*HD$9","v":0},{"$f":"SUM(OFFSET(HD84,0,0,1,-HE81))*-$E81*HE$9","v":0},{"$f":"SUM(OFFSET(HE84,0,0,1,-HF81))*-$E81*HF$9","v":0},{"$f":"SUM(OFFSET(HF84,0,0,1,-HG81))*-$E81*HG$9","v":0},{"$f":"SUM(OFFSET(HG84,0,0,1,-HH81))*-$E81*HH$9","v":0},{"$f":"SUM(OFFSET(HH84,0,0,1,-HI81))*-$E81*HI$9","v":0},{"$f":"SUM(OFFSET(HI84,0,0,1,-HJ81))*-$E81*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ84,0,0,1,-HK81))*-$E81*HK$9","v":0},{"$f":"SUM(OFFSET(HK84,0,0,1,-HL81))*-$E81*HL$9","v":0},{"$f":"SUM(OFFSET(HL84,0,0,1,-HM81))*-$E81*HM$9","v":0},{"$f":"SUM(OFFSET(HM84,0,0,1,-HN81))*-$E81*HN$9","v":0},{"$f":"SUM(OFFSET(HN84,0,0,1,-HO81))*-$E81*HO$9","v":0},{"$f":"SUM(OFFSET(HO84,0,0,1,-HP81))*-$E81*HP$9","v":0},{"$f":"SUM(OFFSET(HP84,0,0,1,-HQ81))*-$E81*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ84,0,0,1,-HR81))*-$E81*HR$9","v":0},{"$f":"SUM(OFFSET(HR84,0,0,1,-HS81))*-$E81*HS$9","v":0},{"$f":"SUM(OFFSET(HS84,0,0,1,-HT81))*-$E81*HT$9","v":0},{"$f":"SUM(OFFSET(HT84,0,0,1,-HU81))*-$E81*HU$9","v":0},{"$f":"SUM(OFFSET(HU84,0,0,1,-HV81))*-$E81*HV$9","v":0},{"$f":"SUM(OFFSET(HV84,0,0,1,-HW81))*-$E81*HW$9","v":0},{"$f":"SUM(OFFSET(HW84,0,0,1,-HX81))*-$E81*HX$9","v":0},{"$f":"SUM(OFFSET(HX84,0,0,1,-HY81))*-$E81*HY$9","v":0},{"$f":"SUM(OFFSET(HY84,0,0,1,-HZ81))*-$E81*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ84,0,0,1,-IA81))*-$E81*IA$9","v":0},{"$f":"SUM(OFFSET(IA84,0,0,1,-IB81))*-$E81*IB$9","v":0},{"$f":"SUM(OFFSET(IB84,0,0,1,-IC81))*-$E81*IC$9","v":0},{"$f":"SUM(OFFSET(IC84,0,0,1,-ID81))*-$E81*ID$9","v":0},{"$f":"SUM(OFFSET(ID84,0,0,1,-IE81))*-$E81*IE$9","v":0},{"$f":"SUM(OFFSET(IE84,0,0,1,-IF81))*-$E81*IF$9","v":0},{"$f":"SUM(OFFSET(IF84,0,0,1,-IG81))*-$E81*IG$9","v":0},{"$f":"SUM(OFFSET(IG84,0,0,1,-IH81))*-$E81*IH$9","v":0},{"$f":"SUM(OFFSET(IH84,0,0,1,-II81))*-$E81*II$9","v":0},{"$f":"SUM(OFFSET(II84,0,0,1,-IJ81))*-$E81*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ84,0,0,1,-IK81))*-$E81*IK$9","v":0},{"$f":"SUM(OFFSET(IK84,0,0,1,-IL81))*-$E81*IL$9","v":0},{"$f":"SUM(OFFSET(IL84,0,0,1,-IM81))*-$E81*IM$9","v":0},{"$f":"SUM(OFFSET(IM84,0,0,1,-IN81))*-$E81*IN$9","v":0},{"$f":"SUM(OFFSET(IN84,0,0,1,-IO81))*-$E81*IO$9","v":0},{"$f":"SUM(OFFSET(IO84,0,0,1,-IP81))*-$E81*IP$9","v":0},{"$f":"SUM(OFFSET(IP84,0,0,1,-IQ81))*-$E81*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ84,0,0,1,-IR81))*-$E81*IR$9","v":0},{"$f":"SUM(OFFSET(IR84,0,0,1,-IS81))*-$E81*IS$9","v":0},{"$f":"SUM(OFFSET(IS84,0,0,1,-IT81))*-$E81*IT$9","v":0},{"$f":"SUM(OFFSET(IT84,0,0,1,-IU81))*-$E81*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J83:J85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,{"$f":"SUM(AD83:AD85)","v":21.801522948514755},{"$f":"SUM(AE83:AE85)","v":21.502871949220033},21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,18.217710956978092,17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,8.6608789795469896,8.3622279802522677,8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,{"$f":"SUM(CQ83:CQ85)","v":2.3892079943578119},2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(FC83:FC85)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(GJ83:GJ85)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I92","v":0},{"$f":"J92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,14.768679217235082,14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,{"$f":"BV92","v":6.5688502271603193},6.4046289714813112,6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,2.9217096987595395,2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,{"$f":"EH92","v":1.2995253763786594},1.2670372419691929,1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,0.57800616008123262,0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,{"$f":"GI92","v":0.33964826197741532},{"$f":"GJ92","v":0.33115705542797996},{"$f":"GK92","v":0.32287812904228047},{"$f":"GL92","v":0.31480617581622344},{"$f":"GM92","v":0.30693602142081788},{"$f":"GN92","v":0.29926262088529743},{"$f":"GO92","v":0.29178105536316501},{"$f":"GP92","v":0.28448652897908588},{"$f":"GQ92","v":0.27737436575460872},{"$f":"GR92","v":0.27044000661074352},{"$f":"GS92","v":0.26367900644547493},{"$f":"GT92","v":0.25708703128433807},{"$f":"GU92","v":0.25065985550222963},{"$f":"GV92","v":0.24439335911467389},{"$f":"GW92","v":0.23828352513680703},{"$f":"GX92","v":0.23232643700838684},{"$f":"GY92","v":0.22651827608317718},{"$f":"GZ92","v":0.22085531918109774},{"$f":"HA92","v":0.21533393620157029},{"$f":"HB92","v":0.20995058779653103},{"$f":"HC92","v":0.20470182310161775},{"$f":"HD92","v":0.19958427752407731},{"$f":"HE92","v":0.19459467058597538},{"$f":"HF92","v":0.18972980382132598},{"$f":"HG92","v":0.18498655872579284},{"$f":"HH92","v":0.18036189475764802},{"$f":"HI92","v":0.17585284738870682},{"$f":"HJ92","v":0.17145652620398916},{"$f":"HK92","v":0.16717011304888943},{"$f":"HL92","v":0.16299086022266721},{"$f":"HM92","v":0.15891608871710053},{"$f":"HN92","v":0.15494318649917302},{"$f":"HO92","v":0.15106960683669368},{"$f":"HP92","v":0.15106960683669368},{"$f":"HQ92","v":0.15106960683669368},{"$f":"HR92","v":0.15106960683669368},{"$f":"HS92","v":0.15106960683669368},{"$f":"HT92","v":0.15106960683669368},{"$f":"HU92","v":0.15106960683669368},{"$f":"HV92","v":0.15106960683669368},{"$f":"HW92","v":0.15106960683669368},{"$f":"HX92","v":0.15106960683669368},{"$f":"HY92","v":0.15106960683669368},{"$f":"HZ92","v":0.15106960683669368},{"$f":"IA92","v":0.15106960683669368},{"$f":"IB92","v":0.15106960683669368},{"$f":"IC92","v":0.15106960683669368},{"$f":"ID92","v":0.15106960683669368},{"$f":"IE92","v":0.15106960683669368},{"$f":"IF92","v":0.15106960683669368},{"$f":"IG92","v":0.15106960683669368},{"$f":"IH92","v":0.15106960683669368},{"$f":"II92","v":0.15106960683669368},{"$f":"IJ92","v":0.15106960683669368},{"$f":"IK92","v":0.15106960683669368},{"$f":"IL92","v":0.15106960683669368},{"$f":"IM92","v":0.15106960683669368},{"$f":"IN92","v":0.15106960683669368},{"$f":"IO92","v":0.15106960683669368},{"$f":"IP92","v":0.15106960683669368},{"$f":"IQ92","v":0.15106960683669368},{"$f":"IR92","v":0.15106960683669368},{"$f":"IS92","v":0.15106960683669368},{"$f":"IT92","v":0.15106960683669368}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J90:IU90)","v":23.892079943577809},{"$f":"J84","v":0},{"$f":"K84","v":0},0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B73)","v":2.5000000000000001E-2},null,null,null,-23.741010336741102,{"$f":"-J89*$E91*J$9","v":0},{"$f":"-K89*$E91*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.59730199858944522,-0.58236944862470919,-0.56781021240909135,-0.5536149570988641,-0.53977458317139237,-0.52628021859210761,-0.51312321312730491,-0.5002951327991223,-0.48778775447914424,-0.47559306061716566,-0.46370323410173653,-0.45211065324919314,-0.4408078869179633,-0.42978768974501425,-0.41904299750138885,-0.40856692256385413,-0.3983527494997578,-0.38839393076226386,-0.37868408249320723,-0.36921698043087708,-0.35998655592010514,-0.35098689202210248,-0.34221221972154992,-0.33365691422851118,-0.32531549137279842,-0.31718260408847843,-0.30925303898626649,-0.30152171301160985,-0.2939836701863196,-0.28663407843166161,-0.27946822647087005,-0.27248152080909827,-0.26566948278887081,-0.25902774571914905,-0.25255205207617032,-0.24623825077426609,-0.24008229450490945,-0.23408023714228673,-0.22822823121372957,-0.22252252543338635,-0.21695946229755167,-0.21153547574011286,-0.20624708884661003,-0.20109091162544479,-0.19606363883480865,-0.19116204786393842,-0.18638299666733996,-0.18172342175065648,-0.17718033620689005,-0.1727508278017178,-0.16843205710667486,{"$f":"-BW89*$E91*BW$9","v":-0.164221255679008},-0.1601157242870328,-0.15611283117985697,-0.15221001040036056,-0.14840476014035153,-0.14469464113684274,-0.14107727510842169,-0.13755034323071114,-0.13411158464994336,-0.13075879503369478,-0.1274898251578524,-0.1243025795289061,-0.12119501504068345,-0.11816513966466635,-0.11521101117304969,-0.11233073589372344,-0.10952246749638035,-0.10678440580897085,-0.10411479566374658,-0.10151192577215291,-9.8974127627849087E-2,-9.6499774437152852E-2,-9.4087280076224036E-2,-9.1735098074318441E-2,-8.9441720622460474E-2,-8.7205677606898971E-2,-8.5025535666726493E-2,-8.2899897275058337E-2,-8.082739984318188E-2,-7.8806714847102333E-2,-7.6836546975924777E-2,-7.491563330152666E-2,-7.3042742468988495E-2,-7.1216673907263772E-2,-6.9436257059582174E-2,-6.7700350633092626E-2,-6.6007841867265313E-2,-6.4357645820583675E-2,-6.2748704675069086E-2,-6.1179987058192359E-2,-5.9650487381737553E-2,-5.815922519719411E-2,-5.6705244567264258E-2,-5.5287613453082654E-2,-5.3905423116755585E-2,-5.2557787538836692E-2,-5.1243842850365776E-2,-4.9962746779106629E-2,-4.8713678109628962E-2,-4.7495836156888238E-2,-4.6308440252966036E-2,-4.5150729246641881E-2,-4.4021961015475834E-2,-4.2921411990088941E-2,-4.1848376690336718E-2,-4.0802167273078296E-2,-3.9782113091251341E-2,-3.878756026397006E-2,-3.7817871257370808E-2,-3.6872424475936534E-2,-3.5950613864038118E-2,-3.5051848517437166E-2,-3.4175552304501235E-2,-3.3321163496888705E-2,{"$f":"-EI89*$E91*EI$9","v":-3.2488134409466483E-2},-3.1675931049229826E-2,-3.0884032772999077E-2,-3.01119319536741E-2,-2.935913365483225E-2,-2.8625155313461444E-2,-2.7909526430624904E-2,-2.7211788269859285E-2,-2.6531493563112803E-2,-2.5868206224034979E-2,-2.5221501068434106E-2,-2.4590963541723253E-2,-2.3976189453180169E-2,-2.3376784716850667E-2,-2.2792365098929401E-2,-2.2222555971456167E-2,-2.1666992072169763E-2,-2.1125317270365519E-2,-2.0597184338606384E-2,-2.0082254730141223E-2,-1.9580198361887693E-2,-1.9090693402840499E-2,-1.8613426067769483E-2,-1.8148090416075246E-2,-1.7694388155673365E-2,-1.7252028451781531E-2,-1.6820727740486995E-2,-1.6400209546974819E-2,-1.5990204308300445E-2,-1.5590449200592936E-2,-1.5200687970578112E-2,-1.4820670771313658E-2,-1.4450154002030816E-2,-1.4088900151980045E-2,-1.3736677648180543E-2,-1.339326070697603E-2,-1.305842918930163E-2,-1.2731968459569087E-2,-1.2413669248079861E-2,-1.2103327516877864E-2,-1.1800744328955918E-2,-1.1505725720732021E-2,-1.1218082577713721E-2,-1.0937630513270877E-2,-1.0664189750439104E-2,-1.0397585006678128E-2,-1.0137645381511174E-2,-9.8842042469733937E-3,-9.6370991407990596E-3,-9.3961716622790823E-3,-9.1612673707221048E-3,-8.9322356864540535E-3,-8.7089297942927017E-3,{"$f":"-GJ89*$E91*GJ$9","v":-8.4912065494353837E-3},-8.2789263856994991E-3,-8.0719532260570114E-3,-7.8701543954055857E-3,-7.6734005355204478E-3,-7.4815655221324362E-3,-7.2945263840791252E-3,-7.1121632244771473E-3,-6.9343591438652185E-3,-6.7610001652685884E-3,-6.5919751611368737E-3,-6.427175782108452E-3,-6.2664963875557408E-3,-6.1098339778668477E-3,-5.9570881284201765E-3,-5.8081609252096716E-3,-5.6629569020794296E-3,-5.5213829795274436E-3,-5.3833484050392578E-3,-5.2487646949132757E-3,-5.1175455775404437E-3,-4.9896069381019335E-3,-4.8648667646493844E-3,-4.7432450955331501E-3,-4.6246639681448215E-3,-4.5090473689412009E-3,-4.3963211847176708E-3,-4.2864131550997293E-3,-4.1792528262222361E-3,-4.0747715055666801E-3,-3.9729022179275132E-3,-3.8735796624793256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J89:J91)","v":0},{"$f":"SUM(K89:K91)","v":0},0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,14.768679217235082,14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,6.5688502271603193,{"$f":"SUM(BW89:BW91)","v":6.4046289714813112},6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,2.9217096987595395,2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,1.2995253763786594,{"$f":"SUM(EI89:EI91)","v":1.2670372419691929},1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,0.57800616008123262,0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,0.33964826197741532,{"$f":"SUM(GJ89:GJ91)","v":0.33115705542797996},0.32287812904228047,0.31480617581622344,0.30693602142081788,0.29926262088529743,0.29178105536316501,0.28448652897908588,0.27737436575460872,0.27044000661074352,0.26367900644547493,0.25708703128433807,0.25065985550222963,0.24439335911467389,0.23828352513680703,0.23232643700838684,0.22651827608317718,0.22085531918109774,0.21533393620157029,0.20995058779653103,0.20470182310161775,0.19958427752407731,0.19459467058597538,0.18972980382132598,0.18498655872579284,0.18036189475764802,0.17585284738870682,0.17145652620398916,0.16717011304888943,0.16299086022266721,0.15891608871710053,0.15494318649917302,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368]
[]
[null,null,"Applied "]
[null,null,{"$f":"C80","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J95:IU95)","v":23.892079943577777},{"$f":"-J85","v":0},{"$f":"-K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,{"$f":"-BW85","v":0.29865099929472261},0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C88","v":"Reducing balance"},"AUD M","Applied",null,null,null,23.741010336741102,{"$f":"-J91","v":0},{"$f":"-K91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.59730199858944522,0.58236944862470919,0.56781021240909135,0.5536149570988641,0.53977458317139237,0.52628021859210761,0.51312321312730491,0.5002951327991223,0.48778775447914424,0.47559306061716566,0.46370323410173653,0.45211065324919314,0.4408078869179633,0.42978768974501425,0.41904299750138885,0.40856692256385413,0.3983527494997578,0.38839393076226386,0.37868408249320723,0.36921698043087708,0.35998655592010514,0.35098689202210248,0.34221221972154992,0.33365691422851118,0.32531549137279842,0.31718260408847843,0.30925303898626649,0.30152171301160985,0.2939836701863196,0.28663407843166161,0.27946822647087005,0.27248152080909827,0.26566948278887081,0.25902774571914905,0.25255205207617032,0.24623825077426609,0.24008229450490945,0.23408023714228673,0.22822823121372957,0.22252252543338635,0.21695946229755167,0.21153547574011286,0.20624708884661003,0.20109091162544479,0.19606363883480865,0.19116204786393842,0.18638299666733996,0.18172342175065648,0.17718033620689005,0.1727508278017178,0.16843205710667486,{"$f":"-BW91","v":0.164221255679008},0.1601157242870328,0.15611283117985697,0.15221001040036056,0.14840476014035153,0.14469464113684274,0.14107727510842169,0.13755034323071114,0.13411158464994336,0.13075879503369478,0.1274898251578524,0.1243025795289061,0.12119501504068345,0.11816513966466635,0.11521101117304969,0.11233073589372344,0.10952246749638035,0.10678440580897085,0.10411479566374658,0.10151192577215291,9.8974127627849087E-2,9.6499774437152852E-2,9.4087280076224036E-2,9.1735098074318441E-2,8.9441720622460474E-2,8.7205677606898971E-2,8.5025535666726493E-2,8.2899897275058337E-2,8.082739984318188E-2,7.8806714847102333E-2,7.6836546975924777E-2,7.491563330152666E-2,7.3042742468988495E-2,7.1216673907263772E-2,6.9436257059582174E-2,6.7700350633092626E-2,6.6007841867265313E-2,6.4357645820583675E-2,6.2748704675069086E-2,6.1179987058192359E-2,5.9650487381737553E-2,5.815922519719411E-2,5.6705244567264258E-2,5.5287613453082654E-2,5.3905423116755585E-2,5.2557787538836692E-2,5.1243842850365776E-2,4.9962746779106629E-2,4.8713678109628962E-2,4.7495836156888238E-2,4.6308440252966036E-2,4.5150729246641881E-2,4.4021961015475834E-2,4.2921411990088941E-2,4.1848376690336718E-2,4.0802167273078296E-2,3.9782113091251341E-2,3.878756026397006E-2,3.7817871257370808E-2,3.6872424475936534E-2,3.5950613864038118E-2,3.5051848517437166E-2,3.4175552304501235E-2,3.3321163496888705E-2,{"$f":"-EI91","v":3.2488134409466483E-2},3.1675931049229826E-2,3.0884032772999077E-2,3.01119319536741E-2,2.935913365483225E-2,2.8625155313461444E-2,2.7909526430624904E-2,2.7211788269859285E-2,2.6531493563112803E-2,2.5868206224034979E-2,2.5221501068434106E-2,2.4590963541723253E-2,2.3976189453180169E-2,2.3376784716850667E-2,2.2792365098929401E-2,2.2222555971456167E-2,2.1666992072169763E-2,2.1125317270365519E-2,2.0597184338606384E-2,2.0082254730141223E-2,1.9580198361887693E-2,1.9090693402840499E-2,1.8613426067769483E-2,1.8148090416075246E-2,1.7694388155673365E-2,1.7252028451781531E-2,1.6820727740486995E-2,1.6400209546974819E-2,1.5990204308300445E-2,1.5590449200592936E-2,1.5200687970578112E-2,1.4820670771313658E-2,1.4450154002030816E-2,1.4088900151980045E-2,1.3736677648180543E-2,1.339326070697603E-2,1.305842918930163E-2,1.2731968459569087E-2,1.2413669248079861E-2,1.2103327516877864E-2,1.1800744328955918E-2,1.1505725720732021E-2,1.1218082577713721E-2,1.0937630513270877E-2,1.0664189750439104E-2,1.0397585006678128E-2,1.0137645381511174E-2,9.8842042469733937E-3,9.6370991407990596E-3,9.3961716622790823E-3,9.1612673707221048E-3,8.9322356864540535E-3,8.7089297942927017E-3,{"$f":"-GJ91","v":8.4912065494353837E-3},8.2789263856994991E-3,8.0719532260570114E-3,7.8701543954055857E-3,7.6734005355204478E-3,7.4815655221324362E-3,7.2945263840791252E-3,7.1121632244771473E-3,6.9343591438652185E-3,6.7610001652685884E-3,6.5919751611368737E-3,6.427175782108452E-3,6.2664963875557408E-3,6.1098339778668477E-3,5.9570881284201765E-3,5.8081609252096716E-3,5.6629569020794296E-3,5.5213829795274436E-3,5.3833484050392578E-3,5.2487646949132757E-3,5.1175455775404437E-3,4.9896069381019335E-3,4.8648667646493844E-3,4.7432450955331501E-3,4.6246639681448215E-3,4.5090473689412009E-3,4.3963211847176708E-3,4.2864131550997293E-3,4.1792528262222361E-3,4.0747715055666801E-3,3.9729022179275132E-3,3.8735796624793256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$G$557:$G$559,B73)","v":"Straight line "},null,null,null,23.892079943577777,{"$f":"SUMIFS(J95:J96,$C95:$C96,$E97)","v":0},{"$f":"SUMIFS(K95:K96,$C95:$C96,$E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,{"$f":"SUMIFS(BW95:BW96,$C95:$C96,$E97)","v":0.29865099929472261},0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EI95:EI96,$C95:$C96,$E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GJ95:GJ96,$C95:$C96,$E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"INDEX($C$55:$C$57,B99)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I104","v":0},{"$f":"J104","v":0},0,0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,323.77454991112529,321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"BV104","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,176.81305207912558,174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"EH104","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,29.851554247125556,27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"GI104","v":5.5244697705347789E-13},{"$f":"GJ104","v":5.5244697705347789E-13},{"$f":"GK104","v":5.5244697705347789E-13},{"$f":"GL104","v":5.5244697705347789E-13},{"$f":"GM104","v":5.5244697705347789E-13},{"$f":"GN104","v":5.5244697705347789E-13},{"$f":"GO104","v":5.5244697705347789E-13},{"$f":"GP104","v":5.5244697705347789E-13},{"$f":"GQ104","v":5.5244697705347789E-13},{"$f":"GR104","v":5.5244697705347789E-13},{"$f":"GS104","v":5.5244697705347789E-13},{"$f":"GT104","v":5.5244697705347789E-13},{"$f":"GU104","v":5.5244697705347789E-13},{"$f":"GV104","v":5.5244697705347789E-13},{"$f":"GW104","v":5.5244697705347789E-13},{"$f":"GX104","v":5.5244697705347789E-13},{"$f":"GY104","v":5.5244697705347789E-13},{"$f":"GZ104","v":5.5244697705347789E-13},{"$f":"HA104","v":5.5244697705347789E-13},{"$f":"HB104","v":5.5244697705347789E-13},{"$f":"HC104","v":5.5244697705347789E-13},{"$f":"HD104","v":5.5244697705347789E-13},{"$f":"HE104","v":5.5244697705347789E-13},{"$f":"HF104","v":5.5244697705347789E-13},{"$f":"HG104","v":5.5244697705347789E-13},{"$f":"HH104","v":5.5244697705347789E-13},{"$f":"HI104","v":5.5244697705347789E-13},{"$f":"HJ104","v":5.5244697705347789E-13},{"$f":"HK104","v":5.5244697705347789E-13},{"$f":"HL104","v":5.5244697705347789E-13},{"$f":"HM104","v":5.5244697705347789E-13},{"$f":"HN104","v":5.5244697705347789E-13},{"$f":"HO104","v":0},{"$f":"HP104","v":0},{"$f":"HQ104","v":0},{"$f":"HR104","v":0},{"$f":"HS104","v":0},{"$f":"HT104","v":0},{"$f":"HU104","v":0},{"$f":"HV104","v":0},{"$f":"HW104","v":0},{"$f":"HX104","v":0},{"$f":"HY104","v":0},{"$f":"HZ104","v":0},{"$f":"IA104","v":0},{"$f":"IB104","v":0},{"$f":"IC104","v":0},{"$f":"ID104","v":0},{"$f":"IE104","v":0},{"$f":"IF104","v":0},{"$f":"IG104","v":0},{"$f":"IH104","v":0},{"$f":"II104","v":0},{"$f":"IJ104","v":0},{"$f":"IK104","v":0},{"$f":"IL104","v":0},{"$f":"IM104","v":0},{"$f":"IN104","v":0},{"$f":"IO104","v":0},{"$f":"IP104","v":0},{"$f":"IQ104","v":0},{"$f":"IR104","v":0},{"$f":"IS104","v":0},{"$f":"IT104","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J102:IU102)","v":367.40374457999991},{"$f":"INDEX(J$67:J$69,$B99)","v":0},{"$f":"INDEX(K$67:K$69,$B99)","v":0},0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,-367.40374457999991,{"$f":"IF(J$6=Ops_end,-SUM(J101:J102),-J123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"IF(AP$6=Ops_end,-SUM(AP101:AP102),-AP123)","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"IF(BV$6=Ops_end,-SUM(BV101:BV102),-BV123)","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"IF(DB$6=Ops_end,-SUM(DB101:DB102),-DB123)","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"IF(EH$6=Ops_end,-SUM(EH101:EH102),-EH123)","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"IF(FN$6=Ops_end,-SUM(FN101:FN102),-FN123)","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ101:GJ102),-GJ123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5244697705347789E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J101:J103)","v":0},0,0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,{"$f":"SUM(AP101:AP103)","v":323.77454991112529},321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"SUM(BV101:BV103)","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,{"$f":"SUM(DB101:DB103)","v":176.81305207912558},174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"SUM(EH101:EH103)","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,{"$f":"SUM(FN101:FN103)","v":29.851554247125556},27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"SUM(GJ101:GJ103)","v":5.5244697705347789E-13},5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B99)","v":6.2500000000000003E-3},{"$f":"1/E107","v":160},null,null,null,{"$f":"MIN(I107+1,$F107)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MIN(BU107+1,$F107)","v":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,{"$f":"MIN(EG107+1,$F107)","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,{"$f":"MIN(GI107+1,$F107)","v":160},{"$f":"MIN(GJ107+1,$F107)","v":160},{"$f":"MIN(GK107+1,$F107)","v":160},{"$f":"MIN(GL107+1,$F107)","v":160},{"$f":"MIN(GM107+1,$F107)","v":160},{"$f":"MIN(GN107+1,$F107)","v":160},{"$f":"MIN(GO107+1,$F107)","v":160},{"$f":"MIN(GP107+1,$F107)","v":160},{"$f":"MIN(GQ107+1,$F107)","v":160},{"$f":"MIN(GR107+1,$F107)","v":160},{"$f":"MIN(GS107+1,$F107)","v":160},{"$f":"MIN(GT107+1,$F107)","v":160},{"$f":"MIN(GU107+1,$F107)","v":160},{"$f":"MIN(GV107+1,$F107)","v":160},{"$f":"MIN(GW107+1,$F107)","v":160},{"$f":"MIN(GX107+1,$F107)","v":160},{"$f":"MIN(GY107+1,$F107)","v":160},{"$f":"MIN(GZ107+1,$F107)","v":160},{"$f":"MIN(HA107+1,$F107)","v":160},{"$f":"MIN(HB107+1,$F107)","v":160},{"$f":"MIN(HC107+1,$F107)","v":160},{"$f":"MIN(HD107+1,$F107)","v":160},{"$f":"MIN(HE107+1,$F107)","v":160},{"$f":"MIN(HF107+1,$F107)","v":160},{"$f":"MIN(HG107+1,$F107)","v":160},{"$f":"MIN(HH107+1,$F107)","v":160},{"$f":"MIN(HI107+1,$F107)","v":160},{"$f":"MIN(HJ107+1,$F107)","v":160},{"$f":"MIN(HK107+1,$F107)","v":160},{"$f":"MIN(HL107+1,$F107)","v":160},{"$f":"MIN(HM107+1,$F107)","v":160},{"$f":"MIN(HN107+1,$F107)","v":160},{"$f":"MIN(HO107+1,$F107)","v":160},{"$f":"MIN(HP107+1,$F107)","v":160},{"$f":"MIN(HQ107+1,$F107)","v":160},{"$f":"MIN(HR107+1,$F107)","v":160},{"$f":"MIN(HS107+1,$F107)","v":160},{"$f":"MIN(HT107+1,$F107)","v":160},{"$f":"MIN(HU107+1,$F107)","v":160},{"$f":"MIN(HV107+1,$F107)","v":160},{"$f":"MIN(HW107+1,$F107)","v":160},{"$f":"MIN(HX107+1,$F107)","v":160},{"$f":"MIN(HY107+1,$F107)","v":160},{"$f":"MIN(HZ107+1,$F107)","v":160},{"$f":"MIN(IA107+1,$F107)","v":160},{"$f":"MIN(IB107+1,$F107)","v":160},{"$f":"MIN(IC107+1,$F107)","v":160},{"$f":"MIN(ID107+1,$F107)","v":160},{"$f":"MIN(IE107+1,$F107)","v":160},{"$f":"MIN(IF107+1,$F107)","v":160},{"$f":"MIN(IG107+1,$F107)","v":160},{"$f":"MIN(IH107+1,$F107)","v":160},{"$f":"MIN(II107+1,$F107)","v":160},{"$f":"MIN(IJ107+1,$F107)","v":160},{"$f":"MIN(IK107+1,$F107)","v":160},{"$f":"MIN(IL107+1,$F107)","v":160},{"$f":"MIN(IM107+1,$F107)","v":160},{"$f":"MIN(IN107+1,$F107)","v":160},{"$f":"MIN(IO107+1,$F107)","v":160},{"$f":"MIN(IP107+1,$F107)","v":160},{"$f":"MIN(IQ107+1,$F107)","v":160},{"$f":"MIN(IR107+1,$F107)","v":160},{"$f":"MIN(IS107+1,$F107)","v":160},{"$f":"MIN(IT107+1,$F107)","v":160}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I112","v":0},{"$f":"J112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,323.77454991112529,321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"BV112","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,176.81305207912558,174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"EH112","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,29.851554247125556,27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"GI112","v":5.5244697705347789E-13},{"$f":"GJ112","v":5.5244697705347789E-13},{"$f":"GK112","v":5.5244697705347789E-13},{"$f":"GL112","v":5.5244697705347789E-13},{"$f":"GM112","v":5.5244697705347789E-13},{"$f":"GN112","v":5.5244697705347789E-13},{"$f":"GO112","v":5.5244697705347789E-13},{"$f":"GP112","v":5.5244697705347789E-13},{"$f":"GQ112","v":5.5244697705347789E-13},{"$f":"GR112","v":5.5244697705347789E-13},{"$f":"GS112","v":5.5244697705347789E-13},{"$f":"GT112","v":5.5244697705347789E-13},{"$f":"GU112","v":5.5244697705347789E-13},{"$f":"GV112","v":5.5244697705347789E-13},{"$f":"GW112","v":5.5244697705347789E-13},{"$f":"GX112","v":5.5244697705347789E-13},{"$f":"GY112","v":5.5244697705347789E-13},{"$f":"GZ112","v":5.5244697705347789E-13},{"$f":"HA112","v":5.5244697705347789E-13},{"$f":"HB112","v":5.5244697705347789E-13},{"$f":"HC112","v":5.5244697705347789E-13},{"$f":"HD112","v":5.5244697705347789E-13},{"$f":"HE112","v":5.5244697705347789E-13},{"$f":"HF112","v":5.5244697705347789E-13},{"$f":"HG112","v":5.5244697705347789E-13},{"$f":"HH112","v":5.5244697705347789E-13},{"$f":"HI112","v":5.5244697705347789E-13},{"$f":"HJ112","v":5.5244697705347789E-13},{"$f":"HK112","v":5.5244697705347789E-13},{"$f":"HL112","v":5.5244697705347789E-13},{"$f":"HM112","v":5.5244697705347789E-13},{"$f":"HN112","v":5.5244697705347789E-13},{"$f":"HO112","v":5.5244697705347789E-13},{"$f":"HP112","v":5.5244697705347789E-13},{"$f":"HQ112","v":5.5244697705347789E-13},{"$f":"HR112","v":5.5244697705347789E-13},{"$f":"HS112","v":5.5244697705347789E-13},{"$f":"HT112","v":5.5244697705347789E-13},{"$f":"HU112","v":5.5244697705347789E-13},{"$f":"HV112","v":5.5244697705347789E-13},{"$f":"HW112","v":5.5244697705347789E-13},{"$f":"HX112","v":5.5244697705347789E-13},{"$f":"HY112","v":5.5244697705347789E-13},{"$f":"HZ112","v":5.5244697705347789E-13},{"$f":"IA112","v":5.5244697705347789E-13},{"$f":"IB112","v":5.5244697705347789E-13},{"$f":"IC112","v":5.5244697705347789E-13},{"$f":"ID112","v":5.5244697705347789E-13},{"$f":"IE112","v":5.5244697705347789E-13},{"$f":"IF112","v":5.5244697705347789E-13},{"$f":"IG112","v":5.5244697705347789E-13},{"$f":"IH112","v":5.5244697705347789E-13},{"$f":"II112","v":5.5244697705347789E-13},{"$f":"IJ112","v":5.5244697705347789E-13},{"$f":"IK112","v":5.5244697705347789E-13},{"$f":"IL112","v":5.5244697705347789E-13},{"$f":"IM112","v":5.5244697705347789E-13},{"$f":"IN112","v":5.5244697705347789E-13},{"$f":"IO112","v":5.5244697705347789E-13},{"$f":"IP112","v":5.5244697705347789E-13},{"$f":"IQ112","v":5.5244697705347789E-13},{"$f":"IR112","v":5.5244697705347789E-13},{"$f":"IS112","v":5.5244697705347789E-13},{"$f":"IT112","v":5.5244697705347789E-13}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J110:IU110)","v":367.40374457999991},null,{"$f":"IF(J$6=Cons_End,J104,INDEX(J$61:J$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP104,INDEX(AP$61:AP$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV104,INDEX(BV$61:BV$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB104,INDEX(DB$61:DB$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH104,INDEX(EH$61:EH$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN104,INDEX(FN$61:FN$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ104,INDEX(GJ$61:GJ$63,$B99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J111:IU111)","v":-367.40374457999934},{"$f":"SUM(OFFSET(I110,0,0,1,-J107))*-$E107*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"SUM(OFFSET(BU110,0,0,1,-BV107))*-$E107*BV$9","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"SUM(OFFSET(EG110,0,0,1,-EH107))*-$E107*EH$9","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI110,0,0,1,-GJ107))*-$E107*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ110,0,0,1,-GK107))*-$E107*GK$9","v":0},{"$f":"SUM(OFFSET(GK110,0,0,1,-GL107))*-$E107*GL$9","v":0},{"$f":"SUM(OFFSET(GL110,0,0,1,-GM107))*-$E107*GM$9","v":0},{"$f":"SUM(OFFSET(GM110,0,0,1,-GN107))*-$E107*GN$9","v":0},{"$f":"SUM(OFFSET(GN110,0,0,1,-GO107))*-$E107*GO$9","v":0},{"$f":"SUM(OFFSET(GO110,0,0,1,-GP107))*-$E107*GP$9","v":0},{"$f":"SUM(OFFSET(GP110,0,0,1,-GQ107))*-$E107*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ110,0,0,1,-GR107))*-$E107*GR$9","v":0},{"$f":"SUM(OFFSET(GR110,0,0,1,-GS107))*-$E107*GS$9","v":0},{"$f":"SUM(OFFSET(GS110,0,0,1,-GT107))*-$E107*GT$9","v":0},{"$f":"SUM(OFFSET(GT110,0,0,1,-GU107))*-$E107*GU$9","v":0},{"$f":"SUM(OFFSET(GU110,0,0,1,-GV107))*-$E107*GV$9","v":0},{"$f":"SUM(OFFSET(GV110,0,0,1,-GW107))*-$E107*GW$9","v":0},{"$f":"SUM(OFFSET(GW110,0,0,1,-GX107))*-$E107*GX$9","v":0},{"$f":"SUM(OFFSET(GX110,0,0,1,-GY107))*-$E107*GY$9","v":0},{"$f":"SUM(OFFSET(GY110,0,0,1,-GZ107))*-$E107*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ110,0,0,1,-HA107))*-$E107*HA$9","v":0},{"$f":"SUM(OFFSET(HA110,0,0,1,-HB107))*-$E107*HB$9","v":0},{"$f":"SUM(OFFSET(HB110,0,0,1,-HC107))*-$E107*HC$9","v":0},{"$f":"SUM(OFFSET(HC110,0,0,1,-HD107))*-$E107*HD$9","v":0},{"$f":"SUM(OFFSET(HD110,0,0,1,-HE107))*-$E107*HE$9","v":0},{"$f":"SUM(OFFSET(HE110,0,0,1,-HF107))*-$E107*HF$9","v":0},{"$f":"SUM(OFFSET(HF110,0,0,1,-HG107))*-$E107*HG$9","v":0},{"$f":"SUM(OFFSET(HG110,0,0,1,-HH107))*-$E107*HH$9","v":0},{"$f":"SUM(OFFSET(HH110,0,0,1,-HI107))*-$E107*HI$9","v":0},{"$f":"SUM(OFFSET(HI110,0,0,1,-HJ107))*-$E107*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ110,0,0,1,-HK107))*-$E107*HK$9","v":0},{"$f":"SUM(OFFSET(HK110,0,0,1,-HL107))*-$E107*HL$9","v":0},{"$f":"SUM(OFFSET(HL110,0,0,1,-HM107))*-$E107*HM$9","v":0},{"$f":"SUM(OFFSET(HM110,0,0,1,-HN107))*-$E107*HN$9","v":0},{"$f":"SUM(OFFSET(HN110,0,0,1,-HO107))*-$E107*HO$9","v":0},{"$f":"SUM(OFFSET(HO110,0,0,1,-HP107))*-$E107*HP$9","v":0},{"$f":"SUM(OFFSET(HP110,0,0,1,-HQ107))*-$E107*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ110,0,0,1,-HR107))*-$E107*HR$9","v":0},{"$f":"SUM(OFFSET(HR110,0,0,1,-HS107))*-$E107*HS$9","v":0},{"$f":"SUM(OFFSET(HS110,0,0,1,-HT107))*-$E107*HT$9","v":0},{"$f":"SUM(OFFSET(HT110,0,0,1,-HU107))*-$E107*HU$9","v":0},{"$f":"SUM(OFFSET(HU110,0,0,1,-HV107))*-$E107*HV$9","v":0},{"$f":"SUM(OFFSET(HV110,0,0,1,-HW107))*-$E107*HW$9","v":0},{"$f":"SUM(OFFSET(HW110,0,0,1,-HX107))*-$E107*HX$9","v":0},{"$f":"SUM(OFFSET(HX110,0,0,1,-HY107))*-$E107*HY$9","v":0},{"$f":"SUM(OFFSET(HY110,0,0,1,-HZ107))*-$E107*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ110,0,0,1,-IA107))*-$E107*IA$9","v":0},{"$f":"SUM(OFFSET(IA110,0,0,1,-IB107))*-$E107*IB$9","v":0},{"$f":"SUM(OFFSET(IB110,0,0,1,-IC107))*-$E107*IC$9","v":0},{"$f":"SUM(OFFSET(IC110,0,0,1,-ID107))*-$E107*ID$9","v":0},{"$f":"SUM(OFFSET(ID110,0,0,1,-IE107))*-$E107*IE$9","v":0},{"$f":"SUM(OFFSET(IE110,0,0,1,-IF107))*-$E107*IF$9","v":0},{"$f":"SUM(OFFSET(IF110,0,0,1,-IG107))*-$E107*IG$9","v":0},{"$f":"SUM(OFFSET(IG110,0,0,1,-IH107))*-$E107*IH$9","v":0},{"$f":"SUM(OFFSET(IH110,0,0,1,-II107))*-$E107*II$9","v":0},{"$f":"SUM(OFFSET(II110,0,0,1,-IJ107))*-$E107*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ110,0,0,1,-IK107))*-$E107*IK$9","v":0},{"$f":"SUM(OFFSET(IK110,0,0,1,-IL107))*-$E107*IL$9","v":0},{"$f":"SUM(OFFSET(IL110,0,0,1,-IM107))*-$E107*IM$9","v":0},{"$f":"SUM(OFFSET(IM110,0,0,1,-IN107))*-$E107*IN$9","v":0},{"$f":"SUM(OFFSET(IN110,0,0,1,-IO107))*-$E107*IO$9","v":0},{"$f":"SUM(OFFSET(IO110,0,0,1,-IP107))*-$E107*IP$9","v":0},{"$f":"SUM(OFFSET(IP110,0,0,1,-IQ107))*-$E107*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ110,0,0,1,-IR107))*-$E107*IR$9","v":0},{"$f":"SUM(OFFSET(IR110,0,0,1,-IS107))*-$E107*IS$9","v":0},{"$f":"SUM(OFFSET(IS110,0,0,1,-IT107))*-$E107*IT$9","v":0},{"$f":"SUM(OFFSET(IT110,0,0,1,-IU107))*-$E107*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J109:J111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,{"$f":"SUM(AP109:AP111)","v":323.77454991112529},321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"SUM(BV109:BV111)","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,{"$f":"SUM(DB109:DB111)","v":176.81305207912558},174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"SUM(EH109:EH111)","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,{"$f":"SUM(FN109:FN111)","v":29.851554247125556},27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"SUM(GJ109:GJ111)","v":5.5244697705347789E-13},5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I118","v":0},{"$f":"J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,289.30008416413739,285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"BV118","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,129.33713458784607,127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"EH118","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,57.822639187010232,57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,{"$f":"GI118","v":44.399399922297754},{"$f":"GJ118","v":43.844407423269033},{"$f":"GK118","v":43.296352330478172},{"$f":"GL118","v":42.755147926347192},{"$f":"GM118","v":42.22070857726785},{"$f":"GN118","v":41.692949720051999},{"$f":"GO118","v":41.171787848551347},{"$f":"GP118","v":40.657140500444456},{"$f":"GQ118","v":40.1489262441889},{"$f":"GR118","v":39.647064666136536},{"$f":"GS118","v":39.151476357809827},{"$f":"GT118","v":38.662082903337208},{"$f":"GU118","v":38.178806867045495},{"$f":"GV118","v":37.701571781207427},{"$f":"GW118","v":37.230302133942331},{"$f":"GX118","v":36.764923357268053},{"$f":"GY118","v":36.305361815302206},{"$f":"GZ118","v":35.85154479261093},{"$f":"HA118","v":35.40340048270329},{"$f":"HB118","v":34.960857976669502},{"$f":"HC118","v":34.523847251961129},{"$f":"HD118","v":34.092299161311615},{"$f":"HE118","v":33.666145421795221},{"$f":"HF118","v":33.245318604022778},{"$f":"HG118","v":32.829752121472495},{"$f":"HH118","v":32.419380219954093},{"$f":"HI118","v":32.014137967204668},{"$f":"HJ118","v":31.613961242614611},{"$f":"HK118","v":31.218786727081927},{"$f":"HL118","v":30.828551892993403},{"$f":"HM118","v":30.443194994330984},{"$f":"HN118","v":30.062655056901846},{"$f":"HO118","v":29.686871868690574},{"$f":"HP118","v":29.686871868690574},{"$f":"HQ118","v":29.686871868690574},{"$f":"HR118","v":29.686871868690574},{"$f":"HS118","v":29.686871868690574},{"$f":"HT118","v":29.686871868690574},{"$f":"HU118","v":29.686871868690574},{"$f":"HV118","v":29.686871868690574},{"$f":"HW118","v":29.686871868690574},{"$f":"HX118","v":29.686871868690574},{"$f":"HY118","v":29.686871868690574},{"$f":"HZ118","v":29.686871868690574},{"$f":"IA118","v":29.686871868690574},{"$f":"IB118","v":29.686871868690574},{"$f":"IC118","v":29.686871868690574},{"$f":"ID118","v":29.686871868690574},{"$f":"IE118","v":29.686871868690574},{"$f":"IF118","v":29.686871868690574},{"$f":"IG118","v":29.686871868690574},{"$f":"IH118","v":29.686871868690574},{"$f":"II118","v":29.686871868690574},{"$f":"IJ118","v":29.686871868690574},{"$f":"IK118","v":29.686871868690574},{"$f":"IL118","v":29.686871868690574},{"$f":"IM118","v":29.686871868690574},{"$f":"IN118","v":29.686871868690574},{"$f":"IO118","v":29.686871868690574},{"$f":"IP118","v":29.686871868690574},{"$f":"IQ118","v":29.686871868690574},{"$f":"IR118","v":29.686871868690574},{"$f":"IS118","v":29.686871868690574},{"$f":"IT118","v":29.686871868690574}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J116:IU116)","v":367.40374457999991},{"$f":"J110","v":0},{"$f":"K110","v":0},0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B99)","v":1.2500000000000001E-2},null,null,null,-337.71687271130958,{"$f":"-J115*$E117*J$9","v":0},{"$f":"-K115*$E117*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-4.5925468072499989,-4.5351399721593735,-4.4784507225073815,-4.4224700884760395,-4.3671892123700893,-4.3125993472154631,-4.2586918553752708,-4.2054582071830797,-4.152889979593291,-4.1009788548483748,-4.04971661916277,-3.9990951614232353,-3.9491064719054449,-3.8997426410066272,-3.850995857994044,-3.8028584097691183,-3.7553226796470045,-3.7083811461514169,-3.6620263818245244,-3.6162510520517177,-3.5710479139010709,-3.526409814977308,-3.4823296922900919,-3.4388005711364658,-3.3958155639972598,-3.3533678694472941,-3.3114507710792029,-3.270057636440713,-3.2291819159852042,-3.188817142035389,-3.1489569277599467,-3.1095949661629474,-3.0707250290859105,-3.0323409662223368,-2.9944367041445576,-2.9570062453427504,-2.9200436672759662,-2.8835431214350167,-2.8474988324170791,-2.8119050970118655,-2.7767562832992172,-2.7420468297579768,-2.7077712443860023,-2.673924103831177,-2.6405000525332873,-2.6074938018766209,-2.5749001293531633,-2.542713877736249,-2.5109299542645456,-2.4795433298362388,-2.4485490382132857,{"$f":"-BW115*$E117*BW$9","v":-2.4179421752356198},-2.3877178980451741,-2.3578714243196095,-2.3283980315156145,-2.2992930561216696,-2.2705518929201491,-2.242169994258647,-2.2141428693304142,-2.1864660834637841,-2.1591352574204867,-2.1321460667027305,-2.1054942408689468,-2.0791755628580848,-2.0531858683223585,-2.0275210449683292,-2.0021770319062253,-1.9771498190073975,-1.952435446269805,-1.9280300031914324,-1.9039296281515394,-1.8801305077996453,-1.8566288764521499,-1.8334210154964978,-1.8105032528027918,-1.7878719621427568,-1.7655235626159724,-1.7434545180832726,-1.7216613366072318,-1.7001405698996412,-1.6788888127758956,-1.6579027026161968,-1.6371789188334944,-1.616714182348076,-1.5965052550687249,-1.576548939380366,-1.5568420776381116,-1.537381551667635,-1.5181642822717896,-1.4991872287433923,-1.4804473883840998,-1.4619417960292986,-1.4436675235789325,-1.4256216795341956,-1.4078014085400181,-1.3902038909332679,-1.3728263422966021,-1.3556660130178946,-1.3387201878551709,-1.3219861855069812,-1.3054613581881438,-1.289143091210792,-1.2730288025706571,-1.2571159425385241,-1.2414019932567926,-1.2258844683410828,-1.2105609124868193,-1.195428901080734,-1.180486039817225,-1.1657299643195096,-1.1511583397655156,-1.1367688605184467,-1.1225592497619663,-1.1085272591399418,-1.0946706684006924,{"$f":"-EI115*$E117*EI$9","v":-1.0809872850456836},-1.0674749439826126,-1.0541315071828299,-1.0409548633430445,-1.0279429275512564,-1.0150936409568658,-1.002404970444905,-0.98987490831434377,-0.97750147196041448,-0.96528270356090928,-0.95321666976639785,-0.94130146139431803,-0.92953519312688904,-0.91791600321280287,-0.9064420531726427,-0.89511152750798473,-0.88392263341413502,-0.87287360049645835,-0.8619626804902526,-0.85118814698412448,-0.84054829514682283,-0.83004144145748759,-0.81966592343926914,-0.80942009939627813,-0.79930234815382473,-0.78931106880190194,-0.7794446804418782,-0.76970162193635472,-0.76008035166215027,-0.75057934726637343,-0.74119710542554373,-0.73193214160772446,-0.7227829898376279,-0.71374820246465764,-0.70482634993384941,-0.69601602055967637,-0.68731582030268035,-0.67872437254889695,-0.67024031789203564,-0.66186231391838524,-0.65358903499440535,-0.6454191720569753,-0.63735143240626313,-0.62938453950118489,-0.6215172327574201,-0.6137482673479524,-0.60607641400610301,-0.59850045883102665,-0.59101920309563882,-0.58363146305694336,-0.57633606976873153,-0.56913186889662237,-0.56201772053541466,{"$f":"-GJ115*$E117*GJ$9","v":-0.55499249902872194},-0.54805509279086295,-0.54120440413097715,-0.53443934907933988,-0.52775885721584814,-0.52116187150064996,-0.51464734810689183,-0.50821425625555572,-0.50186157805236131,-0.49558830832670675,-0.48939345447262284,-0.48327603629171512,-0.47723508583806873,-0.47126964726509285,-0.46537877667427918,-0.4595615419658507,-0.45381702269127761,-0.44814430990763665,-0.44254250603379114,-0.43701072470836877,-0.43154809064951416,-0.42615373951639524,-0.4208268177724403,-0.41556648255028472,-0.41037190151840619,-0.40524225274942616,-0.40017672459005837,-0.39517451553268268,-0.39023483408852411,-0.38535689866241757,-0.38053993742913733,-0.3757831882112731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J115:J117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,{"$f":"SUM(AP115:AP117)","v":289.30008416413739},285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"SUM(BV115:BV117)","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,{"$f":"SUM(DB115:DB117)","v":129.33713458784607},127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"SUM(EH115:EH117)","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,{"$f":"SUM(FN115:FN117)","v":57.822639187010232},57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,44.399399922297754,{"$f":"SUM(GJ115:GJ117)","v":43.844407423269033},43.296352330478172,42.755147926347192,42.22070857726785,41.692949720051999,41.171787848551347,40.657140500444456,40.1489262441889,39.647064666136536,39.151476357809827,38.662082903337208,38.178806867045495,37.701571781207427,37.230302133942331,36.764923357268053,36.305361815302206,35.85154479261093,35.40340048270329,34.960857976669502,34.523847251961129,34.092299161311615,33.666145421795221,33.245318604022778,32.829752121472495,32.419380219954093,32.014137967204668,31.613961242614611,31.218786727081927,30.828551892993403,30.443194994330984,30.062655056901846,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574]
[]
[null,null,"Applied "]
[null,null,{"$f":"C106","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J121:IU121)","v":367.40374457999934},{"$f":"-J111","v":0},{"$f":"-K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-BW111","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-EI111","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"-GJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C114","v":"Reducing balance"},"AUD M","Applied",null,null,null,337.71687271130958,{"$f":"-J117","v":0},{"$f":"-K117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.5925468072499989,4.5351399721593735,4.4784507225073815,4.4224700884760395,4.3671892123700893,4.3125993472154631,4.2586918553752708,4.2054582071830797,4.152889979593291,4.1009788548483748,4.04971661916277,3.9990951614232353,3.9491064719054449,3.8997426410066272,3.850995857994044,3.8028584097691183,3.7553226796470045,3.7083811461514169,3.6620263818245244,3.6162510520517177,3.5710479139010709,3.526409814977308,3.4823296922900919,3.4388005711364658,3.3958155639972598,3.3533678694472941,3.3114507710792029,3.270057636440713,3.2291819159852042,3.188817142035389,3.1489569277599467,3.1095949661629474,3.0707250290859105,3.0323409662223368,2.9944367041445576,2.9570062453427504,2.9200436672759662,2.8835431214350167,2.8474988324170791,2.8119050970118655,2.7767562832992172,2.7420468297579768,2.7077712443860023,2.673924103831177,2.6405000525332873,2.6074938018766209,2.5749001293531633,2.542713877736249,2.5109299542645456,2.4795433298362388,2.4485490382132857,{"$f":"-BW117","v":2.4179421752356198},2.3877178980451741,2.3578714243196095,2.3283980315156145,2.2992930561216696,2.2705518929201491,2.242169994258647,2.2141428693304142,2.1864660834637841,2.1591352574204867,2.1321460667027305,2.1054942408689468,2.0791755628580848,2.0531858683223585,2.0275210449683292,2.0021770319062253,1.9771498190073975,1.952435446269805,1.9280300031914324,1.9039296281515394,1.8801305077996453,1.8566288764521499,1.8334210154964978,1.8105032528027918,1.7878719621427568,1.7655235626159724,1.7434545180832726,1.7216613366072318,1.7001405698996412,1.6788888127758956,1.6579027026161968,1.6371789188334944,1.616714182348076,1.5965052550687249,1.576548939380366,1.5568420776381116,1.537381551667635,1.5181642822717896,1.4991872287433923,1.4804473883840998,1.4619417960292986,1.4436675235789325,1.4256216795341956,1.4078014085400181,1.3902038909332679,1.3728263422966021,1.3556660130178946,1.3387201878551709,1.3219861855069812,1.3054613581881438,1.289143091210792,1.2730288025706571,1.2571159425385241,1.2414019932567926,1.2258844683410828,1.2105609124868193,1.195428901080734,1.180486039817225,1.1657299643195096,1.1511583397655156,1.1367688605184467,1.1225592497619663,1.1085272591399418,1.0946706684006924,{"$f":"-EI117","v":1.0809872850456836},1.0674749439826126,1.0541315071828299,1.0409548633430445,1.0279429275512564,1.0150936409568658,1.002404970444905,0.98987490831434377,0.97750147196041448,0.96528270356090928,0.95321666976639785,0.94130146139431803,0.92953519312688904,0.91791600321280287,0.9064420531726427,0.89511152750798473,0.88392263341413502,0.87287360049645835,0.8619626804902526,0.85118814698412448,0.84054829514682283,0.83004144145748759,0.81966592343926914,0.80942009939627813,0.79930234815382473,0.78931106880190194,0.7794446804418782,0.76970162193635472,0.76008035166215027,0.75057934726637343,0.74119710542554373,0.73193214160772446,0.7227829898376279,0.71374820246465764,0.70482634993384941,0.69601602055967637,0.68731582030268035,0.67872437254889695,0.67024031789203564,0.66186231391838524,0.65358903499440535,0.6454191720569753,0.63735143240626313,0.62938453950118489,0.6215172327574201,0.6137482673479524,0.60607641400610301,0.59850045883102665,0.59101920309563882,0.58363146305694336,0.57633606976873153,0.56913186889662237,0.56201772053541466,{"$f":"-GJ117","v":0.55499249902872194},0.54805509279086295,0.54120440413097715,0.53443934907933988,0.52775885721584814,0.52116187150064996,0.51464734810689183,0.50821425625555572,0.50186157805236131,0.49558830832670675,0.48939345447262284,0.48327603629171512,0.47723508583806873,0.47126964726509285,0.46537877667427918,0.4595615419658507,0.45381702269127761,0.44814430990763665,0.44254250603379114,0.43701072470836877,0.43154809064951416,0.42615373951639524,0.4208268177724403,0.41556648255028472,0.41037190151840619,0.40524225274942616,0.40017672459005837,0.39517451553268268,0.39023483408852411,0.38535689866241757,0.38053993742913733,0.3757831882112731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$G$557:$G$559,B99)","v":"Straight line "},null,null,null,367.40374457999934,{"$f":"SUMIFS(J121:J122,$C121:$C122,$E123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUMIFS(AP121:AP122,$C121:$C122,$E123)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUMIFS(BV121:BV122,$C121:$C122,$E123)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUMIFS(DB121:DB122,$C121:$C122,$E123)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUMIFS(EH121:EH122,$C121:$C122,$E123)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUMIFS(FN121:FN122,$C121:$C122,$E123)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GJ121:GJ122,$C121:$C122,$E123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"INDEX($C$55:$C$57,B125)","v":"Financing costs"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I130","v":0},{"$f":"J130","v":0},0,0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI130","v":0},{"$f":"GJ130","v":0},{"$f":"GK130","v":0},{"$f":"GL130","v":0},{"$f":"GM130","v":0},{"$f":"GN130","v":0},{"$f":"GO130","v":0},{"$f":"GP130","v":0},{"$f":"GQ130","v":0},{"$f":"GR130","v":0},{"$f":"GS130","v":0},{"$f":"GT130","v":0},{"$f":"GU130","v":0},{"$f":"GV130","v":0},{"$f":"GW130","v":0},{"$f":"GX130","v":0},{"$f":"GY130","v":0},{"$f":"GZ130","v":0},{"$f":"HA130","v":0},{"$f":"HB130","v":0},{"$f":"HC130","v":0},{"$f":"HD130","v":0},{"$f":"HE130","v":0},{"$f":"HF130","v":0},{"$f":"HG130","v":0},{"$f":"HH130","v":0},{"$f":"HI130","v":0},{"$f":"HJ130","v":0},{"$f":"HK130","v":0},{"$f":"HL130","v":0},{"$f":"HM130","v":0},{"$f":"HN130","v":0},{"$f":"HO130","v":0},{"$f":"HP130","v":0},{"$f":"HQ130","v":0},{"$f":"HR130","v":0},{"$f":"HS130","v":0},{"$f":"HT130","v":0},{"$f":"HU130","v":0},{"$f":"HV130","v":0},{"$f":"HW130","v":0},{"$f":"HX130","v":0},{"$f":"HY130","v":0},{"$f":"HZ130","v":0},{"$f":"IA130","v":0},{"$f":"IB130","v":0},{"$f":"IC130","v":0},{"$f":"ID130","v":0},{"$f":"IE130","v":0},{"$f":"IF130","v":0},{"$f":"IG130","v":0},{"$f":"IH130","v":0},{"$f":"II130","v":0},{"$f":"IJ130","v":0},{"$f":"IK130","v":0},{"$f":"IL130","v":0},{"$f":"IM130","v":0},{"$f":"IN130","v":0},{"$f":"IO130","v":0},{"$f":"IP130","v":0},{"$f":"IQ130","v":0},{"$f":"IR130","v":0},{"$f":"IS130","v":0},{"$f":"IT130","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J128:IU128)","v":10},{"$f":"INDEX(J$67:J$69,$B125)","v":0},{"$f":"INDEX(K$67:K$69,$B125)","v":0},0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,-10,{"$f":"IF(J$6=Ops_end,-SUM(J127:J128),-J149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,{"$f":"IF(AP$6=Ops_end,-SUM(AP127:AP128),-AP149)","v":-0.25},-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Ops_end,-SUM(BV127:BV128),-BV149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Ops_end,-SUM(DB127:DB128),-DB149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Ops_end,-SUM(EH127:EH128),-EH149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Ops_end,-SUM(FN127:FN128),-FN149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ127:GJ128),-GJ149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J127:J129)","v":0},0,0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,{"$f":"SUM(AP127:AP129)","v":5.25},5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV127:BV129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB127:DB129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH127:EH129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN127:FN129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ127:GJ129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B125)","v":2.5000000000000001E-2},{"$f":"1/E133","v":40},null,null,null,{"$f":"MIN(I133+1,$F133)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(BU133+1,$F133)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(EG133+1,$F133)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(GI133+1,$F133)","v":40},{"$f":"MIN(GJ133+1,$F133)","v":40},{"$f":"MIN(GK133+1,$F133)","v":40},{"$f":"MIN(GL133+1,$F133)","v":40},{"$f":"MIN(GM133+1,$F133)","v":40},{"$f":"MIN(GN133+1,$F133)","v":40},{"$f":"MIN(GO133+1,$F133)","v":40},{"$f":"MIN(GP133+1,$F133)","v":40},{"$f":"MIN(GQ133+1,$F133)","v":40},{"$f":"MIN(GR133+1,$F133)","v":40},{"$f":"MIN(GS133+1,$F133)","v":40},{"$f":"MIN(GT133+1,$F133)","v":40},{"$f":"MIN(GU133+1,$F133)","v":40},{"$f":"MIN(GV133+1,$F133)","v":40},{"$f":"MIN(GW133+1,$F133)","v":40},{"$f":"MIN(GX133+1,$F133)","v":40},{"$f":"MIN(GY133+1,$F133)","v":40},{"$f":"MIN(GZ133+1,$F133)","v":40},{"$f":"MIN(HA133+1,$F133)","v":40},{"$f":"MIN(HB133+1,$F133)","v":40},{"$f":"MIN(HC133+1,$F133)","v":40},{"$f":"MIN(HD133+1,$F133)","v":40},{"$f":"MIN(HE133+1,$F133)","v":40},{"$f":"MIN(HF133+1,$F133)","v":40},{"$f":"MIN(HG133+1,$F133)","v":40},{"$f":"MIN(HH133+1,$F133)","v":40},{"$f":"MIN(HI133+1,$F133)","v":40},{"$f":"MIN(HJ133+1,$F133)","v":40},{"$f":"MIN(HK133+1,$F133)","v":40},{"$f":"MIN(HL133+1,$F133)","v":40},{"$f":"MIN(HM133+1,$F133)","v":40},{"$f":"MIN(HN133+1,$F133)","v":40},{"$f":"MIN(HO133+1,$F133)","v":40},{"$f":"MIN(HP133+1,$F133)","v":40},{"$f":"MIN(HQ133+1,$F133)","v":40},{"$f":"MIN(HR133+1,$F133)","v":40},{"$f":"MIN(HS133+1,$F133)","v":40},{"$f":"MIN(HT133+1,$F133)","v":40},{"$f":"MIN(HU133+1,$F133)","v":40},{"$f":"MIN(HV133+1,$F133)","v":40},{"$f":"MIN(HW133+1,$F133)","v":40},{"$f":"MIN(HX133+1,$F133)","v":40},{"$f":"MIN(HY133+1,$F133)","v":40},{"$f":"MIN(HZ133+1,$F133)","v":40},{"$f":"MIN(IA133+1,$F133)","v":40},{"$f":"MIN(IB133+1,$F133)","v":40},{"$f":"MIN(IC133+1,$F133)","v":40},{"$f":"MIN(ID133+1,$F133)","v":40},{"$f":"MIN(IE133+1,$F133)","v":40},{"$f":"MIN(IF133+1,$F133)","v":40},{"$f":"MIN(IG133+1,$F133)","v":40},{"$f":"MIN(IH133+1,$F133)","v":40},{"$f":"MIN(II133+1,$F133)","v":40},{"$f":"MIN(IJ133+1,$F133)","v":40},{"$f":"MIN(IK133+1,$F133)","v":40},{"$f":"MIN(IL133+1,$F133)","v":40},{"$f":"MIN(IM133+1,$F133)","v":40},{"$f":"MIN(IN133+1,$F133)","v":40},{"$f":"MIN(IO133+1,$F133)","v":40},{"$f":"MIN(IP133+1,$F133)","v":40},{"$f":"MIN(IQ133+1,$F133)","v":40},{"$f":"MIN(IR133+1,$F133)","v":40},{"$f":"MIN(IS133+1,$F133)","v":40},{"$f":"MIN(IT133+1,$F133)","v":40}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I138","v":0},{"$f":"J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI138","v":0},{"$f":"GJ138","v":0},{"$f":"GK138","v":0},{"$f":"GL138","v":0},{"$f":"GM138","v":0},{"$f":"GN138","v":0},{"$f":"GO138","v":0},{"$f":"GP138","v":0},{"$f":"GQ138","v":0},{"$f":"GR138","v":0},{"$f":"GS138","v":0},{"$f":"GT138","v":0},{"$f":"GU138","v":0},{"$f":"GV138","v":0},{"$f":"GW138","v":0},{"$f":"GX138","v":0},{"$f":"GY138","v":0},{"$f":"GZ138","v":0},{"$f":"HA138","v":0},{"$f":"HB138","v":0},{"$f":"HC138","v":0},{"$f":"HD138","v":0},{"$f":"HE138","v":0},{"$f":"HF138","v":0},{"$f":"HG138","v":0},{"$f":"HH138","v":0},{"$f":"HI138","v":0},{"$f":"HJ138","v":0},{"$f":"HK138","v":0},{"$f":"HL138","v":0},{"$f":"HM138","v":0},{"$f":"HN138","v":0},{"$f":"HO138","v":0},{"$f":"HP138","v":0},{"$f":"HQ138","v":0},{"$f":"HR138","v":0},{"$f":"HS138","v":0},{"$f":"HT138","v":0},{"$f":"HU138","v":0},{"$f":"HV138","v":0},{"$f":"HW138","v":0},{"$f":"HX138","v":0},{"$f":"HY138","v":0},{"$f":"HZ138","v":0},{"$f":"IA138","v":0},{"$f":"IB138","v":0},{"$f":"IC138","v":0},{"$f":"ID138","v":0},{"$f":"IE138","v":0},{"$f":"IF138","v":0},{"$f":"IG138","v":0},{"$f":"IH138","v":0},{"$f":"II138","v":0},{"$f":"IJ138","v":0},{"$f":"IK138","v":0},{"$f":"IL138","v":0},{"$f":"IM138","v":0},{"$f":"IN138","v":0},{"$f":"IO138","v":0},{"$f":"IP138","v":0},{"$f":"IQ138","v":0},{"$f":"IR138","v":0},{"$f":"IS138","v":0},{"$f":"IT138","v":0}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J136:IU136)","v":10},null,{"$f":"IF(J$6=Cons_End,J130,INDEX(J$61:J$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP130,INDEX(AP$61:AP$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV130,INDEX(BV$61:BV$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB130,INDEX(DB$61:DB$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH130,INDEX(EH$61:EH$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN130,INDEX(FN$61:FN$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ130,INDEX(GJ$61:GJ$63,$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J137:IU137)","v":-10},{"$f":"SUM(OFFSET(I136,0,0,1,-J133))*-$E133*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BU136,0,0,1,-BV133))*-$E133*BV$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG136,0,0,1,-EH133))*-$E133*EH$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI136,0,0,1,-GJ133))*-$E133*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ136,0,0,1,-GK133))*-$E133*GK$9","v":0},{"$f":"SUM(OFFSET(GK136,0,0,1,-GL133))*-$E133*GL$9","v":0},{"$f":"SUM(OFFSET(GL136,0,0,1,-GM133))*-$E133*GM$9","v":0},{"$f":"SUM(OFFSET(GM136,0,0,1,-GN133))*-$E133*GN$9","v":0},{"$f":"SUM(OFFSET(GN136,0,0,1,-GO133))*-$E133*GO$9","v":0},{"$f":"SUM(OFFSET(GO136,0,0,1,-GP133))*-$E133*GP$9","v":0},{"$f":"SUM(OFFSET(GP136,0,0,1,-GQ133))*-$E133*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ136,0,0,1,-GR133))*-$E133*GR$9","v":0},{"$f":"SUM(OFFSET(GR136,0,0,1,-GS133))*-$E133*GS$9","v":0},{"$f":"SUM(OFFSET(GS136,0,0,1,-GT133))*-$E133*GT$9","v":0},{"$f":"SUM(OFFSET(GT136,0,0,1,-GU133))*-$E133*GU$9","v":0},{"$f":"SUM(OFFSET(GU136,0,0,1,-GV133))*-$E133*GV$9","v":0},{"$f":"SUM(OFFSET(GV136,0,0,1,-GW133))*-$E133*GW$9","v":0},{"$f":"SUM(OFFSET(GW136,0,0,1,-GX133))*-$E133*GX$9","v":0},{"$f":"SUM(OFFSET(GX136,0,0,1,-GY133))*-$E133*GY$9","v":0},{"$f":"SUM(OFFSET(GY136,0,0,1,-GZ133))*-$E133*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ136,0,0,1,-HA133))*-$E133*HA$9","v":0},{"$f":"SUM(OFFSET(HA136,0,0,1,-HB133))*-$E133*HB$9","v":0},{"$f":"SUM(OFFSET(HB136,0,0,1,-HC133))*-$E133*HC$9","v":0},{"$f":"SUM(OFFSET(HC136,0,0,1,-HD133))*-$E133*HD$9","v":0},{"$f":"SUM(OFFSET(HD136,0,0,1,-HE133))*-$E133*HE$9","v":0},{"$f":"SUM(OFFSET(HE136,0,0,1,-HF133))*-$E133*HF$9","v":0},{"$f":"SUM(OFFSET(HF136,0,0,1,-HG133))*-$E133*HG$9","v":0},{"$f":"SUM(OFFSET(HG136,0,0,1,-HH133))*-$E133*HH$9","v":0},{"$f":"SUM(OFFSET(HH136,0,0,1,-HI133))*-$E133*HI$9","v":0},{"$f":"SUM(OFFSET(HI136,0,0,1,-HJ133))*-$E133*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ136,0,0,1,-HK133))*-$E133*HK$9","v":0},{"$f":"SUM(OFFSET(HK136,0,0,1,-HL133))*-$E133*HL$9","v":0},{"$f":"SUM(OFFSET(HL136,0,0,1,-HM133))*-$E133*HM$9","v":0},{"$f":"SUM(OFFSET(HM136,0,0,1,-HN133))*-$E133*HN$9","v":0},{"$f":"SUM(OFFSET(HN136,0,0,1,-HO133))*-$E133*HO$9","v":0},{"$f":"SUM(OFFSET(HO136,0,0,1,-HP133))*-$E133*HP$9","v":0},{"$f":"SUM(OFFSET(HP136,0,0,1,-HQ133))*-$E133*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ136,0,0,1,-HR133))*-$E133*HR$9","v":0},{"$f":"SUM(OFFSET(HR136,0,0,1,-HS133))*-$E133*HS$9","v":0},{"$f":"SUM(OFFSET(HS136,0,0,1,-HT133))*-$E133*HT$9","v":0},{"$f":"SUM(OFFSET(HT136,0,0,1,-HU133))*-$E133*HU$9","v":0},{"$f":"SUM(OFFSET(HU136,0,0,1,-HV133))*-$E133*HV$9","v":0},{"$f":"SUM(OFFSET(HV136,0,0,1,-HW133))*-$E133*HW$9","v":0},{"$f":"SUM(OFFSET(HW136,0,0,1,-HX133))*-$E133*HX$9","v":0},{"$f":"SUM(OFFSET(HX136,0,0,1,-HY133))*-$E133*HY$9","v":0},{"$f":"SUM(OFFSET(HY136,0,0,1,-HZ133))*-$E133*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ136,0,0,1,-IA133))*-$E133*IA$9","v":0},{"$f":"SUM(OFFSET(IA136,0,0,1,-IB133))*-$E133*IB$9","v":0},{"$f":"SUM(OFFSET(IB136,0,0,1,-IC133))*-$E133*IC$9","v":0},{"$f":"SUM(OFFSET(IC136,0,0,1,-ID133))*-$E133*ID$9","v":0},{"$f":"SUM(OFFSET(ID136,0,0,1,-IE133))*-$E133*IE$9","v":0},{"$f":"SUM(OFFSET(IE136,0,0,1,-IF133))*-$E133*IF$9","v":0},{"$f":"SUM(OFFSET(IF136,0,0,1,-IG133))*-$E133*IG$9","v":0},{"$f":"SUM(OFFSET(IG136,0,0,1,-IH133))*-$E133*IH$9","v":0},{"$f":"SUM(OFFSET(IH136,0,0,1,-II133))*-$E133*II$9","v":0},{"$f":"SUM(OFFSET(II136,0,0,1,-IJ133))*-$E133*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ136,0,0,1,-IK133))*-$E133*IK$9","v":0},{"$f":"SUM(OFFSET(IK136,0,0,1,-IL133))*-$E133*IL$9","v":0},{"$f":"SUM(OFFSET(IL136,0,0,1,-IM133))*-$E133*IM$9","v":0},{"$f":"SUM(OFFSET(IM136,0,0,1,-IN133))*-$E133*IN$9","v":0},{"$f":"SUM(OFFSET(IN136,0,0,1,-IO133))*-$E133*IO$9","v":0},{"$f":"SUM(OFFSET(IO136,0,0,1,-IP133))*-$E133*IP$9","v":0},{"$f":"SUM(OFFSET(IP136,0,0,1,-IQ133))*-$E133*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ136,0,0,1,-IR133))*-$E133*IR$9","v":0},{"$f":"SUM(OFFSET(IR136,0,0,1,-IS133))*-$E133*IS$9","v":0},{"$f":"SUM(OFFSET(IS136,0,0,1,-IT133))*-$E133*IT$9","v":0},{"$f":"SUM(OFFSET(IT136,0,0,1,-IU133))*-$E133*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J135:J137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,{"$f":"SUM(AP135:AP137)","v":5.25},5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV135:BV137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB135:DB137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH135:EH137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN135:FN137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ135:GJ137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I144","v":0},{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,3.7735360253530756,3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"BV144","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,0.14159869113351073,0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"EH144","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,5.3133689982056915E-3,5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,{"$f":"GI144","v":1.8095295870977834E-3},{"$f":"GJ144","v":1.7190531077428942E-3},{"$f":"GK144","v":1.6331004523557494E-3},{"$f":"GL144","v":1.5514454297379618E-3},{"$f":"GM144","v":1.4738731582510638E-3},{"$f":"GN144","v":1.4001795003385107E-3},{"$f":"GO144","v":1.3301705253215852E-3},{"$f":"GP144","v":1.263661999055506E-3},{"$f":"GQ144","v":1.2004788991027307E-3},{"$f":"GR144","v":1.1404549541475942E-3},{"$f":"GS144","v":1.0834322064402146E-3},{"$f":"GT144","v":1.0292605961182038E-3},{"$f":"GU144","v":9.7779756631229359E-4},{"$f":"GV144","v":9.2890768799667892E-4},{"$f":"GW144","v":8.8246230359684502E-4},{"$f":"GX144","v":8.3833918841700271E-4},{"$f":"GY144","v":7.9642222899615252E-4},{"$f":"GZ144","v":7.5660111754634492E-4},{"$f":"HA144","v":7.1877106166902763E-4},{"$f":"HB144","v":6.8283250858557629E-4},{"$f":"HC144","v":6.4869088315629749E-4},{"$f":"HD144","v":6.1625633899848264E-4},{"$f":"HE144","v":5.8544352204855851E-4},{"$f":"HF144","v":5.5617134594613063E-4},{"$f":"HG144","v":5.2836277864882412E-4},{"$f":"HH144","v":5.0194463971638288E-4},{"$f":"HI144","v":4.7684740773056375E-4},{"$f":"HJ144","v":4.5300503734403556E-4},{"$f":"HK144","v":4.3035478547683378E-4},{"$f":"HL144","v":4.0883704620299206E-4},{"$f":"HM144","v":3.8839519389284247E-4},{"$f":"HN144","v":3.6897543419820035E-4},{"$f":"HO144","v":3.5052666248829034E-4},{"$f":"HP144","v":3.5052666248829034E-4},{"$f":"HQ144","v":3.5052666248829034E-4},{"$f":"HR144","v":3.5052666248829034E-4},{"$f":"HS144","v":3.5052666248829034E-4},{"$f":"HT144","v":3.5052666248829034E-4},{"$f":"HU144","v":3.5052666248829034E-4},{"$f":"HV144","v":3.5052666248829034E-4},{"$f":"HW144","v":3.5052666248829034E-4},{"$f":"HX144","v":3.5052666248829034E-4},{"$f":"HY144","v":3.5052666248829034E-4},{"$f":"HZ144","v":3.5052666248829034E-4},{"$f":"IA144","v":3.5052666248829034E-4},{"$f":"IB144","v":3.5052666248829034E-4},{"$f":"IC144","v":3.5052666248829034E-4},{"$f":"ID144","v":3.5052666248829034E-4},{"$f":"IE144","v":3.5052666248829034E-4},{"$f":"IF144","v":3.5052666248829034E-4},{"$f":"IG144","v":3.5052666248829034E-4},{"$f":"IH144","v":3.5052666248829034E-4},{"$f":"II144","v":3.5052666248829034E-4},{"$f":"IJ144","v":3.5052666248829034E-4},{"$f":"IK144","v":3.5052666248829034E-4},{"$f":"IL144","v":3.5052666248829034E-4},{"$f":"IM144","v":3.5052666248829034E-4},{"$f":"IN144","v":3.5052666248829034E-4},{"$f":"IO144","v":3.5052666248829034E-4},{"$f":"IP144","v":3.5052666248829034E-4},{"$f":"IQ144","v":3.5052666248829034E-4},{"$f":"IR144","v":3.5052666248829034E-4},{"$f":"IS144","v":3.5052666248829034E-4},{"$f":"IT144","v":3.5052666248829034E-4}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J142:IU142)","v":10},{"$f":"J136","v":0},{"$f":"K136","v":0},0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B125)","v":0.05},null,null,null,-9.9996494733375094,{"$f":"-J141*$E143*J$9","v":0},{"$f":"-K141*$E143*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.5,-0.47500000000000003,-0.45125000000000004,-0.42868750000000005,-0.40725312499999999,-0.38689046874999999,-0.36754594531250001,-0.34916864804687497,-0.33171021564453124,-0.31512470486230471,-0.29936846961918945,-0.28440004613823,-0.27018004383131849,-0.25667104163975257,-0.24383748955776491,-0.23164561507987666,-0.22006333432588285,-0.20906016760958868,-0.19860715922910926,-0.18867680126765379,-0.17924296120427111,-0.17028081314405755,-0.16176677248685467,-0.15367843386251195,-0.14599451216938636,-0.13869478656091702,-0.13176004723287119,-0.12517204487122763,-0.11891344262766623,-0.11296777049628293,-0.10731938197146879,-0.10195341287289535,-9.6855742229250585E-2,-9.2012955117788051E-2,-8.7412307361898645E-2,-8.3041691993803721E-2,-7.8889607394113534E-2,-7.4945127024407865E-2,-7.1197870673187461E-2,-6.7637977139528085E-2,-6.4256078282551685E-2,-6.1043274368424098E-2,-5.799111065000289E-2,-5.5091555117502744E-2,-5.2336977361627617E-2,-4.9720128493546234E-2,-4.7234122068868928E-2,-4.4872415965425481E-2,-4.2628795167154204E-2,-4.0497355408796495E-2,-3.8472487638356673E-2,{"$f":"-BW141*$E143*BW$9","v":-3.6548863256438836E-2},-3.4721420093616895E-2,-3.298534908893605E-2,-3.1336081634489248E-2,-2.9769277552764789E-2,-2.828081367512655E-2,-2.6866772991370219E-2,-2.552343434180171E-2,-2.4247262624711625E-2,-2.3034899493476046E-2,-2.1883154518802243E-2,-2.0788996792862131E-2,-1.9749546953219024E-2,-1.8762069605558075E-2,-1.7823966125280168E-2,-1.6932767819016162E-2,-1.6086129428065355E-2,-1.5281822956662087E-2,-1.4517731808828982E-2,-1.3791845218387534E-2,-1.3102252957468155E-2,-1.2447140309594748E-2,-1.182478329411501E-2,-1.1233544129409259E-2,-1.0671866922938797E-2,-1.0138273576791857E-2,-9.6313598979522637E-3,-9.1497919030546493E-3,-8.6923023079019165E-3,-8.2576871925068209E-3,-7.8448028328814805E-3,-7.452562691237407E-3,-7.0799345566755368E-3,-6.7259378288417595E-3,-6.3896409373996712E-3,-6.0701588905296873E-3,-5.7666509460032036E-3,-5.4783183987030431E-3,-5.2044024787678911E-3,-4.9441823548294966E-3,-4.6969732370880221E-3,-4.4621245752336208E-3,-4.2390183464719395E-3,-4.0270674291483424E-3,-3.8257140576909254E-3,-3.634428354806379E-3,-3.45270693706606E-3,-3.280071590212757E-3,-3.1160680107021194E-3,-2.960264610167013E-3,-2.8122513796586626E-3,-2.6716388106757297E-3,-2.5380568701419432E-3,-2.4111540266348458E-3,-2.2905963253031037E-3,-2.1760665090379484E-3,-2.067263183586051E-3,-1.9639000244067485E-3,-1.8657050231864114E-3,-1.7724197720270906E-3,-1.683798783425736E-3,-1.5996088442544493E-3,-1.5196284020417268E-3,-1.4436469819396405E-3,{"$f":"-EI141*$E143*EI$9","v":-1.3714646328426585E-3},-1.3028914012005255E-3,-1.2377468311404992E-3,-1.1758594895834743E-3,-1.1170665151043005E-3,-1.0612131893490855E-3,-1.0081525298816312E-3,-9.5774490338754962E-4,-9.0985765821817227E-4,-8.6436477530726365E-4,-8.2114653654190056E-4,-7.800892097148055E-4,-7.4108474922906522E-4,-7.0403051176761192E-4,-6.6882898617923138E-4,-6.3538753687026976E-4,-6.0361816002675627E-4,-5.7343725202541843E-4,-5.4476538942414745E-4,-5.175271199529401E-4,-4.9165076395529307E-4,-4.670682257575284E-4,-4.4371481446965199E-4,-4.2152907374616935E-4,-4.004526200588609E-4,-3.8042998905591784E-4,-3.6140848960312195E-4,-3.4333806512296588E-4,-3.2617116186681758E-4,-3.0986260377347669E-4,-2.9436947358480288E-4,-2.7965099990556275E-4,-2.6566844991028458E-4,-2.5238502741477037E-4,-2.3976577604403184E-4,-2.2777748724183024E-4,-2.1638861287973872E-4,-2.0556918223575178E-4,-1.952907231239642E-4,-1.8552618696776599E-4,-1.7624987761937768E-4,-1.674373837384088E-4,-1.5906551455148834E-4,-1.5111223882391395E-4,-1.4355662688271824E-4,-1.3637879553858234E-4,-1.2955985576165323E-4,-1.2308186297357054E-4,-1.1692776982489204E-4,-1.1108138133364744E-4,-1.0552731226696507E-4,-1.0025094665361682E-4,-9.5238399320935976E-5,{"$f":"-GJ141*$E143*GJ$9","v":-9.0476479354889176E-5},-8.5952655387144708E-5,-8.1655022617787475E-5,-7.7572271486898102E-5,-7.36936579125532E-5,-7.0008975016925539E-5,-6.6508526266079266E-5,-6.3183099952775299E-5,-6.0023944955136537E-5,-5.7022747707379712E-5,-5.4171610322010731E-5,-5.1463029805910193E-5,-4.8889878315614682E-5,-4.6445384399833951E-5,-4.4123115179842251E-5,-4.1916959420850136E-5,-3.9821111449807632E-5,-3.7830055877317247E-5,-3.593855308345138E-5,-3.4141625429278819E-5,-3.2434544157814879E-5,-3.0812816949924135E-5,-2.9272176102427928E-5,-2.7808567297306531E-5,-2.6418138932441208E-5,-2.5097231985819146E-5,-2.384237038652819E-5,-2.2650251867201779E-5,-2.1517739273841692E-5,-2.0441852310149605E-5,-1.9419759694642126E-5,-1.8448771709910018E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J141:J143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,{"$f":"SUM(AP141:AP143)","v":3.7735360253530756},3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"SUM(BV141:BV143)","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,{"$f":"SUM(DB141:DB143)","v":0.14159869113351073},0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"SUM(EH141:EH143)","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,{"$f":"SUM(FN141:FN143)","v":5.3133689982056915E-3},5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,1.8095295870977834E-3,{"$f":"SUM(GJ141:GJ143)","v":1.7190531077428942E-3},1.6331004523557494E-3,1.5514454297379618E-3,1.4738731582510638E-3,1.4001795003385107E-3,1.3301705253215852E-3,1.263661999055506E-3,1.2004788991027307E-3,1.1404549541475942E-3,1.0834322064402146E-3,1.0292605961182038E-3,9.7779756631229359E-4,9.2890768799667892E-4,8.8246230359684502E-4,8.3833918841700271E-4,7.9642222899615252E-4,7.5660111754634492E-4,7.1877106166902763E-4,6.8283250858557629E-4,6.4869088315629749E-4,6.1625633899848264E-4,5.8544352204855851E-4,5.5617134594613063E-4,5.2836277864882412E-4,5.0194463971638288E-4,4.7684740773056375E-4,4.5300503734403556E-4,4.3035478547683378E-4,4.0883704620299206E-4,3.8839519389284247E-4,3.6897543419820035E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4]
[]
[null,null,"Applied "]
[null,null,{"$f":"C132","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J147:IU147)","v":10},{"$f":"-J137","v":0},{"$f":"-K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C140","v":"Reducing balance"},"AUD M","Applied",null,null,null,9.9996494733375094,{"$f":"-J143","v":0},{"$f":"-K143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.47500000000000003,0.45125000000000004,0.42868750000000005,0.40725312499999999,0.38689046874999999,0.36754594531250001,0.34916864804687497,0.33171021564453124,0.31512470486230471,0.29936846961918945,0.28440004613823,0.27018004383131849,0.25667104163975257,0.24383748955776491,0.23164561507987666,0.22006333432588285,0.20906016760958868,0.19860715922910926,0.18867680126765379,0.17924296120427111,0.17028081314405755,0.16176677248685467,0.15367843386251195,0.14599451216938636,0.13869478656091702,0.13176004723287119,0.12517204487122763,0.11891344262766623,0.11296777049628293,0.10731938197146879,0.10195341287289535,9.6855742229250585E-2,9.2012955117788051E-2,8.7412307361898645E-2,8.3041691993803721E-2,7.8889607394113534E-2,7.4945127024407865E-2,7.1197870673187461E-2,6.7637977139528085E-2,6.4256078282551685E-2,6.1043274368424098E-2,5.799111065000289E-2,5.5091555117502744E-2,5.2336977361627617E-2,4.9720128493546234E-2,4.7234122068868928E-2,4.4872415965425481E-2,4.2628795167154204E-2,4.0497355408796495E-2,3.8472487638356673E-2,{"$f":"-BW143","v":3.6548863256438836E-2},3.4721420093616895E-2,3.298534908893605E-2,3.1336081634489248E-2,2.9769277552764789E-2,2.828081367512655E-2,2.6866772991370219E-2,2.552343434180171E-2,2.4247262624711625E-2,2.3034899493476046E-2,2.1883154518802243E-2,2.0788996792862131E-2,1.9749546953219024E-2,1.8762069605558075E-2,1.7823966125280168E-2,1.6932767819016162E-2,1.6086129428065355E-2,1.5281822956662087E-2,1.4517731808828982E-2,1.3791845218387534E-2,1.3102252957468155E-2,1.2447140309594748E-2,1.182478329411501E-2,1.1233544129409259E-2,1.0671866922938797E-2,1.0138273576791857E-2,9.6313598979522637E-3,9.1497919030546493E-3,8.6923023079019165E-3,8.2576871925068209E-3,7.8448028328814805E-3,7.452562691237407E-3,7.0799345566755368E-3,6.7259378288417595E-3,6.3896409373996712E-3,6.0701588905296873E-3,5.7666509460032036E-3,5.4783183987030431E-3,5.2044024787678911E-3,4.9441823548294966E-3,4.6969732370880221E-3,4.4621245752336208E-3,4.2390183464719395E-3,4.0270674291483424E-3,3.8257140576909254E-3,3.634428354806379E-3,3.45270693706606E-3,3.280071590212757E-3,3.1160680107021194E-3,2.960264610167013E-3,2.8122513796586626E-3,2.6716388106757297E-3,2.5380568701419432E-3,2.4111540266348458E-3,2.2905963253031037E-3,2.1760665090379484E-3,2.067263183586051E-3,1.9639000244067485E-3,1.8657050231864114E-3,1.7724197720270906E-3,1.683798783425736E-3,1.5996088442544493E-3,1.5196284020417268E-3,1.4436469819396405E-3,{"$f":"-EI143","v":1.3714646328426585E-3},1.3028914012005255E-3,1.2377468311404992E-3,1.1758594895834743E-3,1.1170665151043005E-3,1.0612131893490855E-3,1.0081525298816312E-3,9.5774490338754962E-4,9.0985765821817227E-4,8.6436477530726365E-4,8.2114653654190056E-4,7.800892097148055E-4,7.4108474922906522E-4,7.0403051176761192E-4,6.6882898617923138E-4,6.3538753687026976E-4,6.0361816002675627E-4,5.7343725202541843E-4,5.4476538942414745E-4,5.175271199529401E-4,4.9165076395529307E-4,4.670682257575284E-4,4.4371481446965199E-4,4.2152907374616935E-4,4.004526200588609E-4,3.8042998905591784E-4,3.6140848960312195E-4,3.4333806512296588E-4,3.2617116186681758E-4,3.0986260377347669E-4,2.9436947358480288E-4,2.7965099990556275E-4,2.6566844991028458E-4,2.5238502741477037E-4,2.3976577604403184E-4,2.2777748724183024E-4,2.1638861287973872E-4,2.0556918223575178E-4,1.952907231239642E-4,1.8552618696776599E-4,1.7624987761937768E-4,1.674373837384088E-4,1.5906551455148834E-4,1.5111223882391395E-4,1.4355662688271824E-4,1.3637879553858234E-4,1.2955985576165323E-4,1.2308186297357054E-4,1.1692776982489204E-4,1.1108138133364744E-4,1.0552731226696507E-4,1.0025094665361682E-4,9.5238399320935976E-5,{"$f":"-GJ143","v":9.0476479354889176E-5},8.5952655387144708E-5,8.1655022617787475E-5,7.7572271486898102E-5,7.36936579125532E-5,7.0008975016925539E-5,6.6508526266079266E-5,6.3183099952775299E-5,6.0023944955136537E-5,5.7022747707379712E-5,5.4171610322010731E-5,5.1463029805910193E-5,4.8889878315614682E-5,4.6445384399833951E-5,4.4123115179842251E-5,4.1916959420850136E-5,3.9821111449807632E-5,3.7830055877317247E-5,3.593855308345138E-5,3.4141625429278819E-5,3.2434544157814879E-5,3.0812816949924135E-5,2.9272176102427928E-5,2.7808567297306531E-5,2.6418138932441208E-5,2.5097231985819146E-5,2.384237038652819E-5,2.2650251867201779E-5,2.1517739273841692E-5,2.0441852310149605E-5,1.9419759694642126E-5,1.8448771709910018E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$G$557:$G$559,B125)","v":"Straight line "},null,null,null,10,{"$f":"SUMIFS(J147:J148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"SUMIFS(AP147:AP148,$C147:$C148,$E149)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BV147:BV148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DB147:DB148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(EH147:EH148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(FN147:FN148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(GJ147:GJ148,$C147:$C148,$E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounting Depreciation Summary"]
[null,null,"Depreciation"]
[null,null,{"$f":"C55","v":"Short term"},"AUD M",null,null,null,null,{"$f":"SUM(J153:IU153)","v":23.892079943577809},{"$f":"-J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,{"$f":"-AD77","v":0.29865099929472261},{"$f":"-AE77","v":0.29865099929472261},0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,{"$f":"-CQ77","v":0.29865099929472261},0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FC77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0864200084579352E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C56","v":"Long term"},"AUD M",null,null,null,null,367.40374457999991,{"$f":"-J103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-AD103","v":2.2962734036249994},{"$f":"-AE103","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-CQ103","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-FC103","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"-GJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5244697705347789E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C57","v":"Financing costs"},"AUD M",null,null,null,null,10,{"$f":"-J129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"-AD129","v":0.25},{"$f":"-AE129","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FC129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,401.29582452357738,{"$f":"SUM(J153:J155)","v":0},{"$f":"SUM(K153:K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,{"$f":"SUM(BW153:BW155)","v":2.5949244029197223},2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"SUM(EI153:EI155)","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ153:GJ155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8331117713805725E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Book Value"]
[null,null,{"$f":"C61","v":"Short term"},"AUD M",null,null,null,null,null,{"$f":"-J78","v":0},{"$f":"-K78","v":0},0,0,0,0,0,0,-1.9591505553733779,-5.3279338274178487,-11.157601333650835,-17.680139158247577,-21.431195709389293,-23.892079943577809,-23.593428944283087,-23.294777944988365,-22.996126945693643,-22.697475946398921,-22.398824947104199,-22.100173947809477,-21.801522948514755,-21.502871949220033,-21.204220949925311,-20.905569950630589,-20.606918951335867,-20.308267952041145,-20.009616952746423,-19.710965953451701,-19.412314954156979,-19.113663954862258,-18.815012955567536,-18.516361956272814,-18.217710956978092,-17.91905995768337,-17.620408958388648,-17.321757959093926,-17.023106959799204,-16.724455960504482,-16.42580496120976,-16.127153961915038,-15.828502962620316,-15.529851963325594,-15.231200964030872,-14.93254996473615,-14.633898965441428,-14.335247966146706,-14.036596966851985,-13.737945967557263,-13.439294968262541,-13.140643968967819,-12.841992969673097,-12.543341970378375,-12.244690971083653,-11.946039971788931,-11.647388972494209,-11.348737973199487,-11.050086973904765,-10.751435974610043,-10.452784975315321,-10.154133976020599,-9.8554829767258774,-9.5568319774311554,-9.2581809781364335,-8.9595299788417115,-8.6608789795469896,{"$f":"-BW78","v":-8.3622279802522677},-8.0635769809575457,-7.7649259816628229,-7.4662749823681001,-7.1676239830733772,-6.8689729837786544,-6.5703219844839316,-6.2716709851892087,-5.9730199858944859,-5.6743689865997631,-5.3757179873050402,-5.0770669880103174,-4.7784159887155946,-4.4797649894208718,-4.1811139901261489,-3.8824629908314261,-3.5838119915367033,-3.2851609922419804,-2.9865099929472576,-2.6878589936525348,-2.3892079943578119,-2.0905569950630891,-1.7919059957683665,-1.4932549964736439,-1.1946039971789213,-0.89595299788419869,-0.59730199858947608,-0.29865099929475347,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,{"$f":"-EI78","v":-3.0864200084579352E-14},-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,{"$f":"-GJ78","v":-3.0864200084579352E-14},-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,-3.0864200084579352E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C62","v":"Long term"},"AUD M",null,null,null,null,null,{"$f":"J104","v":0},{"$f":"K104","v":0},0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,323.77454991112529,321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,250.29380099512585,{"$f":"BW104","v":247.99752759150084},245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,176.81305207912558,174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,103.33230316312547,{"$f":"EI104","v":101.03602975950048},98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,29.851554247125556,27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"GJ104","v":5.5244697705347789E-13},5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C63","v":"Financing costs"},"AUD M",null,null,null,null,null,{"$f":"J130","v":0},{"$f":"K130","v":0},0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,null,{"$f":"SUM(J159:J161)","v":0},0,0,0,0,0,0,0,58.246603584626591,103.5977730925821,182.07781110634909,269.88539462175231,320.38279613061064,353.5116646364221,351.26404223209187,349.01641982776158,346.76879742343135,344.52117501910107,342.27355261477084,340.02593021044055,337.77830780611032,335.53068540178003,333.2830629974498,331.03544059311952,328.78781818878929,326.540195784459,324.29257338012877,322.04495097579849,319.79732857146826,317.54970616713797,315.30208376280774,313.05446135847745,{"$f":"SUM(AP159:AP161)","v":310.80683895414722},308.55921654981694,306.31159414548671,304.06397174115642,301.81634933682619,299.56872693249591,297.32110452816568,295.07348212383539,292.82585971950516,290.57823731517487,288.33061491084464,286.08299250651436,283.83537010218413,281.58774769785384,279.34012529352361,277.09250288919333,274.8448804848631,272.59725808053281,270.34963567620258,268.10201327187229,265.85439086754207,263.60676846321178,261.60914605888155,259.61152365455126,257.61390125022103,255.61627884589075,253.61865644156049,251.62103403723023,249.62341163289997,247.62578922856972,245.62816682423943,243.63054441990914,{"$f":"SUM(BV159:BV161)","v":241.63292201557886},239.63529961124857,237.63767720691828,235.640054802588,233.64243239825771,231.64480999392742,229.64718758959714,227.64956518526685,225.65194278093657,223.65432037660628,221.65669797227599,219.65907556794571,217.66145316361542,215.66383075928513,213.66620835495485,211.66858595062459,209.6709635462943,207.67334114196402,205.67571873763373,203.67809633330344,201.68047392897316,199.68285152464287,197.68522912031258,195.6876067159823,193.68998431165201,191.69236190732173,189.69473950299144,187.69711709866115,185.69949469433087,183.70187229000058,181.40559888637557,179.10932548275056,{"$f":"SUM(DB159:DB161)","v":176.81305207912555},174.51677867550055,172.22050527187554,169.92423186825053,167.62795846462552,165.33168506100051,163.03541165737551,160.7391382537505,158.44286485012549,156.14659144650048,153.85031804287547,151.55404463925046,149.25777123562546,146.96149783200045,144.66522442837544,142.36895102475043,140.07267762112542,137.77640421750041,135.48013081387541,133.1838574102504,130.88758400662539,128.59131060300038,126.29503719937539,123.99876379575039,121.7024903921254,119.4062169885004,117.10994358487541,114.81367018125042,112.51739677762542,110.22112337400043,107.92484997037543,105.62857656675044,{"$f":"SUM(EH159:EH161)","v":103.33230316312545},101.03602975950045,98.739756355875457,96.443482952250463,94.147209548625469,91.850936145000475,89.554662741375481,87.258389337750486,84.962115934125492,82.665842530500498,80.369569126875504,78.07329572325051,75.777022319625516,73.480748916000522,71.184475512375528,68.888202108750534,66.59192870512554,64.295655301500545,61.999381897875544,59.703108494250543,57.406835090625542,55.110561687000541,52.814288283375539,50.518014879750538,48.221741476125537,45.925468072500536,43.629194668875535,41.332921265250533,39.036647861625532,36.740374458000531,34.44410105437553,32.147827650750529,{"$f":"SUM(FN159:FN161)","v":29.851554247125524},27.555280843500523,25.259007439875521,22.96273403625052,20.666460632625519,18.370187229000518,16.073913825375516,13.777640421750519,11.481367018125519,9.18509361450052,6.8888202108755197,4.5925468072505202,2.2962734036255208,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,{"$f":"SUM(GJ159:GJ161)","v":5.2158277696889854E-13},5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,5.2158277696889854E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Depreciation"]
[null,1,{"$f":"INDEX($C$55:$C$57,B165)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I170","v":0},{"$f":"J170","v":0},0,0,0,0,0,0,0,1.9591505553733779,5.3279338274178487,11.157601333650835,17.680139158247577,21.431195709389293,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,14.768679217235082,14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,{"$f":"BV170","v":6.5688502271603193},6.4046289714813112,6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,2.9217096987595395,2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,{"$f":"EH170","v":1.2995253763786594},1.2670372419691929,1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,0.57800616008123262,0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,{"$f":"GI170","v":0.33964826197741532},{"$f":"GJ170","v":0.33115705542797996},{"$f":"GK170","v":0.32287812904228047},{"$f":"GL170","v":0.31480617581622344},{"$f":"GM170","v":0.30693602142081788},{"$f":"GN170","v":0.29926262088529743},{"$f":"GO170","v":0.29178105536316501},{"$f":"GP170","v":0.28448652897908588},{"$f":"GQ170","v":0.27737436575460872},{"$f":"GR170","v":0.27044000661074352},{"$f":"GS170","v":0.26367900644547493},{"$f":"GT170","v":0.25708703128433807},{"$f":"GU170","v":0.25065985550222963},{"$f":"GV170","v":0.24439335911467389},{"$f":"GW170","v":0.23828352513680703},{"$f":"GX170","v":0.23232643700838684},{"$f":"GY170","v":0.22651827608317718},{"$f":"GZ170","v":0.22085531918109774},{"$f":"HA170","v":0.21533393620157029},{"$f":"HB170","v":0.20995058779653103},{"$f":"HC170","v":0.20470182310161775},{"$f":"HD170","v":0.19958427752407731},{"$f":"HE170","v":0.19459467058597538},{"$f":"HF170","v":0.18972980382132598},{"$f":"HG170","v":0.18498655872579284},{"$f":"HH170","v":0.18036189475764802},{"$f":"HI170","v":0.17585284738870682},{"$f":"HJ170","v":0.17145652620398916},{"$f":"HK170","v":0.16717011304888943},{"$f":"HL170","v":0.16299086022266721},{"$f":"HM170","v":0.15891608871710053},{"$f":"HN170","v":0.15494318649917302},{"$f":"HO170","v":0},{"$f":"HP170","v":0},{"$f":"HQ170","v":0},{"$f":"HR170","v":0},{"$f":"HS170","v":0},{"$f":"HT170","v":0},{"$f":"HU170","v":0},{"$f":"HV170","v":0},{"$f":"HW170","v":0},{"$f":"HX170","v":0},{"$f":"HY170","v":0},{"$f":"HZ170","v":0},{"$f":"IA170","v":0},{"$f":"IB170","v":0},{"$f":"IC170","v":0},{"$f":"ID170","v":0},{"$f":"IE170","v":0},{"$f":"IF170","v":0},{"$f":"IG170","v":0},{"$f":"IH170","v":0},{"$f":"II170","v":0},{"$f":"IJ170","v":0},{"$f":"IK170","v":0},{"$f":"IL170","v":0},{"$f":"IM170","v":0},{"$f":"IN170","v":0},{"$f":"IO170","v":0},{"$f":"IP170","v":0},{"$f":"IQ170","v":0},{"$f":"IR170","v":0},{"$f":"IS170","v":0},{"$f":"IT170","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J168:IU168)","v":23.892079943577809},{"$f":"INDEX(J$67:J$69,$B165)","v":0},{"$f":"INDEX(K$67:K$69,$B165)","v":0},0,0,0,0,0,0,1.9591505553733779,3.368783272044471,5.829667506232985,6.5225378245967409,3.7510565511417155,2.4608842341885144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,-23.892079943577798,{"$f":"IF(J$6=Ops_end,-SUM(J167:J168),-J189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.59730199858944522,-0.58236944862470919,-0.56781021240909135,-0.5536149570988641,-0.53977458317139237,-0.52628021859210761,-0.51312321312730491,-0.5002951327991223,-0.48778775447914424,-0.47559306061716566,-0.46370323410173653,-0.45211065324919314,-0.4408078869179633,-0.42978768974501425,-0.41904299750138885,-0.40856692256385413,-0.3983527494997578,-0.38839393076226386,{"$f":"IF(AP$6=Ops_end,-SUM(AP167:AP168),-AP189)","v":-0.37868408249320723},-0.36921698043087708,-0.35998655592010514,-0.35098689202210248,-0.34221221972154992,-0.33365691422851118,-0.32531549137279842,-0.31718260408847843,-0.30925303898626649,-0.30152171301160985,-0.2939836701863196,-0.28663407843166161,-0.27946822647087005,-0.27248152080909827,-0.26566948278887081,-0.25902774571914905,-0.25255205207617032,-0.24623825077426609,-0.24008229450490945,-0.23408023714228673,-0.22822823121372957,-0.22252252543338635,-0.21695946229755167,-0.21153547574011286,-0.20624708884661003,-0.20109091162544479,-0.19606363883480865,-0.19116204786393842,-0.18638299666733996,-0.18172342175065648,-0.17718033620689005,-0.1727508278017178,{"$f":"IF(BV$6=Ops_end,-SUM(BV167:BV168),-BV189)","v":-0.16843205710667486},-0.164221255679008,-0.1601157242870328,-0.15611283117985697,-0.15221001040036056,-0.14840476014035153,-0.14469464113684274,-0.14107727510842169,-0.13755034323071114,-0.13411158464994336,-0.13075879503369478,-0.1274898251578524,-0.1243025795289061,-0.12119501504068345,-0.11816513966466635,-0.11521101117304969,-0.11233073589372344,-0.10952246749638035,-0.10678440580897085,-0.10411479566374658,-0.10151192577215291,-9.8974127627849087E-2,-9.6499774437152852E-2,-9.4087280076224036E-2,-9.1735098074318441E-2,-8.9441720622460474E-2,-8.7205677606898971E-2,-8.5025535666726493E-2,-8.2899897275058337E-2,-8.082739984318188E-2,-7.8806714847102333E-2,-7.6836546975924777E-2,{"$f":"IF(DB$6=Ops_end,-SUM(DB167:DB168),-DB189)","v":-7.491563330152666E-2},-7.3042742468988495E-2,-7.1216673907263772E-2,-6.9436257059582174E-2,-6.7700350633092626E-2,-6.6007841867265313E-2,-6.4357645820583675E-2,-6.2748704675069086E-2,-6.1179987058192359E-2,-5.9650487381737553E-2,-5.815922519719411E-2,-5.6705244567264258E-2,-5.5287613453082654E-2,-5.3905423116755585E-2,-5.2557787538836692E-2,-5.1243842850365776E-2,-4.9962746779106629E-2,-4.8713678109628962E-2,-4.7495836156888238E-2,-4.6308440252966036E-2,-4.5150729246641881E-2,-4.4021961015475834E-2,-4.2921411990088941E-2,-4.1848376690336718E-2,-4.0802167273078296E-2,-3.9782113091251341E-2,-3.878756026397006E-2,-3.7817871257370808E-2,-3.6872424475936534E-2,-3.5950613864038118E-2,-3.5051848517437166E-2,-3.4175552304501235E-2,{"$f":"IF(EH$6=Ops_end,-SUM(EH167:EH168),-EH189)","v":-3.3321163496888705E-2},-3.2488134409466483E-2,-3.1675931049229826E-2,-3.0884032772999077E-2,-3.01119319536741E-2,-2.935913365483225E-2,-2.8625155313461444E-2,-2.7909526430624904E-2,-2.7211788269859285E-2,-2.6531493563112803E-2,-2.5868206224034979E-2,-2.5221501068434106E-2,-2.4590963541723253E-2,-2.3976189453180169E-2,-2.3376784716850667E-2,-2.2792365098929401E-2,-2.2222555971456167E-2,-2.1666992072169763E-2,-2.1125317270365519E-2,-2.0597184338606384E-2,-2.0082254730141223E-2,-1.9580198361887693E-2,-1.9090693402840499E-2,-1.8613426067769483E-2,-1.8148090416075246E-2,-1.7694388155673365E-2,-1.7252028451781531E-2,-1.6820727740486995E-2,-1.6400209546974819E-2,-1.5990204308300445E-2,-1.5590449200592936E-2,-1.5200687970578112E-2,{"$f":"IF(FN$6=Ops_end,-SUM(FN167:FN168),-FN189)","v":-1.4820670771313658E-2},-1.4450154002030816E-2,-1.4088900151980045E-2,-1.3736677648180543E-2,-1.339326070697603E-2,-1.305842918930163E-2,-1.2731968459569087E-2,-1.2413669248079861E-2,-1.2103327516877864E-2,-1.1800744328955918E-2,-1.1505725720732021E-2,-1.1218082577713721E-2,-1.0937630513270877E-2,-1.0664189750439104E-2,-1.0397585006678128E-2,-1.0137645381511174E-2,-9.8842042469733937E-3,-9.6370991407990596E-3,-9.3961716622790823E-3,-9.1612673707221048E-3,-8.9322356864540535E-3,-8.7089297942927017E-3,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ167:GJ168),-GJ189)","v":-8.4912065494353837E-3},-8.2789263856994991E-3,-8.0719532260570114E-3,-7.8701543954055857E-3,-7.6734005355204478E-3,-7.4815655221324362E-3,-7.2945263840791252E-3,-7.1121632244771473E-3,-6.9343591438652185E-3,-6.7610001652685884E-3,-6.5919751611368737E-3,-6.427175782108452E-3,-6.2664963875557408E-3,-6.1098339778668477E-3,-5.9570881284201765E-3,-5.8081609252096716E-3,-5.6629569020794296E-3,-5.5213829795274436E-3,-5.3833484050392578E-3,-5.2487646949132757E-3,-5.1175455775404437E-3,-4.9896069381019335E-3,-4.8648667646493844E-3,-4.7432450955331501E-3,-4.6246639681448215E-3,-4.5090473689412009E-3,-4.3963211847176708E-3,-4.2864131550997293E-3,-4.1792528262222361E-3,-4.0747715055666801E-3,-3.9729022179275132E-3,-0.15494318649917302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J167:J169)","v":0},0,0,0,0,0,0,0,1.9591505553733779,5.3279338274178487,11.157601333650835,17.680139158247577,21.431195709389293,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,{"$f":"SUM(AP167:AP169)","v":14.768679217235082},14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,{"$f":"SUM(BV167:BV169)","v":6.5688502271603193},6.4046289714813112,6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,{"$f":"SUM(DB167:DB169)","v":2.9217096987595395},2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,{"$f":"SUM(EH167:EH169)","v":1.2995253763786594},1.2670372419691929,1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,{"$f":"SUM(FN167:FN169)","v":0.57800616008123262},0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,0.33964826197741532,{"$f":"SUM(GJ167:GJ169)","v":0.33115705542797996},0.32287812904228047,0.31480617581622344,0.30693602142081788,0.29926262088529743,0.29178105536316501,0.28448652897908588,0.27737436575460872,0.27044000661074352,0.26367900644547493,0.25708703128433807,0.25065985550222963,0.24439335911467389,0.23828352513680703,0.23232643700838684,0.22651827608317718,0.22085531918109774,0.21533393620157029,0.20995058779653103,0.20470182310161775,0.19958427752407731,0.19459467058597538,0.18972980382132598,0.18498655872579284,0.18036189475764802,0.17585284738870682,0.17145652620398916,0.16717011304888943,0.16299086022266721,0.15891608871710053,0.15494318649917302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B165)","v":1.2500000000000001E-2},{"$f":"1/E173","v":80},null,null,null,{"$f":"MIN(I173+1,$F173)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MIN(BU173+1,$F173)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"MIN(EG173+1,$F173)","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"MIN(GI173+1,$F173)","v":80},{"$f":"MIN(GJ173+1,$F173)","v":80},{"$f":"MIN(GK173+1,$F173)","v":80},{"$f":"MIN(GL173+1,$F173)","v":80},{"$f":"MIN(GM173+1,$F173)","v":80},{"$f":"MIN(GN173+1,$F173)","v":80},{"$f":"MIN(GO173+1,$F173)","v":80},{"$f":"MIN(GP173+1,$F173)","v":80},{"$f":"MIN(GQ173+1,$F173)","v":80},{"$f":"MIN(GR173+1,$F173)","v":80},{"$f":"MIN(GS173+1,$F173)","v":80},{"$f":"MIN(GT173+1,$F173)","v":80},{"$f":"MIN(GU173+1,$F173)","v":80},{"$f":"MIN(GV173+1,$F173)","v":80},{"$f":"MIN(GW173+1,$F173)","v":80},{"$f":"MIN(GX173+1,$F173)","v":80},{"$f":"MIN(GY173+1,$F173)","v":80},{"$f":"MIN(GZ173+1,$F173)","v":80},{"$f":"MIN(HA173+1,$F173)","v":80},{"$f":"MIN(HB173+1,$F173)","v":80},{"$f":"MIN(HC173+1,$F173)","v":80},{"$f":"MIN(HD173+1,$F173)","v":80},{"$f":"MIN(HE173+1,$F173)","v":80},{"$f":"MIN(HF173+1,$F173)","v":80},{"$f":"MIN(HG173+1,$F173)","v":80},{"$f":"MIN(HH173+1,$F173)","v":80},{"$f":"MIN(HI173+1,$F173)","v":80},{"$f":"MIN(HJ173+1,$F173)","v":80},{"$f":"MIN(HK173+1,$F173)","v":80},{"$f":"MIN(HL173+1,$F173)","v":80},{"$f":"MIN(HM173+1,$F173)","v":80},{"$f":"MIN(HN173+1,$F173)","v":80},{"$f":"MIN(HO173+1,$F173)","v":80},{"$f":"MIN(HP173+1,$F173)","v":80},{"$f":"MIN(HQ173+1,$F173)","v":80},{"$f":"MIN(HR173+1,$F173)","v":80},{"$f":"MIN(HS173+1,$F173)","v":80},{"$f":"MIN(HT173+1,$F173)","v":80},{"$f":"MIN(HU173+1,$F173)","v":80},{"$f":"MIN(HV173+1,$F173)","v":80},{"$f":"MIN(HW173+1,$F173)","v":80},{"$f":"MIN(HX173+1,$F173)","v":80},{"$f":"MIN(HY173+1,$F173)","v":80},{"$f":"MIN(HZ173+1,$F173)","v":80},{"$f":"MIN(IA173+1,$F173)","v":80},{"$f":"MIN(IB173+1,$F173)","v":80},{"$f":"MIN(IC173+1,$F173)","v":80},{"$f":"MIN(ID173+1,$F173)","v":80},{"$f":"MIN(IE173+1,$F173)","v":80},{"$f":"MIN(IF173+1,$F173)","v":80},{"$f":"MIN(IG173+1,$F173)","v":80},{"$f":"MIN(IH173+1,$F173)","v":80},{"$f":"MIN(II173+1,$F173)","v":80},{"$f":"MIN(IJ173+1,$F173)","v":80},{"$f":"MIN(IK173+1,$F173)","v":80},{"$f":"MIN(IL173+1,$F173)","v":80},{"$f":"MIN(IM173+1,$F173)","v":80},{"$f":"MIN(IN173+1,$F173)","v":80},{"$f":"MIN(IO173+1,$F173)","v":80},{"$f":"MIN(IP173+1,$F173)","v":80},{"$f":"MIN(IQ173+1,$F173)","v":80},{"$f":"MIN(IR173+1,$F173)","v":80},{"$f":"MIN(IS173+1,$F173)","v":80},{"$f":"MIN(IT173+1,$F173)","v":80}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I178","v":0},{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,21.801522948514755,21.502871949220033,21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,18.217710956978092,17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,{"$f":"BV178","v":8.6608789795469896},8.3622279802522677,8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,2.3892079943578119,2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"EH178","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"GI178","v":3.0864200084579352E-14},{"$f":"GJ178","v":3.0864200084579352E-14},{"$f":"GK178","v":3.0864200084579352E-14},{"$f":"GL178","v":3.0864200084579352E-14},{"$f":"GM178","v":3.0864200084579352E-14},{"$f":"GN178","v":3.0864200084579352E-14},{"$f":"GO178","v":3.0864200084579352E-14},{"$f":"GP178","v":3.0864200084579352E-14},{"$f":"GQ178","v":3.0864200084579352E-14},{"$f":"GR178","v":3.0864200084579352E-14},{"$f":"GS178","v":3.0864200084579352E-14},{"$f":"GT178","v":3.0864200084579352E-14},{"$f":"GU178","v":3.0864200084579352E-14},{"$f":"GV178","v":3.0864200084579352E-14},{"$f":"GW178","v":3.0864200084579352E-14},{"$f":"GX178","v":3.0864200084579352E-14},{"$f":"GY178","v":3.0864200084579352E-14},{"$f":"GZ178","v":3.0864200084579352E-14},{"$f":"HA178","v":3.0864200084579352E-14},{"$f":"HB178","v":3.0864200084579352E-14},{"$f":"HC178","v":3.0864200084579352E-14},{"$f":"HD178","v":3.0864200084579352E-14},{"$f":"HE178","v":3.0864200084579352E-14},{"$f":"HF178","v":3.0864200084579352E-14},{"$f":"HG178","v":3.0864200084579352E-14},{"$f":"HH178","v":3.0864200084579352E-14},{"$f":"HI178","v":3.0864200084579352E-14},{"$f":"HJ178","v":3.0864200084579352E-14},{"$f":"HK178","v":3.0864200084579352E-14},{"$f":"HL178","v":3.0864200084579352E-14},{"$f":"HM178","v":3.0864200084579352E-14},{"$f":"HN178","v":3.0864200084579352E-14},{"$f":"HO178","v":3.0864200084579352E-14},{"$f":"HP178","v":3.0864200084579352E-14},{"$f":"HQ178","v":3.0864200084579352E-14},{"$f":"HR178","v":3.0864200084579352E-14},{"$f":"HS178","v":3.0864200084579352E-14},{"$f":"HT178","v":3.0864200084579352E-14},{"$f":"HU178","v":3.0864200084579352E-14},{"$f":"HV178","v":3.0864200084579352E-14},{"$f":"HW178","v":3.0864200084579352E-14},{"$f":"HX178","v":3.0864200084579352E-14},{"$f":"HY178","v":3.0864200084579352E-14},{"$f":"HZ178","v":3.0864200084579352E-14},{"$f":"IA178","v":3.0864200084579352E-14},{"$f":"IB178","v":3.0864200084579352E-14},{"$f":"IC178","v":3.0864200084579352E-14},{"$f":"ID178","v":3.0864200084579352E-14},{"$f":"IE178","v":3.0864200084579352E-14},{"$f":"IF178","v":3.0864200084579352E-14},{"$f":"IG178","v":3.0864200084579352E-14},{"$f":"IH178","v":3.0864200084579352E-14},{"$f":"II178","v":3.0864200084579352E-14},{"$f":"IJ178","v":3.0864200084579352E-14},{"$f":"IK178","v":3.0864200084579352E-14},{"$f":"IL178","v":3.0864200084579352E-14},{"$f":"IM178","v":3.0864200084579352E-14},{"$f":"IN178","v":3.0864200084579352E-14},{"$f":"IO178","v":3.0864200084579352E-14},{"$f":"IP178","v":3.0864200084579352E-14},{"$f":"IQ178","v":3.0864200084579352E-14},{"$f":"IR178","v":3.0864200084579352E-14},{"$f":"IS178","v":3.0864200084579352E-14},{"$f":"IT178","v":3.0864200084579352E-14}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J176:IU176)","v":23.892079943577809},null,{"$f":"IF(J$6=Cons_End,J170,INDEX(J$61:J$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP170,INDEX(AP$61:AP$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV170,INDEX(BV$61:BV$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB170,INDEX(DB$61:DB$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH170,INDEX(EH$61:EH$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN170,INDEX(FN$61:FN$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ170,INDEX(GJ$61:GJ$63,$B165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J177:IU177)","v":-23.892079943577777},{"$f":"SUM(OFFSET(I176,0,0,1,-J173))*-$E173*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,{"$f":"SUM(OFFSET(BU176,0,0,1,-BV173))*-$E173*BV$9","v":-0.29865099929472261},-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,-0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG176,0,0,1,-EH173))*-$E173*EH$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI176,0,0,1,-GJ173))*-$E173*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ176,0,0,1,-GK173))*-$E173*GK$9","v":0},{"$f":"SUM(OFFSET(GK176,0,0,1,-GL173))*-$E173*GL$9","v":0},{"$f":"SUM(OFFSET(GL176,0,0,1,-GM173))*-$E173*GM$9","v":0},{"$f":"SUM(OFFSET(GM176,0,0,1,-GN173))*-$E173*GN$9","v":0},{"$f":"SUM(OFFSET(GN176,0,0,1,-GO173))*-$E173*GO$9","v":0},{"$f":"SUM(OFFSET(GO176,0,0,1,-GP173))*-$E173*GP$9","v":0},{"$f":"SUM(OFFSET(GP176,0,0,1,-GQ173))*-$E173*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ176,0,0,1,-GR173))*-$E173*GR$9","v":0},{"$f":"SUM(OFFSET(GR176,0,0,1,-GS173))*-$E173*GS$9","v":0},{"$f":"SUM(OFFSET(GS176,0,0,1,-GT173))*-$E173*GT$9","v":0},{"$f":"SUM(OFFSET(GT176,0,0,1,-GU173))*-$E173*GU$9","v":0},{"$f":"SUM(OFFSET(GU176,0,0,1,-GV173))*-$E173*GV$9","v":0},{"$f":"SUM(OFFSET(GV176,0,0,1,-GW173))*-$E173*GW$9","v":0},{"$f":"SUM(OFFSET(GW176,0,0,1,-GX173))*-$E173*GX$9","v":0},{"$f":"SUM(OFFSET(GX176,0,0,1,-GY173))*-$E173*GY$9","v":0},{"$f":"SUM(OFFSET(GY176,0,0,1,-GZ173))*-$E173*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ176,0,0,1,-HA173))*-$E173*HA$9","v":0},{"$f":"SUM(OFFSET(HA176,0,0,1,-HB173))*-$E173*HB$9","v":0},{"$f":"SUM(OFFSET(HB176,0,0,1,-HC173))*-$E173*HC$9","v":0},{"$f":"SUM(OFFSET(HC176,0,0,1,-HD173))*-$E173*HD$9","v":0},{"$f":"SUM(OFFSET(HD176,0,0,1,-HE173))*-$E173*HE$9","v":0},{"$f":"SUM(OFFSET(HE176,0,0,1,-HF173))*-$E173*HF$9","v":0},{"$f":"SUM(OFFSET(HF176,0,0,1,-HG173))*-$E173*HG$9","v":0},{"$f":"SUM(OFFSET(HG176,0,0,1,-HH173))*-$E173*HH$9","v":0},{"$f":"SUM(OFFSET(HH176,0,0,1,-HI173))*-$E173*HI$9","v":0},{"$f":"SUM(OFFSET(HI176,0,0,1,-HJ173))*-$E173*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ176,0,0,1,-HK173))*-$E173*HK$9","v":0},{"$f":"SUM(OFFSET(HK176,0,0,1,-HL173))*-$E173*HL$9","v":0},{"$f":"SUM(OFFSET(HL176,0,0,1,-HM173))*-$E173*HM$9","v":0},{"$f":"SUM(OFFSET(HM176,0,0,1,-HN173))*-$E173*HN$9","v":0},{"$f":"SUM(OFFSET(HN176,0,0,1,-HO173))*-$E173*HO$9","v":0},{"$f":"SUM(OFFSET(HO176,0,0,1,-HP173))*-$E173*HP$9","v":0},{"$f":"SUM(OFFSET(HP176,0,0,1,-HQ173))*-$E173*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ176,0,0,1,-HR173))*-$E173*HR$9","v":0},{"$f":"SUM(OFFSET(HR176,0,0,1,-HS173))*-$E173*HS$9","v":0},{"$f":"SUM(OFFSET(HS176,0,0,1,-HT173))*-$E173*HT$9","v":0},{"$f":"SUM(OFFSET(HT176,0,0,1,-HU173))*-$E173*HU$9","v":0},{"$f":"SUM(OFFSET(HU176,0,0,1,-HV173))*-$E173*HV$9","v":0},{"$f":"SUM(OFFSET(HV176,0,0,1,-HW173))*-$E173*HW$9","v":0},{"$f":"SUM(OFFSET(HW176,0,0,1,-HX173))*-$E173*HX$9","v":0},{"$f":"SUM(OFFSET(HX176,0,0,1,-HY173))*-$E173*HY$9","v":0},{"$f":"SUM(OFFSET(HY176,0,0,1,-HZ173))*-$E173*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ176,0,0,1,-IA173))*-$E173*IA$9","v":0},{"$f":"SUM(OFFSET(IA176,0,0,1,-IB173))*-$E173*IB$9","v":0},{"$f":"SUM(OFFSET(IB176,0,0,1,-IC173))*-$E173*IC$9","v":0},{"$f":"SUM(OFFSET(IC176,0,0,1,-ID173))*-$E173*ID$9","v":0},{"$f":"SUM(OFFSET(ID176,0,0,1,-IE173))*-$E173*IE$9","v":0},{"$f":"SUM(OFFSET(IE176,0,0,1,-IF173))*-$E173*IF$9","v":0},{"$f":"SUM(OFFSET(IF176,0,0,1,-IG173))*-$E173*IG$9","v":0},{"$f":"SUM(OFFSET(IG176,0,0,1,-IH173))*-$E173*IH$9","v":0},{"$f":"SUM(OFFSET(IH176,0,0,1,-II173))*-$E173*II$9","v":0},{"$f":"SUM(OFFSET(II176,0,0,1,-IJ173))*-$E173*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ176,0,0,1,-IK173))*-$E173*IK$9","v":0},{"$f":"SUM(OFFSET(IK176,0,0,1,-IL173))*-$E173*IL$9","v":0},{"$f":"SUM(OFFSET(IL176,0,0,1,-IM173))*-$E173*IM$9","v":0},{"$f":"SUM(OFFSET(IM176,0,0,1,-IN173))*-$E173*IN$9","v":0},{"$f":"SUM(OFFSET(IN176,0,0,1,-IO173))*-$E173*IO$9","v":0},{"$f":"SUM(OFFSET(IO176,0,0,1,-IP173))*-$E173*IP$9","v":0},{"$f":"SUM(OFFSET(IP176,0,0,1,-IQ173))*-$E173*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ176,0,0,1,-IR173))*-$E173*IR$9","v":0},{"$f":"SUM(OFFSET(IR176,0,0,1,-IS173))*-$E173*IS$9","v":0},{"$f":"SUM(OFFSET(IS176,0,0,1,-IT173))*-$E173*IT$9","v":0},{"$f":"SUM(OFFSET(IT176,0,0,1,-IU173))*-$E173*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J175:J177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.593428944283087,23.294777944988365,22.996126945693643,22.697475946398921,22.398824947104199,22.100173947809477,21.801522948514755,21.502871949220033,21.204220949925311,20.905569950630589,20.606918951335867,20.308267952041145,20.009616952746423,19.710965953451701,19.412314954156979,19.113663954862258,18.815012955567536,18.516361956272814,{"$f":"SUM(AP175:AP177)","v":18.217710956978092},17.91905995768337,17.620408958388648,17.321757959093926,17.023106959799204,16.724455960504482,16.42580496120976,16.127153961915038,15.828502962620316,15.529851963325594,15.231200964030872,14.93254996473615,14.633898965441428,14.335247966146706,14.036596966851985,13.737945967557263,13.439294968262541,13.140643968967819,12.841992969673097,12.543341970378375,12.244690971083653,11.946039971788931,11.647388972494209,11.348737973199487,11.050086973904765,10.751435974610043,10.452784975315321,10.154133976020599,9.8554829767258774,9.5568319774311554,9.2581809781364335,8.9595299788417115,{"$f":"SUM(BV175:BV177)","v":8.6608789795469896},8.3622279802522677,8.0635769809575457,7.7649259816628229,7.4662749823681001,7.1676239830733772,6.8689729837786544,6.5703219844839316,6.2716709851892087,5.9730199858944859,5.6743689865997631,5.3757179873050402,5.0770669880103174,4.7784159887155946,4.4797649894208718,4.1811139901261489,3.8824629908314261,3.5838119915367033,3.2851609922419804,2.9865099929472576,2.6878589936525348,2.3892079943578119,2.0905569950630891,1.7919059957683665,1.4932549964736439,1.1946039971789213,0.89595299788419869,0.59730199858947608,0.29865099929475347,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(DB175:DB177)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(EH175:EH177)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(FN175:FN177)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,{"$f":"SUM(GJ175:GJ177)","v":3.0864200084579352E-14},3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14,3.0864200084579352E-14]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I184","v":0},{"$f":"J184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,14.768679217235082,14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,{"$f":"BV184","v":6.5688502271603193},6.4046289714813112,6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,2.9217096987595395,2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,{"$f":"EH184","v":1.2995253763786594},1.2670372419691929,1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,0.57800616008123262,0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,{"$f":"GI184","v":0.33964826197741532},{"$f":"GJ184","v":0.33115705542797996},{"$f":"GK184","v":0.32287812904228047},{"$f":"GL184","v":0.31480617581622344},{"$f":"GM184","v":0.30693602142081788},{"$f":"GN184","v":0.29926262088529743},{"$f":"GO184","v":0.29178105536316501},{"$f":"GP184","v":0.28448652897908588},{"$f":"GQ184","v":0.27737436575460872},{"$f":"GR184","v":0.27044000661074352},{"$f":"GS184","v":0.26367900644547493},{"$f":"GT184","v":0.25708703128433807},{"$f":"GU184","v":0.25065985550222963},{"$f":"GV184","v":0.24439335911467389},{"$f":"GW184","v":0.23828352513680703},{"$f":"GX184","v":0.23232643700838684},{"$f":"GY184","v":0.22651827608317718},{"$f":"GZ184","v":0.22085531918109774},{"$f":"HA184","v":0.21533393620157029},{"$f":"HB184","v":0.20995058779653103},{"$f":"HC184","v":0.20470182310161775},{"$f":"HD184","v":0.19958427752407731},{"$f":"HE184","v":0.19459467058597538},{"$f":"HF184","v":0.18972980382132598},{"$f":"HG184","v":0.18498655872579284},{"$f":"HH184","v":0.18036189475764802},{"$f":"HI184","v":0.17585284738870682},{"$f":"HJ184","v":0.17145652620398916},{"$f":"HK184","v":0.16717011304888943},{"$f":"HL184","v":0.16299086022266721},{"$f":"HM184","v":0.15891608871710053},{"$f":"HN184","v":0.15494318649917302},{"$f":"HO184","v":0.15106960683669368},{"$f":"HP184","v":0.15106960683669368},{"$f":"HQ184","v":0.15106960683669368},{"$f":"HR184","v":0.15106960683669368},{"$f":"HS184","v":0.15106960683669368},{"$f":"HT184","v":0.15106960683669368},{"$f":"HU184","v":0.15106960683669368},{"$f":"HV184","v":0.15106960683669368},{"$f":"HW184","v":0.15106960683669368},{"$f":"HX184","v":0.15106960683669368},{"$f":"HY184","v":0.15106960683669368},{"$f":"HZ184","v":0.15106960683669368},{"$f":"IA184","v":0.15106960683669368},{"$f":"IB184","v":0.15106960683669368},{"$f":"IC184","v":0.15106960683669368},{"$f":"ID184","v":0.15106960683669368},{"$f":"IE184","v":0.15106960683669368},{"$f":"IF184","v":0.15106960683669368},{"$f":"IG184","v":0.15106960683669368},{"$f":"IH184","v":0.15106960683669368},{"$f":"II184","v":0.15106960683669368},{"$f":"IJ184","v":0.15106960683669368},{"$f":"IK184","v":0.15106960683669368},{"$f":"IL184","v":0.15106960683669368},{"$f":"IM184","v":0.15106960683669368},{"$f":"IN184","v":0.15106960683669368},{"$f":"IO184","v":0.15106960683669368},{"$f":"IP184","v":0.15106960683669368},{"$f":"IQ184","v":0.15106960683669368},{"$f":"IR184","v":0.15106960683669368},{"$f":"IS184","v":0.15106960683669368},{"$f":"IT184","v":0.15106960683669368}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J182:IU182)","v":23.892079943577809},{"$f":"J176","v":0},{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B165)","v":2.5000000000000001E-2},null,null,null,-23.741010336741102,{"$f":"-J181*$E183*J$9","v":0},{"$f":"-K181*$E183*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.59730199858944522,-0.58236944862470919,-0.56781021240909135,-0.5536149570988641,-0.53977458317139237,-0.52628021859210761,-0.51312321312730491,-0.5002951327991223,-0.48778775447914424,-0.47559306061716566,-0.46370323410173653,-0.45211065324919314,-0.4408078869179633,-0.42978768974501425,-0.41904299750138885,-0.40856692256385413,-0.3983527494997578,-0.38839393076226386,-0.37868408249320723,-0.36921698043087708,-0.35998655592010514,-0.35098689202210248,-0.34221221972154992,-0.33365691422851118,-0.32531549137279842,-0.31718260408847843,-0.30925303898626649,-0.30152171301160985,-0.2939836701863196,-0.28663407843166161,-0.27946822647087005,-0.27248152080909827,-0.26566948278887081,-0.25902774571914905,-0.25255205207617032,-0.24623825077426609,-0.24008229450490945,-0.23408023714228673,-0.22822823121372957,-0.22252252543338635,-0.21695946229755167,-0.21153547574011286,-0.20624708884661003,-0.20109091162544479,-0.19606363883480865,-0.19116204786393842,-0.18638299666733996,-0.18172342175065648,-0.17718033620689005,-0.1727508278017178,-0.16843205710667486,{"$f":"-BW181*$E183*BW$9","v":-0.164221255679008},-0.1601157242870328,-0.15611283117985697,-0.15221001040036056,-0.14840476014035153,-0.14469464113684274,-0.14107727510842169,-0.13755034323071114,-0.13411158464994336,-0.13075879503369478,-0.1274898251578524,-0.1243025795289061,-0.12119501504068345,-0.11816513966466635,-0.11521101117304969,-0.11233073589372344,-0.10952246749638035,-0.10678440580897085,-0.10411479566374658,-0.10151192577215291,-9.8974127627849087E-2,-9.6499774437152852E-2,-9.4087280076224036E-2,-9.1735098074318441E-2,-8.9441720622460474E-2,-8.7205677606898971E-2,-8.5025535666726493E-2,-8.2899897275058337E-2,-8.082739984318188E-2,-7.8806714847102333E-2,-7.6836546975924777E-2,-7.491563330152666E-2,-7.3042742468988495E-2,-7.1216673907263772E-2,-6.9436257059582174E-2,-6.7700350633092626E-2,-6.6007841867265313E-2,-6.4357645820583675E-2,-6.2748704675069086E-2,-6.1179987058192359E-2,-5.9650487381737553E-2,-5.815922519719411E-2,-5.6705244567264258E-2,-5.5287613453082654E-2,-5.3905423116755585E-2,-5.2557787538836692E-2,-5.1243842850365776E-2,-4.9962746779106629E-2,-4.8713678109628962E-2,-4.7495836156888238E-2,-4.6308440252966036E-2,-4.5150729246641881E-2,-4.4021961015475834E-2,-4.2921411990088941E-2,-4.1848376690336718E-2,-4.0802167273078296E-2,-3.9782113091251341E-2,-3.878756026397006E-2,-3.7817871257370808E-2,-3.6872424475936534E-2,-3.5950613864038118E-2,-3.5051848517437166E-2,-3.4175552304501235E-2,-3.3321163496888705E-2,{"$f":"-EI181*$E183*EI$9","v":-3.2488134409466483E-2},-3.1675931049229826E-2,-3.0884032772999077E-2,-3.01119319536741E-2,-2.935913365483225E-2,-2.8625155313461444E-2,-2.7909526430624904E-2,-2.7211788269859285E-2,-2.6531493563112803E-2,-2.5868206224034979E-2,-2.5221501068434106E-2,-2.4590963541723253E-2,-2.3976189453180169E-2,-2.3376784716850667E-2,-2.2792365098929401E-2,-2.2222555971456167E-2,-2.1666992072169763E-2,-2.1125317270365519E-2,-2.0597184338606384E-2,-2.0082254730141223E-2,-1.9580198361887693E-2,-1.9090693402840499E-2,-1.8613426067769483E-2,-1.8148090416075246E-2,-1.7694388155673365E-2,-1.7252028451781531E-2,-1.6820727740486995E-2,-1.6400209546974819E-2,-1.5990204308300445E-2,-1.5590449200592936E-2,-1.5200687970578112E-2,-1.4820670771313658E-2,-1.4450154002030816E-2,-1.4088900151980045E-2,-1.3736677648180543E-2,-1.339326070697603E-2,-1.305842918930163E-2,-1.2731968459569087E-2,-1.2413669248079861E-2,-1.2103327516877864E-2,-1.1800744328955918E-2,-1.1505725720732021E-2,-1.1218082577713721E-2,-1.0937630513270877E-2,-1.0664189750439104E-2,-1.0397585006678128E-2,-1.0137645381511174E-2,-9.8842042469733937E-3,-9.6370991407990596E-3,-9.3961716622790823E-3,-9.1612673707221048E-3,-8.9322356864540535E-3,-8.7089297942927017E-3,{"$f":"-GJ181*$E183*GJ$9","v":-8.4912065494353837E-3},-8.2789263856994991E-3,-8.0719532260570114E-3,-7.8701543954055857E-3,-7.6734005355204478E-3,-7.4815655221324362E-3,-7.2945263840791252E-3,-7.1121632244771473E-3,-6.9343591438652185E-3,-6.7610001652685884E-3,-6.5919751611368737E-3,-6.427175782108452E-3,-6.2664963875557408E-3,-6.1098339778668477E-3,-5.9570881284201765E-3,-5.8081609252096716E-3,-5.6629569020794296E-3,-5.5213829795274436E-3,-5.3833484050392578E-3,-5.2487646949132757E-3,-5.1175455775404437E-3,-4.9896069381019335E-3,-4.8648667646493844E-3,-4.7432450955331501E-3,-4.6246639681448215E-3,-4.5090473689412009E-3,-4.3963211847176708E-3,-4.2864131550997293E-3,-4.1792528262222361E-3,-4.0747715055666801E-3,-3.9729022179275132E-3,-3.8735796624793256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J181:J183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23.892079943577809,23.294777944988365,22.712408496363654,22.144598283954561,21.590983326855696,21.051208743684303,20.524928525092196,20.011805311964892,19.511510179165768,19.023722424686625,18.54812936406946,18.084426129967724,17.632315476718531,17.191507589800569,16.761719900055553,16.342676902554164,15.934109979990311,15.535757230490553,15.147363299728289,{"$f":"SUM(AP181:AP183)","v":14.768679217235082},14.399462236804204,14.039475680884099,13.688488788861996,13.346276569140446,13.012619654911935,12.687304163539137,12.370121559450659,12.060868520464393,11.759346807452783,11.465363137266463,11.178729058834801,10.899260832363931,10.626779311554833,10.361109828765962,10.102082083046813,9.8495300309706426,9.6032917801963773,9.3632094856914687,9.129129248549182,8.9009010173354532,8.6783784919020661,8.4614190296045138,8.2498835538644002,8.0436364650177907,7.8425455533923456,7.6464819145575369,7.455319866693598,7.2689368700262582,7.0872134482756017,6.910033112068712,6.7372822842669944,{"$f":"SUM(BV181:BV183)","v":6.5688502271603193},6.4046289714813112,6.2445132471942788,6.0884004160144221,5.9361904056140613,5.7877856454737096,5.6430910043368669,5.5020137292284454,5.364463385997734,5.2303518013477905,5.0995930063140955,4.9721031811562435,4.8478006016273376,4.7266055865866541,4.6084404469219873,4.4932294357489377,4.380898699855214,4.2713762323588336,4.1645918265498629,4.0604770308861164,3.9589651051139634,3.8599909774861141,3.7634912030489613,3.6694039229727373,3.577668824898419,3.4882271042759587,3.4010214266690597,3.3159958910023333,3.2330959937272747,3.1522685938840929,3.0734618790369908,2.9966253320610661,{"$f":"SUM(DB181:DB183)","v":2.9217096987595395},2.8486669562905509,2.777450282383287,2.7080140253237048,2.6403136746906122,2.574305832823347,2.5099481870027631,2.4471994823276941,2.386019495269502,2.3263690078877644,2.2682097826905703,2.2115045381233061,2.1562169246702232,2.1023115015534675,2.0497537140146309,1.998509871164265,1.9485471243851584,1.8998334462755295,1.8523376101186413,1.8060291698656752,1.7608784406190332,1.7168564796035575,1.6739350676134686,1.6320866909231317,1.5912845236500535,1.5515024105588022,1.5127148502948322,1.4748969790374613,1.4380245545615247,1.4020739406974865,1.3670220921800493,1.332846539875548,{"$f":"SUM(EH181:EH183)","v":1.2995253763786594},1.2670372419691929,1.235361310919963,1.2044772781469639,1.1743653461932899,1.1450062125384577,1.1163810572249961,1.0884715307943713,1.0612597425245121,1.0347282489613991,1.0088600427373642,0.98363854166893006,0.95904757812720676,0.93507138867402662,0.91169460395717594,0.8889022388582466,0.86667968288679043,0.84501269081462071,0.82388737354425523,0.80329018920564887,0.78320793447550763,0.76362773611361989,0.74453704271077936,0.72592361664300986,0.70777552622693463,0.69008113807126126,0.67282910961947973,0.65600838187899269,0.63960817233201783,0.62361796802371738,0.60802751882312445,0.59282683085254628,{"$f":"SUM(FN181:FN183)","v":0.57800616008123262},0.56355600607920175,0.5494671059272217,0.53573042827904116,0.52233716757206516,0.5092787383827635,0.49654676992319441,0.48413310067511456,0.47202977315823669,0.4602290288292808,0.4487233031085488,0.43750522053083507,0.42656759001756417,0.41590340026712508,0.40550581526044693,0.39536816987893575,0.38548396563196236,0.37584686649116328,0.3664506948288842,0.35728942745816211,0.34835719177170804,0.33964826197741532,{"$f":"SUM(GJ181:GJ183)","v":0.33115705542797996},0.32287812904228047,0.31480617581622344,0.30693602142081788,0.29926262088529743,0.29178105536316501,0.28448652897908588,0.27737436575460872,0.27044000661074352,0.26367900644547493,0.25708703128433807,0.25065985550222963,0.24439335911467389,0.23828352513680703,0.23232643700838684,0.22651827608317718,0.22085531918109774,0.21533393620157029,0.20995058779653103,0.20470182310161775,0.19958427752407731,0.19459467058597538,0.18972980382132598,0.18498655872579284,0.18036189475764802,0.17585284738870682,0.17145652620398916,0.16717011304888943,0.16299086022266721,0.15891608871710053,0.15494318649917302,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368,0.15106960683669368]
[]
[null,null,"Applied "]
[null,null,{"$f":"C172","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J187:IU187)","v":23.892079943577777},{"$f":"-J177","v":0},{"$f":"-K177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,{"$f":"-BW177","v":0.29865099929472261},0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0.29865099929472261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C180","v":"Reducing balance"},"AUD M","Applied",null,null,null,23.741010336741102,{"$f":"-J183","v":0},{"$f":"-K183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.59730199858944522,0.58236944862470919,0.56781021240909135,0.5536149570988641,0.53977458317139237,0.52628021859210761,0.51312321312730491,0.5002951327991223,0.48778775447914424,0.47559306061716566,0.46370323410173653,0.45211065324919314,0.4408078869179633,0.42978768974501425,0.41904299750138885,0.40856692256385413,0.3983527494997578,0.38839393076226386,0.37868408249320723,0.36921698043087708,0.35998655592010514,0.35098689202210248,0.34221221972154992,0.33365691422851118,0.32531549137279842,0.31718260408847843,0.30925303898626649,0.30152171301160985,0.2939836701863196,0.28663407843166161,0.27946822647087005,0.27248152080909827,0.26566948278887081,0.25902774571914905,0.25255205207617032,0.24623825077426609,0.24008229450490945,0.23408023714228673,0.22822823121372957,0.22252252543338635,0.21695946229755167,0.21153547574011286,0.20624708884661003,0.20109091162544479,0.19606363883480865,0.19116204786393842,0.18638299666733996,0.18172342175065648,0.17718033620689005,0.1727508278017178,0.16843205710667486,{"$f":"-BW183","v":0.164221255679008},0.1601157242870328,0.15611283117985697,0.15221001040036056,0.14840476014035153,0.14469464113684274,0.14107727510842169,0.13755034323071114,0.13411158464994336,0.13075879503369478,0.1274898251578524,0.1243025795289061,0.12119501504068345,0.11816513966466635,0.11521101117304969,0.11233073589372344,0.10952246749638035,0.10678440580897085,0.10411479566374658,0.10151192577215291,9.8974127627849087E-2,9.6499774437152852E-2,9.4087280076224036E-2,9.1735098074318441E-2,8.9441720622460474E-2,8.7205677606898971E-2,8.5025535666726493E-2,8.2899897275058337E-2,8.082739984318188E-2,7.8806714847102333E-2,7.6836546975924777E-2,7.491563330152666E-2,7.3042742468988495E-2,7.1216673907263772E-2,6.9436257059582174E-2,6.7700350633092626E-2,6.6007841867265313E-2,6.4357645820583675E-2,6.2748704675069086E-2,6.1179987058192359E-2,5.9650487381737553E-2,5.815922519719411E-2,5.6705244567264258E-2,5.5287613453082654E-2,5.3905423116755585E-2,5.2557787538836692E-2,5.1243842850365776E-2,4.9962746779106629E-2,4.8713678109628962E-2,4.7495836156888238E-2,4.6308440252966036E-2,4.5150729246641881E-2,4.4021961015475834E-2,4.2921411990088941E-2,4.1848376690336718E-2,4.0802167273078296E-2,3.9782113091251341E-2,3.878756026397006E-2,3.7817871257370808E-2,3.6872424475936534E-2,3.5950613864038118E-2,3.5051848517437166E-2,3.4175552304501235E-2,3.3321163496888705E-2,{"$f":"-EI183","v":3.2488134409466483E-2},3.1675931049229826E-2,3.0884032772999077E-2,3.01119319536741E-2,2.935913365483225E-2,2.8625155313461444E-2,2.7909526430624904E-2,2.7211788269859285E-2,2.6531493563112803E-2,2.5868206224034979E-2,2.5221501068434106E-2,2.4590963541723253E-2,2.3976189453180169E-2,2.3376784716850667E-2,2.2792365098929401E-2,2.2222555971456167E-2,2.1666992072169763E-2,2.1125317270365519E-2,2.0597184338606384E-2,2.0082254730141223E-2,1.9580198361887693E-2,1.9090693402840499E-2,1.8613426067769483E-2,1.8148090416075246E-2,1.7694388155673365E-2,1.7252028451781531E-2,1.6820727740486995E-2,1.6400209546974819E-2,1.5990204308300445E-2,1.5590449200592936E-2,1.5200687970578112E-2,1.4820670771313658E-2,1.4450154002030816E-2,1.4088900151980045E-2,1.3736677648180543E-2,1.339326070697603E-2,1.305842918930163E-2,1.2731968459569087E-2,1.2413669248079861E-2,1.2103327516877864E-2,1.1800744328955918E-2,1.1505725720732021E-2,1.1218082577713721E-2,1.0937630513270877E-2,1.0664189750439104E-2,1.0397585006678128E-2,1.0137645381511174E-2,9.8842042469733937E-3,9.6370991407990596E-3,9.3961716622790823E-3,9.1612673707221048E-3,8.9322356864540535E-3,8.7089297942927017E-3,{"$f":"-GJ183","v":8.4912065494353837E-3},8.2789263856994991E-3,8.0719532260570114E-3,7.8701543954055857E-3,7.6734005355204478E-3,7.4815655221324362E-3,7.2945263840791252E-3,7.1121632244771473E-3,6.9343591438652185E-3,6.7610001652685884E-3,6.5919751611368737E-3,6.427175782108452E-3,6.2664963875557408E-3,6.1098339778668477E-3,5.9570881284201765E-3,5.8081609252096716E-3,5.6629569020794296E-3,5.5213829795274436E-3,5.3833484050392578E-3,5.2487646949132757E-3,5.1175455775404437E-3,4.9896069381019335E-3,4.8648667646493844E-3,4.7432450955331501E-3,4.6246639681448215E-3,4.5090473689412009E-3,4.3963211847176708E-3,4.2864131550997293E-3,4.1792528262222361E-3,4.0747715055666801E-3,3.9729022179275132E-3,3.8735796624793256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$H$557:$H$559,B165)","v":"Reducing balance"},null,null,null,23.741010336741102,{"$f":"SUMIFS(J187:J188,$C187:$C188,$E189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.59730199858944522,0.58236944862470919,0.56781021240909135,0.5536149570988641,0.53977458317139237,0.52628021859210761,0.51312321312730491,0.5002951327991223,0.48778775447914424,0.47559306061716566,0.46370323410173653,0.45211065324919314,0.4408078869179633,0.42978768974501425,0.41904299750138885,0.40856692256385413,0.3983527494997578,0.38839393076226386,{"$f":"SUMIFS(AP187:AP188,$C187:$C188,$E189)","v":0.37868408249320723},0.36921698043087708,0.35998655592010514,0.35098689202210248,0.34221221972154992,0.33365691422851118,0.32531549137279842,0.31718260408847843,0.30925303898626649,0.30152171301160985,0.2939836701863196,0.28663407843166161,0.27946822647087005,0.27248152080909827,0.26566948278887081,0.25902774571914905,0.25255205207617032,0.24623825077426609,0.24008229450490945,0.23408023714228673,0.22822823121372957,0.22252252543338635,0.21695946229755167,0.21153547574011286,0.20624708884661003,0.20109091162544479,0.19606363883480865,0.19116204786393842,0.18638299666733996,0.18172342175065648,0.17718033620689005,0.1727508278017178,{"$f":"SUMIFS(BV187:BV188,$C187:$C188,$E189)","v":0.16843205710667486},0.164221255679008,0.1601157242870328,0.15611283117985697,0.15221001040036056,0.14840476014035153,0.14469464113684274,0.14107727510842169,0.13755034323071114,0.13411158464994336,0.13075879503369478,0.1274898251578524,0.1243025795289061,0.12119501504068345,0.11816513966466635,0.11521101117304969,0.11233073589372344,0.10952246749638035,0.10678440580897085,0.10411479566374658,0.10151192577215291,9.8974127627849087E-2,9.6499774437152852E-2,9.4087280076224036E-2,9.1735098074318441E-2,8.9441720622460474E-2,8.7205677606898971E-2,8.5025535666726493E-2,8.2899897275058337E-2,8.082739984318188E-2,7.8806714847102333E-2,7.6836546975924777E-2,{"$f":"SUMIFS(DB187:DB188,$C187:$C188,$E189)","v":7.491563330152666E-2},7.3042742468988495E-2,7.1216673907263772E-2,6.9436257059582174E-2,6.7700350633092626E-2,6.6007841867265313E-2,6.4357645820583675E-2,6.2748704675069086E-2,6.1179987058192359E-2,5.9650487381737553E-2,5.815922519719411E-2,5.6705244567264258E-2,5.5287613453082654E-2,5.3905423116755585E-2,5.2557787538836692E-2,5.1243842850365776E-2,4.9962746779106629E-2,4.8713678109628962E-2,4.7495836156888238E-2,4.6308440252966036E-2,4.5150729246641881E-2,4.4021961015475834E-2,4.2921411990088941E-2,4.1848376690336718E-2,4.0802167273078296E-2,3.9782113091251341E-2,3.878756026397006E-2,3.7817871257370808E-2,3.6872424475936534E-2,3.5950613864038118E-2,3.5051848517437166E-2,3.4175552304501235E-2,{"$f":"SUMIFS(EH187:EH188,$C187:$C188,$E189)","v":3.3321163496888705E-2},3.2488134409466483E-2,3.1675931049229826E-2,3.0884032772999077E-2,3.01119319536741E-2,2.935913365483225E-2,2.8625155313461444E-2,2.7909526430624904E-2,2.7211788269859285E-2,2.6531493563112803E-2,2.5868206224034979E-2,2.5221501068434106E-2,2.4590963541723253E-2,2.3976189453180169E-2,2.3376784716850667E-2,2.2792365098929401E-2,2.2222555971456167E-2,2.1666992072169763E-2,2.1125317270365519E-2,2.0597184338606384E-2,2.0082254730141223E-2,1.9580198361887693E-2,1.9090693402840499E-2,1.8613426067769483E-2,1.8148090416075246E-2,1.7694388155673365E-2,1.7252028451781531E-2,1.6820727740486995E-2,1.6400209546974819E-2,1.5990204308300445E-2,1.5590449200592936E-2,1.5200687970578112E-2,{"$f":"SUMIFS(FN187:FN188,$C187:$C188,$E189)","v":1.4820670771313658E-2},1.4450154002030816E-2,1.4088900151980045E-2,1.3736677648180543E-2,1.339326070697603E-2,1.305842918930163E-2,1.2731968459569087E-2,1.2413669248079861E-2,1.2103327516877864E-2,1.1800744328955918E-2,1.1505725720732021E-2,1.1218082577713721E-2,1.0937630513270877E-2,1.0664189750439104E-2,1.0397585006678128E-2,1.0137645381511174E-2,9.8842042469733937E-3,9.6370991407990596E-3,9.3961716622790823E-3,9.1612673707221048E-3,8.9322356864540535E-3,8.7089297942927017E-3,{"$f":"SUMIFS(GJ187:GJ188,$C187:$C188,$E189)","v":8.4912065494353837E-3},8.2789263856994991E-3,8.0719532260570114E-3,7.8701543954055857E-3,7.6734005355204478E-3,7.4815655221324362E-3,7.2945263840791252E-3,7.1121632244771473E-3,6.9343591438652185E-3,6.7610001652685884E-3,6.5919751611368737E-3,6.427175782108452E-3,6.2664963875557408E-3,6.1098339778668477E-3,5.9570881284201765E-3,5.8081609252096716E-3,5.6629569020794296E-3,5.5213829795274436E-3,5.3833484050392578E-3,5.2487646949132757E-3,5.1175455775404437E-3,4.9896069381019335E-3,4.8648667646493844E-3,4.7432450955331501E-3,4.6246639681448215E-3,4.5090473689412009E-3,4.3963211847176708E-3,4.2864131550997293E-3,4.1792528262222361E-3,4.0747715055666801E-3,3.9729022179275132E-3,3.8735796624793256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"INDEX($C$55:$C$57,B191)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I196","v":0},{"$f":"J196","v":0},0,0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,289.30008416413739,285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"BV196","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,129.33713458784607,127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"EH196","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,57.822639187010232,57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,{"$f":"GI196","v":44.399399922297754},{"$f":"GJ196","v":43.844407423269033},{"$f":"GK196","v":43.296352330478172},{"$f":"GL196","v":42.755147926347192},{"$f":"GM196","v":42.22070857726785},{"$f":"GN196","v":41.692949720051999},{"$f":"GO196","v":41.171787848551347},{"$f":"GP196","v":40.657140500444456},{"$f":"GQ196","v":40.1489262441889},{"$f":"GR196","v":39.647064666136536},{"$f":"GS196","v":39.151476357809827},{"$f":"GT196","v":38.662082903337208},{"$f":"GU196","v":38.178806867045495},{"$f":"GV196","v":37.701571781207427},{"$f":"GW196","v":37.230302133942331},{"$f":"GX196","v":36.764923357268053},{"$f":"GY196","v":36.305361815302206},{"$f":"GZ196","v":35.85154479261093},{"$f":"HA196","v":35.40340048270329},{"$f":"HB196","v":34.960857976669502},{"$f":"HC196","v":34.523847251961129},{"$f":"HD196","v":34.092299161311615},{"$f":"HE196","v":33.666145421795221},{"$f":"HF196","v":33.245318604022778},{"$f":"HG196","v":32.829752121472495},{"$f":"HH196","v":32.419380219954093},{"$f":"HI196","v":32.014137967204668},{"$f":"HJ196","v":31.613961242614611},{"$f":"HK196","v":31.218786727081927},{"$f":"HL196","v":30.828551892993403},{"$f":"HM196","v":30.443194994330984},{"$f":"HN196","v":30.062655056901846},{"$f":"HO196","v":0},{"$f":"HP196","v":0},{"$f":"HQ196","v":0},{"$f":"HR196","v":0},{"$f":"HS196","v":0},{"$f":"HT196","v":0},{"$f":"HU196","v":0},{"$f":"HV196","v":0},{"$f":"HW196","v":0},{"$f":"HX196","v":0},{"$f":"HY196","v":0},{"$f":"HZ196","v":0},{"$f":"IA196","v":0},{"$f":"IB196","v":0},{"$f":"IC196","v":0},{"$f":"ID196","v":0},{"$f":"IE196","v":0},{"$f":"IF196","v":0},{"$f":"IG196","v":0},{"$f":"IH196","v":0},{"$f":"II196","v":0},{"$f":"IJ196","v":0},{"$f":"IK196","v":0},{"$f":"IL196","v":0},{"$f":"IM196","v":0},{"$f":"IN196","v":0},{"$f":"IO196","v":0},{"$f":"IP196","v":0},{"$f":"IQ196","v":0},{"$f":"IR196","v":0},{"$f":"IS196","v":0},{"$f":"IT196","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J194:IU194)","v":367.40374457999991},{"$f":"INDEX(J$67:J$69,$B191)","v":0},{"$f":"INDEX(K$67:K$69,$B191)","v":0},0,0,0,0,0,0,59.385754139999968,47.309952779999982,81.869705519999997,91.600121340000015,52.678458059999983,34.559752740000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,-367.40374458000014,{"$f":"IF(J$6=Ops_end,-SUM(J193:J194),-J215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-4.5925468072499989,-4.5351399721593735,-4.4784507225073815,-4.4224700884760395,-4.3671892123700893,-4.3125993472154631,-4.2586918553752708,-4.2054582071830797,-4.152889979593291,-4.1009788548483748,-4.04971661916277,-3.9990951614232353,-3.9491064719054449,-3.8997426410066272,-3.850995857994044,-3.8028584097691183,-3.7553226796470045,-3.7083811461514169,{"$f":"IF(AP$6=Ops_end,-SUM(AP193:AP194),-AP215)","v":-3.6620263818245244},-3.6162510520517177,-3.5710479139010709,-3.526409814977308,-3.4823296922900919,-3.4388005711364658,-3.3958155639972598,-3.3533678694472941,-3.3114507710792029,-3.270057636440713,-3.2291819159852042,-3.188817142035389,-3.1489569277599467,-3.1095949661629474,-3.0707250290859105,-3.0323409662223368,-2.9944367041445576,-2.9570062453427504,-2.9200436672759662,-2.8835431214350167,-2.8474988324170791,-2.8119050970118655,-2.7767562832992172,-2.7420468297579768,-2.7077712443860023,-2.673924103831177,-2.6405000525332873,-2.6074938018766209,-2.5749001293531633,-2.542713877736249,-2.5109299542645456,-2.4795433298362388,{"$f":"IF(BV$6=Ops_end,-SUM(BV193:BV194),-BV215)","v":-2.4485490382132857},-2.4179421752356198,-2.3877178980451741,-2.3578714243196095,-2.3283980315156145,-2.2992930561216696,-2.2705518929201491,-2.242169994258647,-2.2141428693304142,-2.1864660834637841,-2.1591352574204867,-2.1321460667027305,-2.1054942408689468,-2.0791755628580848,-2.0531858683223585,-2.0275210449683292,-2.0021770319062253,-1.9771498190073975,-1.952435446269805,-1.9280300031914324,-1.9039296281515394,-1.8801305077996453,-1.8566288764521499,-1.8334210154964978,-1.8105032528027918,-1.7878719621427568,-1.7655235626159724,-1.7434545180832726,-1.7216613366072318,-1.7001405698996412,-1.6788888127758956,-1.6579027026161968,{"$f":"IF(DB$6=Ops_end,-SUM(DB193:DB194),-DB215)","v":-1.6371789188334944},-1.616714182348076,-1.5965052550687249,-1.576548939380366,-1.5568420776381116,-1.537381551667635,-1.5181642822717896,-1.4991872287433923,-1.4804473883840998,-1.4619417960292986,-1.4436675235789325,-1.4256216795341956,-1.4078014085400181,-1.3902038909332679,-1.3728263422966021,-1.3556660130178946,-1.3387201878551709,-1.3219861855069812,-1.3054613581881438,-1.289143091210792,-1.2730288025706571,-1.2571159425385241,-1.2414019932567926,-1.2258844683410828,-1.2105609124868193,-1.195428901080734,-1.180486039817225,-1.1657299643195096,-1.1511583397655156,-1.1367688605184467,-1.1225592497619663,-1.1085272591399418,{"$f":"IF(EH$6=Ops_end,-SUM(EH193:EH194),-EH215)","v":-1.0946706684006924},-1.0809872850456836,-1.0674749439826126,-1.0541315071828299,-1.0409548633430445,-1.0279429275512564,-1.0150936409568658,-1.002404970444905,-0.98987490831434377,-0.97750147196041448,-0.96528270356090928,-0.95321666976639785,-0.94130146139431803,-0.92953519312688904,-0.91791600321280287,-0.9064420531726427,-0.89511152750798473,-0.88392263341413502,-0.87287360049645835,-0.8619626804902526,-0.85118814698412448,-0.84054829514682283,-0.83004144145748759,-0.81966592343926914,-0.80942009939627813,-0.79930234815382473,-0.78931106880190194,-0.7794446804418782,-0.76970162193635472,-0.76008035166215027,-0.75057934726637343,-0.74119710542554373,{"$f":"IF(FN$6=Ops_end,-SUM(FN193:FN194),-FN215)","v":-0.73193214160772446},-0.7227829898376279,-0.71374820246465764,-0.70482634993384941,-0.69601602055967637,-0.68731582030268035,-0.67872437254889695,-0.67024031789203564,-0.66186231391838524,-0.65358903499440535,-0.6454191720569753,-0.63735143240626313,-0.62938453950118489,-0.6215172327574201,-0.6137482673479524,-0.60607641400610301,-0.59850045883102665,-0.59101920309563882,-0.58363146305694336,-0.57633606976873153,-0.56913186889662237,-0.56201772053541466,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ193:GJ194),-GJ215)","v":-0.55499249902872194},-0.54805509279086295,-0.54120440413097715,-0.53443934907933988,-0.52775885721584814,-0.52116187150064996,-0.51464734810689183,-0.50821425625555572,-0.50186157805236131,-0.49558830832670675,-0.48939345447262284,-0.48327603629171512,-0.47723508583806873,-0.47126964726509285,-0.46537877667427918,-0.4595615419658507,-0.45381702269127761,-0.44814430990763665,-0.44254250603379114,-0.43701072470836877,-0.43154809064951416,-0.42615373951639524,-0.4208268177724403,-0.41556648255028472,-0.41037190151840619,-0.40524225274942616,-0.40017672459005837,-0.39517451553268268,-0.39023483408852411,-0.38535689866241757,-0.38053993742913733,-30.062655056901846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J193:J195)","v":0},0,0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,{"$f":"SUM(AP193:AP195)","v":289.30008416413739},285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"SUM(BV193:BV195)","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,{"$f":"SUM(DB193:DB195)","v":129.33713458784607},127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"SUM(EH193:EH195)","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,{"$f":"SUM(FN193:FN195)","v":57.822639187010232},57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,44.399399922297754,{"$f":"SUM(GJ193:GJ195)","v":43.844407423269033},43.296352330478172,42.755147926347192,42.22070857726785,41.692949720051999,41.171787848551347,40.657140500444456,40.1489262441889,39.647064666136536,39.151476357809827,38.662082903337208,38.178806867045495,37.701571781207427,37.230302133942331,36.764923357268053,36.305361815302206,35.85154479261093,35.40340048270329,34.960857976669502,34.523847251961129,34.092299161311615,33.666145421795221,33.245318604022778,32.829752121472495,32.419380219954093,32.014137967204668,31.613961242614611,31.218786727081927,30.828551892993403,30.443194994330984,30.062655056901846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B191)","v":6.2500000000000003E-3},{"$f":"1/E199","v":160},null,null,null,{"$f":"MIN(I199+1,$F199)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MIN(BU199+1,$F199)","v":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,{"$f":"MIN(EG199+1,$F199)","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,160,{"$f":"MIN(GI199+1,$F199)","v":160},{"$f":"MIN(GJ199+1,$F199)","v":160},{"$f":"MIN(GK199+1,$F199)","v":160},{"$f":"MIN(GL199+1,$F199)","v":160},{"$f":"MIN(GM199+1,$F199)","v":160},{"$f":"MIN(GN199+1,$F199)","v":160},{"$f":"MIN(GO199+1,$F199)","v":160},{"$f":"MIN(GP199+1,$F199)","v":160},{"$f":"MIN(GQ199+1,$F199)","v":160},{"$f":"MIN(GR199+1,$F199)","v":160},{"$f":"MIN(GS199+1,$F199)","v":160},{"$f":"MIN(GT199+1,$F199)","v":160},{"$f":"MIN(GU199+1,$F199)","v":160},{"$f":"MIN(GV199+1,$F199)","v":160},{"$f":"MIN(GW199+1,$F199)","v":160},{"$f":"MIN(GX199+1,$F199)","v":160},{"$f":"MIN(GY199+1,$F199)","v":160},{"$f":"MIN(GZ199+1,$F199)","v":160},{"$f":"MIN(HA199+1,$F199)","v":160},{"$f":"MIN(HB199+1,$F199)","v":160},{"$f":"MIN(HC199+1,$F199)","v":160},{"$f":"MIN(HD199+1,$F199)","v":160},{"$f":"MIN(HE199+1,$F199)","v":160},{"$f":"MIN(HF199+1,$F199)","v":160},{"$f":"MIN(HG199+1,$F199)","v":160},{"$f":"MIN(HH199+1,$F199)","v":160},{"$f":"MIN(HI199+1,$F199)","v":160},{"$f":"MIN(HJ199+1,$F199)","v":160},{"$f":"MIN(HK199+1,$F199)","v":160},{"$f":"MIN(HL199+1,$F199)","v":160},{"$f":"MIN(HM199+1,$F199)","v":160},{"$f":"MIN(HN199+1,$F199)","v":160},{"$f":"MIN(HO199+1,$F199)","v":160},{"$f":"MIN(HP199+1,$F199)","v":160},{"$f":"MIN(HQ199+1,$F199)","v":160},{"$f":"MIN(HR199+1,$F199)","v":160},{"$f":"MIN(HS199+1,$F199)","v":160},{"$f":"MIN(HT199+1,$F199)","v":160},{"$f":"MIN(HU199+1,$F199)","v":160},{"$f":"MIN(HV199+1,$F199)","v":160},{"$f":"MIN(HW199+1,$F199)","v":160},{"$f":"MIN(HX199+1,$F199)","v":160},{"$f":"MIN(HY199+1,$F199)","v":160},{"$f":"MIN(HZ199+1,$F199)","v":160},{"$f":"MIN(IA199+1,$F199)","v":160},{"$f":"MIN(IB199+1,$F199)","v":160},{"$f":"MIN(IC199+1,$F199)","v":160},{"$f":"MIN(ID199+1,$F199)","v":160},{"$f":"MIN(IE199+1,$F199)","v":160},{"$f":"MIN(IF199+1,$F199)","v":160},{"$f":"MIN(IG199+1,$F199)","v":160},{"$f":"MIN(IH199+1,$F199)","v":160},{"$f":"MIN(II199+1,$F199)","v":160},{"$f":"MIN(IJ199+1,$F199)","v":160},{"$f":"MIN(IK199+1,$F199)","v":160},{"$f":"MIN(IL199+1,$F199)","v":160},{"$f":"MIN(IM199+1,$F199)","v":160},{"$f":"MIN(IN199+1,$F199)","v":160},{"$f":"MIN(IO199+1,$F199)","v":160},{"$f":"MIN(IP199+1,$F199)","v":160},{"$f":"MIN(IQ199+1,$F199)","v":160},{"$f":"MIN(IR199+1,$F199)","v":160},{"$f":"MIN(IS199+1,$F199)","v":160},{"$f":"MIN(IT199+1,$F199)","v":160}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I204","v":0},{"$f":"J204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,323.77454991112529,321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"BV204","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,176.81305207912558,174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"EH204","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,29.851554247125556,27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"GI204","v":5.5244697705347789E-13},{"$f":"GJ204","v":5.5244697705347789E-13},{"$f":"GK204","v":5.5244697705347789E-13},{"$f":"GL204","v":5.5244697705347789E-13},{"$f":"GM204","v":5.5244697705347789E-13},{"$f":"GN204","v":5.5244697705347789E-13},{"$f":"GO204","v":5.5244697705347789E-13},{"$f":"GP204","v":5.5244697705347789E-13},{"$f":"GQ204","v":5.5244697705347789E-13},{"$f":"GR204","v":5.5244697705347789E-13},{"$f":"GS204","v":5.5244697705347789E-13},{"$f":"GT204","v":5.5244697705347789E-13},{"$f":"GU204","v":5.5244697705347789E-13},{"$f":"GV204","v":5.5244697705347789E-13},{"$f":"GW204","v":5.5244697705347789E-13},{"$f":"GX204","v":5.5244697705347789E-13},{"$f":"GY204","v":5.5244697705347789E-13},{"$f":"GZ204","v":5.5244697705347789E-13},{"$f":"HA204","v":5.5244697705347789E-13},{"$f":"HB204","v":5.5244697705347789E-13},{"$f":"HC204","v":5.5244697705347789E-13},{"$f":"HD204","v":5.5244697705347789E-13},{"$f":"HE204","v":5.5244697705347789E-13},{"$f":"HF204","v":5.5244697705347789E-13},{"$f":"HG204","v":5.5244697705347789E-13},{"$f":"HH204","v":5.5244697705347789E-13},{"$f":"HI204","v":5.5244697705347789E-13},{"$f":"HJ204","v":5.5244697705347789E-13},{"$f":"HK204","v":5.5244697705347789E-13},{"$f":"HL204","v":5.5244697705347789E-13},{"$f":"HM204","v":5.5244697705347789E-13},{"$f":"HN204","v":5.5244697705347789E-13},{"$f":"HO204","v":5.5244697705347789E-13},{"$f":"HP204","v":5.5244697705347789E-13},{"$f":"HQ204","v":5.5244697705347789E-13},{"$f":"HR204","v":5.5244697705347789E-13},{"$f":"HS204","v":5.5244697705347789E-13},{"$f":"HT204","v":5.5244697705347789E-13},{"$f":"HU204","v":5.5244697705347789E-13},{"$f":"HV204","v":5.5244697705347789E-13},{"$f":"HW204","v":5.5244697705347789E-13},{"$f":"HX204","v":5.5244697705347789E-13},{"$f":"HY204","v":5.5244697705347789E-13},{"$f":"HZ204","v":5.5244697705347789E-13},{"$f":"IA204","v":5.5244697705347789E-13},{"$f":"IB204","v":5.5244697705347789E-13},{"$f":"IC204","v":5.5244697705347789E-13},{"$f":"ID204","v":5.5244697705347789E-13},{"$f":"IE204","v":5.5244697705347789E-13},{"$f":"IF204","v":5.5244697705347789E-13},{"$f":"IG204","v":5.5244697705347789E-13},{"$f":"IH204","v":5.5244697705347789E-13},{"$f":"II204","v":5.5244697705347789E-13},{"$f":"IJ204","v":5.5244697705347789E-13},{"$f":"IK204","v":5.5244697705347789E-13},{"$f":"IL204","v":5.5244697705347789E-13},{"$f":"IM204","v":5.5244697705347789E-13},{"$f":"IN204","v":5.5244697705347789E-13},{"$f":"IO204","v":5.5244697705347789E-13},{"$f":"IP204","v":5.5244697705347789E-13},{"$f":"IQ204","v":5.5244697705347789E-13},{"$f":"IR204","v":5.5244697705347789E-13},{"$f":"IS204","v":5.5244697705347789E-13},{"$f":"IT204","v":5.5244697705347789E-13}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J202:IU202)","v":367.40374457999991},null,{"$f":"IF(J$6=Cons_End,J196,INDEX(J$61:J$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP196,INDEX(AP$61:AP$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV196,INDEX(BV$61:BV$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB196,INDEX(DB$61:DB$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH196,INDEX(EH$61:EH$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN196,INDEX(FN$61:FN$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ196,INDEX(GJ$61:GJ$63,$B191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J203:IU203)","v":-367.40374457999934},{"$f":"SUM(OFFSET(I202,0,0,1,-J199))*-$E199*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"SUM(OFFSET(BU202,0,0,1,-BV199))*-$E199*BV$9","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,{"$f":"SUM(OFFSET(EG202,0,0,1,-EH199))*-$E199*EH$9","v":-2.2962734036249994},-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,-2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI202,0,0,1,-GJ199))*-$E199*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ202,0,0,1,-GK199))*-$E199*GK$9","v":0},{"$f":"SUM(OFFSET(GK202,0,0,1,-GL199))*-$E199*GL$9","v":0},{"$f":"SUM(OFFSET(GL202,0,0,1,-GM199))*-$E199*GM$9","v":0},{"$f":"SUM(OFFSET(GM202,0,0,1,-GN199))*-$E199*GN$9","v":0},{"$f":"SUM(OFFSET(GN202,0,0,1,-GO199))*-$E199*GO$9","v":0},{"$f":"SUM(OFFSET(GO202,0,0,1,-GP199))*-$E199*GP$9","v":0},{"$f":"SUM(OFFSET(GP202,0,0,1,-GQ199))*-$E199*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ202,0,0,1,-GR199))*-$E199*GR$9","v":0},{"$f":"SUM(OFFSET(GR202,0,0,1,-GS199))*-$E199*GS$9","v":0},{"$f":"SUM(OFFSET(GS202,0,0,1,-GT199))*-$E199*GT$9","v":0},{"$f":"SUM(OFFSET(GT202,0,0,1,-GU199))*-$E199*GU$9","v":0},{"$f":"SUM(OFFSET(GU202,0,0,1,-GV199))*-$E199*GV$9","v":0},{"$f":"SUM(OFFSET(GV202,0,0,1,-GW199))*-$E199*GW$9","v":0},{"$f":"SUM(OFFSET(GW202,0,0,1,-GX199))*-$E199*GX$9","v":0},{"$f":"SUM(OFFSET(GX202,0,0,1,-GY199))*-$E199*GY$9","v":0},{"$f":"SUM(OFFSET(GY202,0,0,1,-GZ199))*-$E199*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ202,0,0,1,-HA199))*-$E199*HA$9","v":0},{"$f":"SUM(OFFSET(HA202,0,0,1,-HB199))*-$E199*HB$9","v":0},{"$f":"SUM(OFFSET(HB202,0,0,1,-HC199))*-$E199*HC$9","v":0},{"$f":"SUM(OFFSET(HC202,0,0,1,-HD199))*-$E199*HD$9","v":0},{"$f":"SUM(OFFSET(HD202,0,0,1,-HE199))*-$E199*HE$9","v":0},{"$f":"SUM(OFFSET(HE202,0,0,1,-HF199))*-$E199*HF$9","v":0},{"$f":"SUM(OFFSET(HF202,0,0,1,-HG199))*-$E199*HG$9","v":0},{"$f":"SUM(OFFSET(HG202,0,0,1,-HH199))*-$E199*HH$9","v":0},{"$f":"SUM(OFFSET(HH202,0,0,1,-HI199))*-$E199*HI$9","v":0},{"$f":"SUM(OFFSET(HI202,0,0,1,-HJ199))*-$E199*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ202,0,0,1,-HK199))*-$E199*HK$9","v":0},{"$f":"SUM(OFFSET(HK202,0,0,1,-HL199))*-$E199*HL$9","v":0},{"$f":"SUM(OFFSET(HL202,0,0,1,-HM199))*-$E199*HM$9","v":0},{"$f":"SUM(OFFSET(HM202,0,0,1,-HN199))*-$E199*HN$9","v":0},{"$f":"SUM(OFFSET(HN202,0,0,1,-HO199))*-$E199*HO$9","v":0},{"$f":"SUM(OFFSET(HO202,0,0,1,-HP199))*-$E199*HP$9","v":0},{"$f":"SUM(OFFSET(HP202,0,0,1,-HQ199))*-$E199*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ202,0,0,1,-HR199))*-$E199*HR$9","v":0},{"$f":"SUM(OFFSET(HR202,0,0,1,-HS199))*-$E199*HS$9","v":0},{"$f":"SUM(OFFSET(HS202,0,0,1,-HT199))*-$E199*HT$9","v":0},{"$f":"SUM(OFFSET(HT202,0,0,1,-HU199))*-$E199*HU$9","v":0},{"$f":"SUM(OFFSET(HU202,0,0,1,-HV199))*-$E199*HV$9","v":0},{"$f":"SUM(OFFSET(HV202,0,0,1,-HW199))*-$E199*HW$9","v":0},{"$f":"SUM(OFFSET(HW202,0,0,1,-HX199))*-$E199*HX$9","v":0},{"$f":"SUM(OFFSET(HX202,0,0,1,-HY199))*-$E199*HY$9","v":0},{"$f":"SUM(OFFSET(HY202,0,0,1,-HZ199))*-$E199*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ202,0,0,1,-IA199))*-$E199*IA$9","v":0},{"$f":"SUM(OFFSET(IA202,0,0,1,-IB199))*-$E199*IB$9","v":0},{"$f":"SUM(OFFSET(IB202,0,0,1,-IC199))*-$E199*IC$9","v":0},{"$f":"SUM(OFFSET(IC202,0,0,1,-ID199))*-$E199*ID$9","v":0},{"$f":"SUM(OFFSET(ID202,0,0,1,-IE199))*-$E199*IE$9","v":0},{"$f":"SUM(OFFSET(IE202,0,0,1,-IF199))*-$E199*IF$9","v":0},{"$f":"SUM(OFFSET(IF202,0,0,1,-IG199))*-$E199*IG$9","v":0},{"$f":"SUM(OFFSET(IG202,0,0,1,-IH199))*-$E199*IH$9","v":0},{"$f":"SUM(OFFSET(IH202,0,0,1,-II199))*-$E199*II$9","v":0},{"$f":"SUM(OFFSET(II202,0,0,1,-IJ199))*-$E199*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ202,0,0,1,-IK199))*-$E199*IK$9","v":0},{"$f":"SUM(OFFSET(IK202,0,0,1,-IL199))*-$E199*IL$9","v":0},{"$f":"SUM(OFFSET(IL202,0,0,1,-IM199))*-$E199*IM$9","v":0},{"$f":"SUM(OFFSET(IM202,0,0,1,-IN199))*-$E199*IN$9","v":0},{"$f":"SUM(OFFSET(IN202,0,0,1,-IO199))*-$E199*IO$9","v":0},{"$f":"SUM(OFFSET(IO202,0,0,1,-IP199))*-$E199*IP$9","v":0},{"$f":"SUM(OFFSET(IP202,0,0,1,-IQ199))*-$E199*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ202,0,0,1,-IR199))*-$E199*IR$9","v":0},{"$f":"SUM(OFFSET(IR202,0,0,1,-IS199))*-$E199*IS$9","v":0},{"$f":"SUM(OFFSET(IS202,0,0,1,-IT199))*-$E199*IT$9","v":0},{"$f":"SUM(OFFSET(IT202,0,0,1,-IU199))*-$E199*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J201:J203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,365.10747117637493,362.81119777274995,360.51492436912497,358.21865096549999,355.92237756187501,353.62610415825003,351.32983075462505,349.03355735100007,346.73728394737509,344.44101054375011,342.14473714012513,339.84846373650015,337.55219033287517,335.25591692925019,332.95964352562521,330.66337012200023,328.36709671837525,326.07082331475027,{"$f":"SUM(AP201:AP203)","v":323.77454991112529},321.47827650750031,319.18200310387533,316.88572970025035,314.58945629662537,312.29318289300039,309.99690948937541,307.70063608575043,305.40436268212545,303.10808927850047,300.81181587487549,298.51554247125051,296.21926906762553,293.92299566400055,291.62672226037557,289.33044885675059,287.03417545312561,284.73790204950063,282.44162864587565,280.14535524225067,277.84908183862569,275.55280843500071,273.25653503137573,270.96026162775075,268.66398822412577,266.36771482050079,264.07144141687581,261.77516801325083,259.47889460962585,257.18262120600087,254.88634780237587,252.59007439875086,{"$f":"SUM(BV201:BV203)","v":250.29380099512585},247.99752759150084,245.70125418787583,243.40498078425082,241.10870738062582,238.81243397700081,236.5161605733758,234.21988716975079,231.92361376612578,229.62734036250077,227.33106695887577,225.03479355525076,222.73852015162575,220.44224674800074,218.14597334437573,215.84969994075072,213.55342653712572,211.25715313350071,208.9608797298757,206.66460632625069,204.36833292262568,202.07205951900067,199.77578611537567,197.47951271175066,195.18323930812565,192.88696590450064,190.59069250087563,188.29441909725062,185.99814569362562,183.70187229000061,181.4055988863756,179.10932548275059,{"$f":"SUM(DB201:DB203)","v":176.81305207912558},174.51677867550057,172.22050527187557,169.92423186825056,167.62795846462555,165.33168506100054,163.03541165737553,160.73913825375053,158.44286485012552,156.14659144650051,153.8503180428755,151.55404463925049,149.25777123562548,146.96149783200048,144.66522442837547,142.36895102475046,140.07267762112545,137.77640421750044,135.48013081387543,133.18385741025043,130.88758400662542,128.59131060300041,126.29503719937541,123.99876379575042,121.70249039212543,119.40621698850043,117.10994358487544,114.81367018125044,112.51739677762545,110.22112337400046,107.92484997037546,105.62857656675047,{"$f":"SUM(EH201:EH203)","v":103.33230316312547},101.03602975950048,98.739756355875485,96.443482952250491,94.147209548625497,91.850936145000503,89.554662741375509,87.258389337750515,84.962115934125521,82.665842530500527,80.369569126875533,78.073295723250538,75.777022319625544,73.48074891600055,71.184475512375556,68.888202108750562,66.591928705125568,64.295655301500574,61.999381897875573,59.703108494250571,57.40683509062557,55.110561687000569,52.814288283375568,50.518014879750567,48.221741476125565,45.925468072500564,43.629194668875563,41.332921265250562,39.036647861625561,36.740374458000559,34.444101054375558,32.147827650750557,{"$f":"SUM(FN201:FN203)","v":29.851554247125556},27.555280843500555,25.259007439875553,22.962734036250552,20.666460632625551,18.37018722900055,16.073913825375548,13.777640421750549,11.48136701812555,9.1850936145005502,6.8888202108755507,4.5925468072505513,2.2962734036255519,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,{"$f":"SUM(GJ201:GJ203)","v":5.5244697705347789E-13},5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13,5.5244697705347789E-13]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I210","v":0},{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,289.30008416413739,285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"BV210","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,129.33713458784607,127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"EH210","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,57.822639187010232,57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,{"$f":"GI210","v":44.399399922297754},{"$f":"GJ210","v":43.844407423269033},{"$f":"GK210","v":43.296352330478172},{"$f":"GL210","v":42.755147926347192},{"$f":"GM210","v":42.22070857726785},{"$f":"GN210","v":41.692949720051999},{"$f":"GO210","v":41.171787848551347},{"$f":"GP210","v":40.657140500444456},{"$f":"GQ210","v":40.1489262441889},{"$f":"GR210","v":39.647064666136536},{"$f":"GS210","v":39.151476357809827},{"$f":"GT210","v":38.662082903337208},{"$f":"GU210","v":38.178806867045495},{"$f":"GV210","v":37.701571781207427},{"$f":"GW210","v":37.230302133942331},{"$f":"GX210","v":36.764923357268053},{"$f":"GY210","v":36.305361815302206},{"$f":"GZ210","v":35.85154479261093},{"$f":"HA210","v":35.40340048270329},{"$f":"HB210","v":34.960857976669502},{"$f":"HC210","v":34.523847251961129},{"$f":"HD210","v":34.092299161311615},{"$f":"HE210","v":33.666145421795221},{"$f":"HF210","v":33.245318604022778},{"$f":"HG210","v":32.829752121472495},{"$f":"HH210","v":32.419380219954093},{"$f":"HI210","v":32.014137967204668},{"$f":"HJ210","v":31.613961242614611},{"$f":"HK210","v":31.218786727081927},{"$f":"HL210","v":30.828551892993403},{"$f":"HM210","v":30.443194994330984},{"$f":"HN210","v":30.062655056901846},{"$f":"HO210","v":29.686871868690574},{"$f":"HP210","v":29.686871868690574},{"$f":"HQ210","v":29.686871868690574},{"$f":"HR210","v":29.686871868690574},{"$f":"HS210","v":29.686871868690574},{"$f":"HT210","v":29.686871868690574},{"$f":"HU210","v":29.686871868690574},{"$f":"HV210","v":29.686871868690574},{"$f":"HW210","v":29.686871868690574},{"$f":"HX210","v":29.686871868690574},{"$f":"HY210","v":29.686871868690574},{"$f":"HZ210","v":29.686871868690574},{"$f":"IA210","v":29.686871868690574},{"$f":"IB210","v":29.686871868690574},{"$f":"IC210","v":29.686871868690574},{"$f":"ID210","v":29.686871868690574},{"$f":"IE210","v":29.686871868690574},{"$f":"IF210","v":29.686871868690574},{"$f":"IG210","v":29.686871868690574},{"$f":"IH210","v":29.686871868690574},{"$f":"II210","v":29.686871868690574},{"$f":"IJ210","v":29.686871868690574},{"$f":"IK210","v":29.686871868690574},{"$f":"IL210","v":29.686871868690574},{"$f":"IM210","v":29.686871868690574},{"$f":"IN210","v":29.686871868690574},{"$f":"IO210","v":29.686871868690574},{"$f":"IP210","v":29.686871868690574},{"$f":"IQ210","v":29.686871868690574},{"$f":"IR210","v":29.686871868690574},{"$f":"IS210","v":29.686871868690574},{"$f":"IT210","v":29.686871868690574}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J208:IU208)","v":367.40374457999991},{"$f":"J202","v":0},{"$f":"K202","v":0},0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B191)","v":1.2500000000000001E-2},null,null,null,-337.71687271130958,{"$f":"-J207*$E209*J$9","v":0},{"$f":"-K207*$E209*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-4.5925468072499989,-4.5351399721593735,-4.4784507225073815,-4.4224700884760395,-4.3671892123700893,-4.3125993472154631,-4.2586918553752708,-4.2054582071830797,-4.152889979593291,-4.1009788548483748,-4.04971661916277,-3.9990951614232353,-3.9491064719054449,-3.8997426410066272,-3.850995857994044,-3.8028584097691183,-3.7553226796470045,-3.7083811461514169,-3.6620263818245244,-3.6162510520517177,-3.5710479139010709,-3.526409814977308,-3.4823296922900919,-3.4388005711364658,-3.3958155639972598,-3.3533678694472941,-3.3114507710792029,-3.270057636440713,-3.2291819159852042,-3.188817142035389,-3.1489569277599467,-3.1095949661629474,-3.0707250290859105,-3.0323409662223368,-2.9944367041445576,-2.9570062453427504,-2.9200436672759662,-2.8835431214350167,-2.8474988324170791,-2.8119050970118655,-2.7767562832992172,-2.7420468297579768,-2.7077712443860023,-2.673924103831177,-2.6405000525332873,-2.6074938018766209,-2.5749001293531633,-2.542713877736249,-2.5109299542645456,-2.4795433298362388,-2.4485490382132857,{"$f":"-BW207*$E209*BW$9","v":-2.4179421752356198},-2.3877178980451741,-2.3578714243196095,-2.3283980315156145,-2.2992930561216696,-2.2705518929201491,-2.242169994258647,-2.2141428693304142,-2.1864660834637841,-2.1591352574204867,-2.1321460667027305,-2.1054942408689468,-2.0791755628580848,-2.0531858683223585,-2.0275210449683292,-2.0021770319062253,-1.9771498190073975,-1.952435446269805,-1.9280300031914324,-1.9039296281515394,-1.8801305077996453,-1.8566288764521499,-1.8334210154964978,-1.8105032528027918,-1.7878719621427568,-1.7655235626159724,-1.7434545180832726,-1.7216613366072318,-1.7001405698996412,-1.6788888127758956,-1.6579027026161968,-1.6371789188334944,-1.616714182348076,-1.5965052550687249,-1.576548939380366,-1.5568420776381116,-1.537381551667635,-1.5181642822717896,-1.4991872287433923,-1.4804473883840998,-1.4619417960292986,-1.4436675235789325,-1.4256216795341956,-1.4078014085400181,-1.3902038909332679,-1.3728263422966021,-1.3556660130178946,-1.3387201878551709,-1.3219861855069812,-1.3054613581881438,-1.289143091210792,-1.2730288025706571,-1.2571159425385241,-1.2414019932567926,-1.2258844683410828,-1.2105609124868193,-1.195428901080734,-1.180486039817225,-1.1657299643195096,-1.1511583397655156,-1.1367688605184467,-1.1225592497619663,-1.1085272591399418,-1.0946706684006924,{"$f":"-EI207*$E209*EI$9","v":-1.0809872850456836},-1.0674749439826126,-1.0541315071828299,-1.0409548633430445,-1.0279429275512564,-1.0150936409568658,-1.002404970444905,-0.98987490831434377,-0.97750147196041448,-0.96528270356090928,-0.95321666976639785,-0.94130146139431803,-0.92953519312688904,-0.91791600321280287,-0.9064420531726427,-0.89511152750798473,-0.88392263341413502,-0.87287360049645835,-0.8619626804902526,-0.85118814698412448,-0.84054829514682283,-0.83004144145748759,-0.81966592343926914,-0.80942009939627813,-0.79930234815382473,-0.78931106880190194,-0.7794446804418782,-0.76970162193635472,-0.76008035166215027,-0.75057934726637343,-0.74119710542554373,-0.73193214160772446,-0.7227829898376279,-0.71374820246465764,-0.70482634993384941,-0.69601602055967637,-0.68731582030268035,-0.67872437254889695,-0.67024031789203564,-0.66186231391838524,-0.65358903499440535,-0.6454191720569753,-0.63735143240626313,-0.62938453950118489,-0.6215172327574201,-0.6137482673479524,-0.60607641400610301,-0.59850045883102665,-0.59101920309563882,-0.58363146305694336,-0.57633606976873153,-0.56913186889662237,-0.56201772053541466,{"$f":"-GJ207*$E209*GJ$9","v":-0.55499249902872194},-0.54805509279086295,-0.54120440413097715,-0.53443934907933988,-0.52775885721584814,-0.52116187150064996,-0.51464734810689183,-0.50821425625555572,-0.50186157805236131,-0.49558830832670675,-0.48939345447262284,-0.48327603629171512,-0.47723508583806873,-0.47126964726509285,-0.46537877667427918,-0.4595615419658507,-0.45381702269127761,-0.44814430990763665,-0.44254250603379114,-0.43701072470836877,-0.43154809064951416,-0.42615373951639524,-0.4208268177724403,-0.41556648255028472,-0.41037190151840619,-0.40524225274942616,-0.40017672459005837,-0.39517451553268268,-0.39023483408852411,-0.38535689866241757,-0.38053993742913733,-0.3757831882112731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J207:J209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,{"$f":"SUM(AP207:AP209)","v":289.30008416413739},285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,{"$f":"SUM(BV207:BV209)","v":193.43537401884956},191.01743184361393,188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,{"$f":"SUM(DB207:DB209)","v":129.33713458784607},127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,{"$f":"SUM(EH207:EH209)","v":86.478982803654688},85.397995518609008,84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,{"$f":"SUM(FN207:FN209)","v":57.822639187010232},57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,44.399399922297754,{"$f":"SUM(GJ207:GJ209)","v":43.844407423269033},43.296352330478172,42.755147926347192,42.22070857726785,41.692949720051999,41.171787848551347,40.657140500444456,40.1489262441889,39.647064666136536,39.151476357809827,38.662082903337208,38.178806867045495,37.701571781207427,37.230302133942331,36.764923357268053,36.305361815302206,35.85154479261093,35.40340048270329,34.960857976669502,34.523847251961129,34.092299161311615,33.666145421795221,33.245318604022778,32.829752121472495,32.419380219954093,32.014137967204668,31.613961242614611,31.218786727081927,30.828551892993403,30.443194994330984,30.062655056901846,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574,29.686871868690574]
[]
[null,null,"Applied "]
[null,null,{"$f":"C198","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J213:IU213)","v":367.40374457999934},{"$f":"-J203","v":0},{"$f":"-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-BW203","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"-EI203","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"-GJ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C206","v":"Reducing balance"},"AUD M","Applied",null,null,null,{"$f":"SUM(J214:IU214)","v":337.71687271130958},{"$f":"-J209","v":0},{"$f":"-K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.5925468072499989,4.5351399721593735,4.4784507225073815,4.4224700884760395,4.3671892123700893,4.3125993472154631,4.2586918553752708,4.2054582071830797,4.152889979593291,4.1009788548483748,4.04971661916277,3.9990951614232353,3.9491064719054449,3.8997426410066272,3.850995857994044,3.8028584097691183,3.7553226796470045,3.7083811461514169,3.6620263818245244,3.6162510520517177,3.5710479139010709,3.526409814977308,3.4823296922900919,3.4388005711364658,3.3958155639972598,3.3533678694472941,3.3114507710792029,3.270057636440713,3.2291819159852042,3.188817142035389,3.1489569277599467,3.1095949661629474,3.0707250290859105,3.0323409662223368,2.9944367041445576,2.9570062453427504,2.9200436672759662,2.8835431214350167,2.8474988324170791,2.8119050970118655,2.7767562832992172,2.7420468297579768,2.7077712443860023,2.673924103831177,2.6405000525332873,2.6074938018766209,2.5749001293531633,2.542713877736249,2.5109299542645456,2.4795433298362388,2.4485490382132857,{"$f":"-BW209","v":2.4179421752356198},2.3877178980451741,2.3578714243196095,2.3283980315156145,2.2992930561216696,2.2705518929201491,2.242169994258647,2.2141428693304142,2.1864660834637841,2.1591352574204867,2.1321460667027305,2.1054942408689468,2.0791755628580848,2.0531858683223585,2.0275210449683292,2.0021770319062253,1.9771498190073975,1.952435446269805,1.9280300031914324,1.9039296281515394,1.8801305077996453,1.8566288764521499,1.8334210154964978,1.8105032528027918,1.7878719621427568,1.7655235626159724,1.7434545180832726,1.7216613366072318,1.7001405698996412,1.6788888127758956,1.6579027026161968,1.6371789188334944,1.616714182348076,1.5965052550687249,1.576548939380366,1.5568420776381116,1.537381551667635,1.5181642822717896,1.4991872287433923,1.4804473883840998,1.4619417960292986,1.4436675235789325,1.4256216795341956,1.4078014085400181,1.3902038909332679,1.3728263422966021,1.3556660130178946,1.3387201878551709,1.3219861855069812,1.3054613581881438,1.289143091210792,1.2730288025706571,1.2571159425385241,1.2414019932567926,1.2258844683410828,1.2105609124868193,1.195428901080734,1.180486039817225,1.1657299643195096,1.1511583397655156,1.1367688605184467,1.1225592497619663,1.1085272591399418,1.0946706684006924,{"$f":"-EI209","v":1.0809872850456836},1.0674749439826126,1.0541315071828299,1.0409548633430445,1.0279429275512564,1.0150936409568658,1.002404970444905,0.98987490831434377,0.97750147196041448,0.96528270356090928,0.95321666976639785,0.94130146139431803,0.92953519312688904,0.91791600321280287,0.9064420531726427,0.89511152750798473,0.88392263341413502,0.87287360049645835,0.8619626804902526,0.85118814698412448,0.84054829514682283,0.83004144145748759,0.81966592343926914,0.80942009939627813,0.79930234815382473,0.78931106880190194,0.7794446804418782,0.76970162193635472,0.76008035166215027,0.75057934726637343,0.74119710542554373,0.73193214160772446,0.7227829898376279,0.71374820246465764,0.70482634993384941,0.69601602055967637,0.68731582030268035,0.67872437254889695,0.67024031789203564,0.66186231391838524,0.65358903499440535,0.6454191720569753,0.63735143240626313,0.62938453950118489,0.6215172327574201,0.6137482673479524,0.60607641400610301,0.59850045883102665,0.59101920309563882,0.58363146305694336,0.57633606976873153,0.56913186889662237,0.56201772053541466,{"$f":"-GJ209","v":0.55499249902872194},0.54805509279086295,0.54120440413097715,0.53443934907933988,0.52775885721584814,0.52116187150064996,0.51464734810689183,0.50821425625555572,0.50186157805236131,0.49558830832670675,0.48939345447262284,0.48327603629171512,0.47723508583806873,0.47126964726509285,0.46537877667427918,0.4595615419658507,0.45381702269127761,0.44814430990763665,0.44254250603379114,0.43701072470836877,0.43154809064951416,0.42615373951639524,0.4208268177724403,0.41556648255028472,0.41037190151840619,0.40524225274942616,0.40017672459005837,0.39517451553268268,0.39023483408852411,0.38535689866241757,0.38053993742913733,0.3757831882112731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$H$557:$H$559,B191)","v":"Reducing balance"},null,null,null,{"$f":"SUM(J215:IU215)","v":337.71687271130958},{"$f":"SUMIFS(J213:J214,$C213:$C214,$E215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.5925468072499989,4.5351399721593735,4.4784507225073815,4.4224700884760395,4.3671892123700893,4.3125993472154631,4.2586918553752708,4.2054582071830797,4.152889979593291,4.1009788548483748,4.04971661916277,3.9990951614232353,3.9491064719054449,3.8997426410066272,3.850995857994044,3.8028584097691183,3.7553226796470045,3.7083811461514169,{"$f":"SUMIFS(AP213:AP214,$C213:$C214,$E215)","v":3.6620263818245244},3.6162510520517177,3.5710479139010709,3.526409814977308,3.4823296922900919,3.4388005711364658,3.3958155639972598,3.3533678694472941,3.3114507710792029,3.270057636440713,3.2291819159852042,3.188817142035389,3.1489569277599467,3.1095949661629474,3.0707250290859105,3.0323409662223368,2.9944367041445576,2.9570062453427504,2.9200436672759662,2.8835431214350167,2.8474988324170791,2.8119050970118655,2.7767562832992172,2.7420468297579768,2.7077712443860023,2.673924103831177,2.6405000525332873,2.6074938018766209,2.5749001293531633,2.542713877736249,2.5109299542645456,2.4795433298362388,{"$f":"SUMIFS(BV213:BV214,$C213:$C214,$E215)","v":2.4485490382132857},2.4179421752356198,2.3877178980451741,2.3578714243196095,2.3283980315156145,2.2992930561216696,2.2705518929201491,2.242169994258647,2.2141428693304142,2.1864660834637841,2.1591352574204867,2.1321460667027305,2.1054942408689468,2.0791755628580848,2.0531858683223585,2.0275210449683292,2.0021770319062253,1.9771498190073975,1.952435446269805,1.9280300031914324,1.9039296281515394,1.8801305077996453,1.8566288764521499,1.8334210154964978,1.8105032528027918,1.7878719621427568,1.7655235626159724,1.7434545180832726,1.7216613366072318,1.7001405698996412,1.6788888127758956,1.6579027026161968,{"$f":"SUMIFS(DB213:DB214,$C213:$C214,$E215)","v":1.6371789188334944},1.616714182348076,1.5965052550687249,1.576548939380366,1.5568420776381116,1.537381551667635,1.5181642822717896,1.4991872287433923,1.4804473883840998,1.4619417960292986,1.4436675235789325,1.4256216795341956,1.4078014085400181,1.3902038909332679,1.3728263422966021,1.3556660130178946,1.3387201878551709,1.3219861855069812,1.3054613581881438,1.289143091210792,1.2730288025706571,1.2571159425385241,1.2414019932567926,1.2258844683410828,1.2105609124868193,1.195428901080734,1.180486039817225,1.1657299643195096,1.1511583397655156,1.1367688605184467,1.1225592497619663,1.1085272591399418,{"$f":"SUMIFS(EH213:EH214,$C213:$C214,$E215)","v":1.0946706684006924},1.0809872850456836,1.0674749439826126,1.0541315071828299,1.0409548633430445,1.0279429275512564,1.0150936409568658,1.002404970444905,0.98987490831434377,0.97750147196041448,0.96528270356090928,0.95321666976639785,0.94130146139431803,0.92953519312688904,0.91791600321280287,0.9064420531726427,0.89511152750798473,0.88392263341413502,0.87287360049645835,0.8619626804902526,0.85118814698412448,0.84054829514682283,0.83004144145748759,0.81966592343926914,0.80942009939627813,0.79930234815382473,0.78931106880190194,0.7794446804418782,0.76970162193635472,0.76008035166215027,0.75057934726637343,0.74119710542554373,{"$f":"SUMIFS(FN213:FN214,$C213:$C214,$E215)","v":0.73193214160772446},0.7227829898376279,0.71374820246465764,0.70482634993384941,0.69601602055967637,0.68731582030268035,0.67872437254889695,0.67024031789203564,0.66186231391838524,0.65358903499440535,0.6454191720569753,0.63735143240626313,0.62938453950118489,0.6215172327574201,0.6137482673479524,0.60607641400610301,0.59850045883102665,0.59101920309563882,0.58363146305694336,0.57633606976873153,0.56913186889662237,0.56201772053541466,{"$f":"SUMIFS(GJ213:GJ214,$C213:$C214,$E215)","v":0.55499249902872194},0.54805509279086295,0.54120440413097715,0.53443934907933988,0.52775885721584814,0.52116187150064996,0.51464734810689183,0.50821425625555572,0.50186157805236131,0.49558830832670675,0.48939345447262284,0.48327603629171512,0.47723508583806873,0.47126964726509285,0.46537877667427918,0.4595615419658507,0.45381702269127761,0.44814430990763665,0.44254250603379114,0.43701072470836877,0.43154809064951416,0.42615373951639524,0.4208268177724403,0.41556648255028472,0.41037190151840619,0.40524225274942616,0.40017672459005837,0.39517451553268268,0.39023483408852411,0.38535689866241757,0.38053993742913733,0.3757831882112731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"INDEX($C$55:$C$57,B217)","v":"Financing costs"}]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I222","v":0},{"$f":"J222","v":0},0,0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,3.7735360253530756,3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"BV222","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,0.14159869113351073,0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"EH222","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,5.3133689982056915E-3,5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,{"$f":"GI222","v":1.8095295870977834E-3},{"$f":"GJ222","v":1.7190531077428942E-3},{"$f":"GK222","v":1.6331004523557494E-3},{"$f":"GL222","v":1.5514454297379618E-3},{"$f":"GM222","v":1.4738731582510638E-3},{"$f":"GN222","v":1.4001795003385107E-3},{"$f":"GO222","v":1.3301705253215852E-3},{"$f":"GP222","v":1.263661999055506E-3},{"$f":"GQ222","v":1.2004788991027307E-3},{"$f":"GR222","v":1.1404549541475942E-3},{"$f":"GS222","v":1.0834322064402146E-3},{"$f":"GT222","v":1.0292605961182038E-3},{"$f":"GU222","v":9.7779756631229359E-4},{"$f":"GV222","v":9.2890768799667892E-4},{"$f":"GW222","v":8.8246230359684502E-4},{"$f":"GX222","v":8.3833918841700271E-4},{"$f":"GY222","v":7.9642222899615252E-4},{"$f":"GZ222","v":7.5660111754634492E-4},{"$f":"HA222","v":7.1877106166902763E-4},{"$f":"HB222","v":6.8283250858557629E-4},{"$f":"HC222","v":6.4869088315629749E-4},{"$f":"HD222","v":6.1625633899848264E-4},{"$f":"HE222","v":5.8544352204855851E-4},{"$f":"HF222","v":5.5617134594613063E-4},{"$f":"HG222","v":5.2836277864882412E-4},{"$f":"HH222","v":5.0194463971638288E-4},{"$f":"HI222","v":4.7684740773056375E-4},{"$f":"HJ222","v":4.5300503734403556E-4},{"$f":"HK222","v":4.3035478547683378E-4},{"$f":"HL222","v":4.0883704620299206E-4},{"$f":"HM222","v":3.8839519389284247E-4},{"$f":"HN222","v":3.6897543419820035E-4},{"$f":"HO222","v":0},{"$f":"HP222","v":0},{"$f":"HQ222","v":0},{"$f":"HR222","v":0},{"$f":"HS222","v":0},{"$f":"HT222","v":0},{"$f":"HU222","v":0},{"$f":"HV222","v":0},{"$f":"HW222","v":0},{"$f":"HX222","v":0},{"$f":"HY222","v":0},{"$f":"HZ222","v":0},{"$f":"IA222","v":0},{"$f":"IB222","v":0},{"$f":"IC222","v":0},{"$f":"ID222","v":0},{"$f":"IE222","v":0},{"$f":"IF222","v":0},{"$f":"IG222","v":0},{"$f":"IH222","v":0},{"$f":"II222","v":0},{"$f":"IJ222","v":0},{"$f":"IK222","v":0},{"$f":"IL222","v":0},{"$f":"IM222","v":0},{"$f":"IN222","v":0},{"$f":"IO222","v":0},{"$f":"IP222","v":0},{"$f":"IQ222","v":0},{"$f":"IR222","v":0},{"$f":"IS222","v":0},{"$f":"IT222","v":0}]
[null,null,"Additions ","AUD M",null,null,null,null,{"$f":"SUM(J220:IU220)","v":10},{"$f":"INDEX(J$67:J$69,$B217)","v":0},{"$f":"INDEX(K$67:K$69,$B217)","v":0},0,0,0,0,0,0,0.81999999999999906,1.41,2.4400000000000004,2.7300000000000004,1.5699999999999998,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW$67:BW$69,$B217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EI$67:EI$69,$B217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(GJ$67:GJ$69,$B217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J221:IU221)","v":-9.9999999999999964},{"$f":"IF(J$6=Ops_end,-SUM(J219:J220),-J241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.5,-0.47500000000000003,-0.45125000000000004,-0.42868750000000005,-0.40725312499999999,-0.38689046874999999,-0.36754594531250001,-0.34916864804687497,-0.33171021564453124,-0.31512470486230471,-0.29936846961918945,-0.28440004613823,-0.27018004383131849,-0.25667104163975257,-0.24383748955776491,-0.23164561507987666,-0.22006333432588285,-0.20906016760958868,{"$f":"IF(AP$6=Ops_end,-SUM(AP219:AP220),-AP241)","v":-0.19860715922910926},-0.18867680126765379,-0.17924296120427111,-0.17028081314405755,-0.16176677248685467,-0.15367843386251195,-0.14599451216938636,-0.13869478656091702,-0.13176004723287119,-0.12517204487122763,-0.11891344262766623,-0.11296777049628293,-0.10731938197146879,-0.10195341287289535,-9.6855742229250585E-2,-9.2012955117788051E-2,-8.7412307361898645E-2,-8.3041691993803721E-2,-7.8889607394113534E-2,-7.4945127024407865E-2,-7.1197870673187461E-2,-6.7637977139528085E-2,-6.4256078282551685E-2,-6.1043274368424098E-2,-5.799111065000289E-2,-5.5091555117502744E-2,-5.2336977361627617E-2,-4.9720128493546234E-2,-4.7234122068868928E-2,-4.4872415965425481E-2,-4.2628795167154204E-2,-4.0497355408796495E-2,{"$f":"IF(BV$6=Ops_end,-SUM(BV219:BV220),-BV241)","v":-3.8472487638356673E-2},-3.6548863256438836E-2,-3.4721420093616895E-2,-3.298534908893605E-2,-3.1336081634489248E-2,-2.9769277552764789E-2,-2.828081367512655E-2,-2.6866772991370219E-2,-2.552343434180171E-2,-2.4247262624711625E-2,-2.3034899493476046E-2,-2.1883154518802243E-2,-2.0788996792862131E-2,-1.9749546953219024E-2,-1.8762069605558075E-2,-1.7823966125280168E-2,-1.6932767819016162E-2,-1.6086129428065355E-2,-1.5281822956662087E-2,-1.4517731808828982E-2,-1.3791845218387534E-2,-1.3102252957468155E-2,-1.2447140309594748E-2,-1.182478329411501E-2,-1.1233544129409259E-2,-1.0671866922938797E-2,-1.0138273576791857E-2,-9.6313598979522637E-3,-9.1497919030546493E-3,-8.6923023079019165E-3,-8.2576871925068209E-3,-7.8448028328814805E-3,{"$f":"IF(DB$6=Ops_end,-SUM(DB219:DB220),-DB241)","v":-7.452562691237407E-3},-7.0799345566755368E-3,-6.7259378288417595E-3,-6.3896409373996712E-3,-6.0701588905296873E-3,-5.7666509460032036E-3,-5.4783183987030431E-3,-5.2044024787678911E-3,-4.9441823548294966E-3,-4.6969732370880221E-3,-4.4621245752336208E-3,-4.2390183464719395E-3,-4.0270674291483424E-3,-3.8257140576909254E-3,-3.634428354806379E-3,-3.45270693706606E-3,-3.280071590212757E-3,-3.1160680107021194E-3,-2.960264610167013E-3,-2.8122513796586626E-3,-2.6716388106757297E-3,-2.5380568701419432E-3,-2.4111540266348458E-3,-2.2905963253031037E-3,-2.1760665090379484E-3,-2.067263183586051E-3,-1.9639000244067485E-3,-1.8657050231864114E-3,-1.7724197720270906E-3,-1.683798783425736E-3,-1.5996088442544493E-3,-1.5196284020417268E-3,{"$f":"IF(EH$6=Ops_end,-SUM(EH219:EH220),-EH241)","v":-1.4436469819396405E-3},-1.3714646328426585E-3,-1.3028914012005255E-3,-1.2377468311404992E-3,-1.1758594895834743E-3,-1.1170665151043005E-3,-1.0612131893490855E-3,-1.0081525298816312E-3,-9.5774490338754962E-4,-9.0985765821817227E-4,-8.6436477530726365E-4,-8.2114653654190056E-4,-7.800892097148055E-4,-7.4108474922906522E-4,-7.0403051176761192E-4,-6.6882898617923138E-4,-6.3538753687026976E-4,-6.0361816002675627E-4,-5.7343725202541843E-4,-5.4476538942414745E-4,-5.175271199529401E-4,-4.9165076395529307E-4,-4.670682257575284E-4,-4.4371481446965199E-4,-4.2152907374616935E-4,-4.004526200588609E-4,-3.8042998905591784E-4,-3.6140848960312195E-4,-3.4333806512296588E-4,-3.2617116186681758E-4,-3.0986260377347669E-4,-2.9436947358480288E-4,{"$f":"IF(FN$6=Ops_end,-SUM(FN219:FN220),-FN241)","v":-2.7965099990556275E-4},-2.6566844991028458E-4,-2.5238502741477037E-4,-2.3976577604403184E-4,-2.2777748724183024E-4,-2.1638861287973872E-4,-2.0556918223575178E-4,-1.952907231239642E-4,-1.8552618696776599E-4,-1.7624987761937768E-4,-1.674373837384088E-4,-1.5906551455148834E-4,-1.5111223882391395E-4,-1.4355662688271824E-4,-1.3637879553858234E-4,-1.2955985576165323E-4,-1.2308186297357054E-4,-1.1692776982489204E-4,-1.1108138133364744E-4,-1.0552731226696507E-4,-1.0025094665361682E-4,-9.5238399320935976E-5,{"$f":"IF(GJ$6=Ops_end,-SUM(GJ219:GJ220),-GJ241)","v":-9.0476479354889176E-5},-8.5952655387144708E-5,-8.1655022617787475E-5,-7.7572271486898102E-5,-7.36936579125532E-5,-7.0008975016925539E-5,-6.6508526266079266E-5,-6.3183099952775299E-5,-6.0023944955136537E-5,-5.7022747707379712E-5,-5.4171610322010731E-5,-5.1463029805910193E-5,-4.8889878315614682E-5,-4.6445384399833951E-5,-4.4123115179842251E-5,-4.1916959420850136E-5,-3.9821111449807632E-5,-3.7830055877317247E-5,-3.593855308345138E-5,-3.4141625429278819E-5,-3.2434544157814879E-5,-3.0812816949924135E-5,-2.9272176102427928E-5,-2.7808567297306531E-5,-2.6418138932441208E-5,-2.5097231985819146E-5,-2.384237038652819E-5,-2.2650251867201779E-5,-2.1517739273841692E-5,-2.0441852310149605E-5,-1.9419759694642126E-5,-3.6897543419820035E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J219:J221)","v":0},0,0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,{"$f":"SUM(AP219:AP221)","v":3.7735360253530756},3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"SUM(BV219:BV221)","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,{"$f":"SUM(DB219:DB221)","v":0.14159869113351073},0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"SUM(EH219:EH221)","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,{"$f":"SUM(FN219:FN221)","v":5.3133689982056915E-3},5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,1.8095295870977834E-3,{"$f":"SUM(GJ219:GJ221)","v":1.7190531077428942E-3},1.6331004523557494E-3,1.5514454297379618E-3,1.4738731582510638E-3,1.4001795003385107E-3,1.3301705253215852E-3,1.263661999055506E-3,1.2004788991027307E-3,1.1404549541475942E-3,1.0834322064402146E-3,1.0292605961182038E-3,9.7779756631229359E-4,9.2890768799667892E-4,8.8246230359684502E-4,8.3833918841700271E-4,7.9642222899615252E-4,7.5660111754634492E-4,7.1877106166902763E-4,6.8283250858557629E-4,6.4869088315629749E-4,6.1625633899848264E-4,5.8544352204855851E-4,5.5617134594613063E-4,5.2836277864882412E-4,5.0194463971638288E-4,4.7684740773056375E-4,4.5300503734403556E-4,4.3035478547683378E-4,4.0883704620299206E-4,3.8839519389284247E-4,3.6897543419820035E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Straight line "]
[null,null,"Periods to include ","Num#",{"$f":"INDEX(Inputs!$L$557:$L$559,B217)","v":2.5000000000000001E-2},{"$f":"1/E225","v":40},null,null,null,{"$f":"MIN(I225+1,$F225)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(BU225+1,$F225)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(EG225+1,$F225)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(GI225+1,$F225)","v":40},{"$f":"MIN(GJ225+1,$F225)","v":40},{"$f":"MIN(GK225+1,$F225)","v":40},{"$f":"MIN(GL225+1,$F225)","v":40},{"$f":"MIN(GM225+1,$F225)","v":40},{"$f":"MIN(GN225+1,$F225)","v":40},{"$f":"MIN(GO225+1,$F225)","v":40},{"$f":"MIN(GP225+1,$F225)","v":40},{"$f":"MIN(GQ225+1,$F225)","v":40},{"$f":"MIN(GR225+1,$F225)","v":40},{"$f":"MIN(GS225+1,$F225)","v":40},{"$f":"MIN(GT225+1,$F225)","v":40},{"$f":"MIN(GU225+1,$F225)","v":40},{"$f":"MIN(GV225+1,$F225)","v":40},{"$f":"MIN(GW225+1,$F225)","v":40},{"$f":"MIN(GX225+1,$F225)","v":40},{"$f":"MIN(GY225+1,$F225)","v":40},{"$f":"MIN(GZ225+1,$F225)","v":40},{"$f":"MIN(HA225+1,$F225)","v":40},{"$f":"MIN(HB225+1,$F225)","v":40},{"$f":"MIN(HC225+1,$F225)","v":40},{"$f":"MIN(HD225+1,$F225)","v":40},{"$f":"MIN(HE225+1,$F225)","v":40},{"$f":"MIN(HF225+1,$F225)","v":40},{"$f":"MIN(HG225+1,$F225)","v":40},{"$f":"MIN(HH225+1,$F225)","v":40},{"$f":"MIN(HI225+1,$F225)","v":40},{"$f":"MIN(HJ225+1,$F225)","v":40},{"$f":"MIN(HK225+1,$F225)","v":40},{"$f":"MIN(HL225+1,$F225)","v":40},{"$f":"MIN(HM225+1,$F225)","v":40},{"$f":"MIN(HN225+1,$F225)","v":40},{"$f":"MIN(HO225+1,$F225)","v":40},{"$f":"MIN(HP225+1,$F225)","v":40},{"$f":"MIN(HQ225+1,$F225)","v":40},{"$f":"MIN(HR225+1,$F225)","v":40},{"$f":"MIN(HS225+1,$F225)","v":40},{"$f":"MIN(HT225+1,$F225)","v":40},{"$f":"MIN(HU225+1,$F225)","v":40},{"$f":"MIN(HV225+1,$F225)","v":40},{"$f":"MIN(HW225+1,$F225)","v":40},{"$f":"MIN(HX225+1,$F225)","v":40},{"$f":"MIN(HY225+1,$F225)","v":40},{"$f":"MIN(HZ225+1,$F225)","v":40},{"$f":"MIN(IA225+1,$F225)","v":40},{"$f":"MIN(IB225+1,$F225)","v":40},{"$f":"MIN(IC225+1,$F225)","v":40},{"$f":"MIN(ID225+1,$F225)","v":40},{"$f":"MIN(IE225+1,$F225)","v":40},{"$f":"MIN(IF225+1,$F225)","v":40},{"$f":"MIN(IG225+1,$F225)","v":40},{"$f":"MIN(IH225+1,$F225)","v":40},{"$f":"MIN(II225+1,$F225)","v":40},{"$f":"MIN(IJ225+1,$F225)","v":40},{"$f":"MIN(IK225+1,$F225)","v":40},{"$f":"MIN(IL225+1,$F225)","v":40},{"$f":"MIN(IM225+1,$F225)","v":40},{"$f":"MIN(IN225+1,$F225)","v":40},{"$f":"MIN(IO225+1,$F225)","v":40},{"$f":"MIN(IP225+1,$F225)","v":40},{"$f":"MIN(IQ225+1,$F225)","v":40},{"$f":"MIN(IR225+1,$F225)","v":40},{"$f":"MIN(IS225+1,$F225)","v":40},{"$f":"MIN(IT225+1,$F225)","v":40}]
[]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I230","v":0},{"$f":"J230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI230","v":0},{"$f":"GJ230","v":0},{"$f":"GK230","v":0},{"$f":"GL230","v":0},{"$f":"GM230","v":0},{"$f":"GN230","v":0},{"$f":"GO230","v":0},{"$f":"GP230","v":0},{"$f":"GQ230","v":0},{"$f":"GR230","v":0},{"$f":"GS230","v":0},{"$f":"GT230","v":0},{"$f":"GU230","v":0},{"$f":"GV230","v":0},{"$f":"GW230","v":0},{"$f":"GX230","v":0},{"$f":"GY230","v":0},{"$f":"GZ230","v":0},{"$f":"HA230","v":0},{"$f":"HB230","v":0},{"$f":"HC230","v":0},{"$f":"HD230","v":0},{"$f":"HE230","v":0},{"$f":"HF230","v":0},{"$f":"HG230","v":0},{"$f":"HH230","v":0},{"$f":"HI230","v":0},{"$f":"HJ230","v":0},{"$f":"HK230","v":0},{"$f":"HL230","v":0},{"$f":"HM230","v":0},{"$f":"HN230","v":0},{"$f":"HO230","v":0},{"$f":"HP230","v":0},{"$f":"HQ230","v":0},{"$f":"HR230","v":0},{"$f":"HS230","v":0},{"$f":"HT230","v":0},{"$f":"HU230","v":0},{"$f":"HV230","v":0},{"$f":"HW230","v":0},{"$f":"HX230","v":0},{"$f":"HY230","v":0},{"$f":"HZ230","v":0},{"$f":"IA230","v":0},{"$f":"IB230","v":0},{"$f":"IC230","v":0},{"$f":"ID230","v":0},{"$f":"IE230","v":0},{"$f":"IF230","v":0},{"$f":"IG230","v":0},{"$f":"IH230","v":0},{"$f":"II230","v":0},{"$f":"IJ230","v":0},{"$f":"IK230","v":0},{"$f":"IL230","v":0},{"$f":"IM230","v":0},{"$f":"IN230","v":0},{"$f":"IO230","v":0},{"$f":"IP230","v":0},{"$f":"IQ230","v":0},{"$f":"IR230","v":0},{"$f":"IS230","v":0},{"$f":"IT230","v":0}]
[null,null,"Additions ","AUD M",null,null,null,{"$f":"SUM(J228:IU228)","v":10},null,{"$f":"IF(J$6=Cons_End,J222,INDEX(J$61:J$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Cons_End,AP222,INDEX(AP$61:AP$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$6=Cons_End,BV222,INDEX(BV$61:BV$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$6=Cons_End,DB222,INDEX(DB$61:DB$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH$6=Cons_End,EH222,INDEX(EH$61:EH$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN$6=Cons_End,FN222,INDEX(FN$61:FN$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ$6=Cons_End,GJ222,INDEX(GJ$61:GJ$63,$B217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J229:IU229)","v":-10},{"$f":"SUM(OFFSET(I228,0,0,1,-J225))*-$E225*J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BU228,0,0,1,-BV225))*-$E225*BV$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG228,0,0,1,-EH225))*-$E225*EH$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GI228,0,0,1,-GJ225))*-$E225*GJ$9","v":0},{"$f":"SUM(OFFSET(GJ228,0,0,1,-GK225))*-$E225*GK$9","v":0},{"$f":"SUM(OFFSET(GK228,0,0,1,-GL225))*-$E225*GL$9","v":0},{"$f":"SUM(OFFSET(GL228,0,0,1,-GM225))*-$E225*GM$9","v":0},{"$f":"SUM(OFFSET(GM228,0,0,1,-GN225))*-$E225*GN$9","v":0},{"$f":"SUM(OFFSET(GN228,0,0,1,-GO225))*-$E225*GO$9","v":0},{"$f":"SUM(OFFSET(GO228,0,0,1,-GP225))*-$E225*GP$9","v":0},{"$f":"SUM(OFFSET(GP228,0,0,1,-GQ225))*-$E225*GQ$9","v":0},{"$f":"SUM(OFFSET(GQ228,0,0,1,-GR225))*-$E225*GR$9","v":0},{"$f":"SUM(OFFSET(GR228,0,0,1,-GS225))*-$E225*GS$9","v":0},{"$f":"SUM(OFFSET(GS228,0,0,1,-GT225))*-$E225*GT$9","v":0},{"$f":"SUM(OFFSET(GT228,0,0,1,-GU225))*-$E225*GU$9","v":0},{"$f":"SUM(OFFSET(GU228,0,0,1,-GV225))*-$E225*GV$9","v":0},{"$f":"SUM(OFFSET(GV228,0,0,1,-GW225))*-$E225*GW$9","v":0},{"$f":"SUM(OFFSET(GW228,0,0,1,-GX225))*-$E225*GX$9","v":0},{"$f":"SUM(OFFSET(GX228,0,0,1,-GY225))*-$E225*GY$9","v":0},{"$f":"SUM(OFFSET(GY228,0,0,1,-GZ225))*-$E225*GZ$9","v":0},{"$f":"SUM(OFFSET(GZ228,0,0,1,-HA225))*-$E225*HA$9","v":0},{"$f":"SUM(OFFSET(HA228,0,0,1,-HB225))*-$E225*HB$9","v":0},{"$f":"SUM(OFFSET(HB228,0,0,1,-HC225))*-$E225*HC$9","v":0},{"$f":"SUM(OFFSET(HC228,0,0,1,-HD225))*-$E225*HD$9","v":0},{"$f":"SUM(OFFSET(HD228,0,0,1,-HE225))*-$E225*HE$9","v":0},{"$f":"SUM(OFFSET(HE228,0,0,1,-HF225))*-$E225*HF$9","v":0},{"$f":"SUM(OFFSET(HF228,0,0,1,-HG225))*-$E225*HG$9","v":0},{"$f":"SUM(OFFSET(HG228,0,0,1,-HH225))*-$E225*HH$9","v":0},{"$f":"SUM(OFFSET(HH228,0,0,1,-HI225))*-$E225*HI$9","v":0},{"$f":"SUM(OFFSET(HI228,0,0,1,-HJ225))*-$E225*HJ$9","v":0},{"$f":"SUM(OFFSET(HJ228,0,0,1,-HK225))*-$E225*HK$9","v":0},{"$f":"SUM(OFFSET(HK228,0,0,1,-HL225))*-$E225*HL$9","v":0},{"$f":"SUM(OFFSET(HL228,0,0,1,-HM225))*-$E225*HM$9","v":0},{"$f":"SUM(OFFSET(HM228,0,0,1,-HN225))*-$E225*HN$9","v":0},{"$f":"SUM(OFFSET(HN228,0,0,1,-HO225))*-$E225*HO$9","v":0},{"$f":"SUM(OFFSET(HO228,0,0,1,-HP225))*-$E225*HP$9","v":0},{"$f":"SUM(OFFSET(HP228,0,0,1,-HQ225))*-$E225*HQ$9","v":0},{"$f":"SUM(OFFSET(HQ228,0,0,1,-HR225))*-$E225*HR$9","v":0},{"$f":"SUM(OFFSET(HR228,0,0,1,-HS225))*-$E225*HS$9","v":0},{"$f":"SUM(OFFSET(HS228,0,0,1,-HT225))*-$E225*HT$9","v":0},{"$f":"SUM(OFFSET(HT228,0,0,1,-HU225))*-$E225*HU$9","v":0},{"$f":"SUM(OFFSET(HU228,0,0,1,-HV225))*-$E225*HV$9","v":0},{"$f":"SUM(OFFSET(HV228,0,0,1,-HW225))*-$E225*HW$9","v":0},{"$f":"SUM(OFFSET(HW228,0,0,1,-HX225))*-$E225*HX$9","v":0},{"$f":"SUM(OFFSET(HX228,0,0,1,-HY225))*-$E225*HY$9","v":0},{"$f":"SUM(OFFSET(HY228,0,0,1,-HZ225))*-$E225*HZ$9","v":0},{"$f":"SUM(OFFSET(HZ228,0,0,1,-IA225))*-$E225*IA$9","v":0},{"$f":"SUM(OFFSET(IA228,0,0,1,-IB225))*-$E225*IB$9","v":0},{"$f":"SUM(OFFSET(IB228,0,0,1,-IC225))*-$E225*IC$9","v":0},{"$f":"SUM(OFFSET(IC228,0,0,1,-ID225))*-$E225*ID$9","v":0},{"$f":"SUM(OFFSET(ID228,0,0,1,-IE225))*-$E225*IE$9","v":0},{"$f":"SUM(OFFSET(IE228,0,0,1,-IF225))*-$E225*IF$9","v":0},{"$f":"SUM(OFFSET(IF228,0,0,1,-IG225))*-$E225*IG$9","v":0},{"$f":"SUM(OFFSET(IG228,0,0,1,-IH225))*-$E225*IH$9","v":0},{"$f":"SUM(OFFSET(IH228,0,0,1,-II225))*-$E225*II$9","v":0},{"$f":"SUM(OFFSET(II228,0,0,1,-IJ225))*-$E225*IJ$9","v":0},{"$f":"SUM(OFFSET(IJ228,0,0,1,-IK225))*-$E225*IK$9","v":0},{"$f":"SUM(OFFSET(IK228,0,0,1,-IL225))*-$E225*IL$9","v":0},{"$f":"SUM(OFFSET(IL228,0,0,1,-IM225))*-$E225*IM$9","v":0},{"$f":"SUM(OFFSET(IM228,0,0,1,-IN225))*-$E225*IN$9","v":0},{"$f":"SUM(OFFSET(IN228,0,0,1,-IO225))*-$E225*IO$9","v":0},{"$f":"SUM(OFFSET(IO228,0,0,1,-IP225))*-$E225*IP$9","v":0},{"$f":"SUM(OFFSET(IP228,0,0,1,-IQ225))*-$E225*IQ$9","v":0},{"$f":"SUM(OFFSET(IQ228,0,0,1,-IR225))*-$E225*IR$9","v":0},{"$f":"SUM(OFFSET(IR228,0,0,1,-IS225))*-$E225*IS$9","v":0},{"$f":"SUM(OFFSET(IS228,0,0,1,-IT225))*-$E225*IT$9","v":0},{"$f":"SUM(OFFSET(IT228,0,0,1,-IU225))*-$E225*IU$9","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J227:J229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,{"$f":"SUM(AP227:AP229)","v":5.25},5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV227:BV229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB227:DB229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH227:EH229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN227:FN229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ227:GJ229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reducing balance"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I236","v":0},{"$f":"J236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,3.7735360253530756,3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"BV236","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,0.14159869113351073,0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"EH236","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,5.3133689982056915E-3,5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,{"$f":"GI236","v":1.8095295870977834E-3},{"$f":"GJ236","v":1.7190531077428942E-3},{"$f":"GK236","v":1.6331004523557494E-3},{"$f":"GL236","v":1.5514454297379618E-3},{"$f":"GM236","v":1.4738731582510638E-3},{"$f":"GN236","v":1.4001795003385107E-3},{"$f":"GO236","v":1.3301705253215852E-3},{"$f":"GP236","v":1.263661999055506E-3},{"$f":"GQ236","v":1.2004788991027307E-3},{"$f":"GR236","v":1.1404549541475942E-3},{"$f":"GS236","v":1.0834322064402146E-3},{"$f":"GT236","v":1.0292605961182038E-3},{"$f":"GU236","v":9.7779756631229359E-4},{"$f":"GV236","v":9.2890768799667892E-4},{"$f":"GW236","v":8.8246230359684502E-4},{"$f":"GX236","v":8.3833918841700271E-4},{"$f":"GY236","v":7.9642222899615252E-4},{"$f":"GZ236","v":7.5660111754634492E-4},{"$f":"HA236","v":7.1877106166902763E-4},{"$f":"HB236","v":6.8283250858557629E-4},{"$f":"HC236","v":6.4869088315629749E-4},{"$f":"HD236","v":6.1625633899848264E-4},{"$f":"HE236","v":5.8544352204855851E-4},{"$f":"HF236","v":5.5617134594613063E-4},{"$f":"HG236","v":5.2836277864882412E-4},{"$f":"HH236","v":5.0194463971638288E-4},{"$f":"HI236","v":4.7684740773056375E-4},{"$f":"HJ236","v":4.5300503734403556E-4},{"$f":"HK236","v":4.3035478547683378E-4},{"$f":"HL236","v":4.0883704620299206E-4},{"$f":"HM236","v":3.8839519389284247E-4},{"$f":"HN236","v":3.6897543419820035E-4},{"$f":"HO236","v":3.5052666248829034E-4},{"$f":"HP236","v":3.5052666248829034E-4},{"$f":"HQ236","v":3.5052666248829034E-4},{"$f":"HR236","v":3.5052666248829034E-4},{"$f":"HS236","v":3.5052666248829034E-4},{"$f":"HT236","v":3.5052666248829034E-4},{"$f":"HU236","v":3.5052666248829034E-4},{"$f":"HV236","v":3.5052666248829034E-4},{"$f":"HW236","v":3.5052666248829034E-4},{"$f":"HX236","v":3.5052666248829034E-4},{"$f":"HY236","v":3.5052666248829034E-4},{"$f":"HZ236","v":3.5052666248829034E-4},{"$f":"IA236","v":3.5052666248829034E-4},{"$f":"IB236","v":3.5052666248829034E-4},{"$f":"IC236","v":3.5052666248829034E-4},{"$f":"ID236","v":3.5052666248829034E-4},{"$f":"IE236","v":3.5052666248829034E-4},{"$f":"IF236","v":3.5052666248829034E-4},{"$f":"IG236","v":3.5052666248829034E-4},{"$f":"IH236","v":3.5052666248829034E-4},{"$f":"II236","v":3.5052666248829034E-4},{"$f":"IJ236","v":3.5052666248829034E-4},{"$f":"IK236","v":3.5052666248829034E-4},{"$f":"IL236","v":3.5052666248829034E-4},{"$f":"IM236","v":3.5052666248829034E-4},{"$f":"IN236","v":3.5052666248829034E-4},{"$f":"IO236","v":3.5052666248829034E-4},{"$f":"IP236","v":3.5052666248829034E-4},{"$f":"IQ236","v":3.5052666248829034E-4},{"$f":"IR236","v":3.5052666248829034E-4},{"$f":"IS236","v":3.5052666248829034E-4},{"$f":"IT236","v":3.5052666248829034E-4}]
[null,null,"Additions ","AUD M","R.B.",null,null,null,{"$f":"SUM(J234:IU234)","v":10},{"$f":"J228","v":0},{"$f":"K228","v":0},0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation ","AUD M",{"$f":"INDEX(Inputs!$O$557:$O$559,B217)","v":0.05},null,null,null,{"$f":"SUM(J235:IU235)","v":-9.9996494733375094},{"$f":"-J233*$E235*J$9","v":0},{"$f":"-K233*$E235*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.5,-0.47500000000000003,-0.45125000000000004,-0.42868750000000005,-0.40725312499999999,-0.38689046874999999,-0.36754594531250001,-0.34916864804687497,-0.33171021564453124,-0.31512470486230471,-0.29936846961918945,-0.28440004613823,-0.27018004383131849,-0.25667104163975257,-0.24383748955776491,-0.23164561507987666,-0.22006333432588285,-0.20906016760958868,-0.19860715922910926,-0.18867680126765379,-0.17924296120427111,-0.17028081314405755,-0.16176677248685467,-0.15367843386251195,-0.14599451216938636,-0.13869478656091702,-0.13176004723287119,-0.12517204487122763,-0.11891344262766623,-0.11296777049628293,-0.10731938197146879,-0.10195341287289535,-9.6855742229250585E-2,-9.2012955117788051E-2,-8.7412307361898645E-2,-8.3041691993803721E-2,-7.8889607394113534E-2,-7.4945127024407865E-2,-7.1197870673187461E-2,-6.7637977139528085E-2,-6.4256078282551685E-2,-6.1043274368424098E-2,-5.799111065000289E-2,-5.5091555117502744E-2,-5.2336977361627617E-2,-4.9720128493546234E-2,-4.7234122068868928E-2,-4.4872415965425481E-2,-4.2628795167154204E-2,-4.0497355408796495E-2,-3.8472487638356673E-2,{"$f":"-BW233*$E235*BW$9","v":-3.6548863256438836E-2},-3.4721420093616895E-2,-3.298534908893605E-2,-3.1336081634489248E-2,-2.9769277552764789E-2,-2.828081367512655E-2,-2.6866772991370219E-2,-2.552343434180171E-2,-2.4247262624711625E-2,-2.3034899493476046E-2,-2.1883154518802243E-2,-2.0788996792862131E-2,-1.9749546953219024E-2,-1.8762069605558075E-2,-1.7823966125280168E-2,-1.6932767819016162E-2,-1.6086129428065355E-2,-1.5281822956662087E-2,-1.4517731808828982E-2,-1.3791845218387534E-2,-1.3102252957468155E-2,-1.2447140309594748E-2,-1.182478329411501E-2,-1.1233544129409259E-2,-1.0671866922938797E-2,-1.0138273576791857E-2,-9.6313598979522637E-3,-9.1497919030546493E-3,-8.6923023079019165E-3,-8.2576871925068209E-3,-7.8448028328814805E-3,-7.452562691237407E-3,-7.0799345566755368E-3,-6.7259378288417595E-3,-6.3896409373996712E-3,-6.0701588905296873E-3,-5.7666509460032036E-3,-5.4783183987030431E-3,-5.2044024787678911E-3,-4.9441823548294966E-3,-4.6969732370880221E-3,-4.4621245752336208E-3,-4.2390183464719395E-3,-4.0270674291483424E-3,-3.8257140576909254E-3,-3.634428354806379E-3,-3.45270693706606E-3,-3.280071590212757E-3,-3.1160680107021194E-3,-2.960264610167013E-3,-2.8122513796586626E-3,-2.6716388106757297E-3,-2.5380568701419432E-3,-2.4111540266348458E-3,-2.2905963253031037E-3,-2.1760665090379484E-3,-2.067263183586051E-3,-1.9639000244067485E-3,-1.8657050231864114E-3,-1.7724197720270906E-3,-1.683798783425736E-3,-1.5996088442544493E-3,-1.5196284020417268E-3,-1.4436469819396405E-3,{"$f":"-EI233*$E235*EI$9","v":-1.3714646328426585E-3},-1.3028914012005255E-3,-1.2377468311404992E-3,-1.1758594895834743E-3,-1.1170665151043005E-3,-1.0612131893490855E-3,-1.0081525298816312E-3,-9.5774490338754962E-4,-9.0985765821817227E-4,-8.6436477530726365E-4,-8.2114653654190056E-4,-7.800892097148055E-4,-7.4108474922906522E-4,-7.0403051176761192E-4,-6.6882898617923138E-4,-6.3538753687026976E-4,-6.0361816002675627E-4,-5.7343725202541843E-4,-5.4476538942414745E-4,-5.175271199529401E-4,-4.9165076395529307E-4,-4.670682257575284E-4,-4.4371481446965199E-4,-4.2152907374616935E-4,-4.004526200588609E-4,-3.8042998905591784E-4,-3.6140848960312195E-4,-3.4333806512296588E-4,-3.2617116186681758E-4,-3.0986260377347669E-4,-2.9436947358480288E-4,-2.7965099990556275E-4,-2.6566844991028458E-4,-2.5238502741477037E-4,-2.3976577604403184E-4,-2.2777748724183024E-4,-2.1638861287973872E-4,-2.0556918223575178E-4,-1.952907231239642E-4,-1.8552618696776599E-4,-1.7624987761937768E-4,-1.674373837384088E-4,-1.5906551455148834E-4,-1.5111223882391395E-4,-1.4355662688271824E-4,-1.3637879553858234E-4,-1.2955985576165323E-4,-1.2308186297357054E-4,-1.1692776982489204E-4,-1.1108138133364744E-4,-1.0552731226696507E-4,-1.0025094665361682E-4,-9.5238399320935976E-5,{"$f":"-GJ233*$E235*GJ$9","v":-9.0476479354889176E-5},-8.5952655387144708E-5,-8.1655022617787475E-5,-7.7572271486898102E-5,-7.36936579125532E-5,-7.0008975016925539E-5,-6.6508526266079266E-5,-6.3183099952775299E-5,-6.0023944955136537E-5,-5.7022747707379712E-5,-5.4171610322010731E-5,-5.1463029805910193E-5,-4.8889878315614682E-5,-4.6445384399833951E-5,-4.4123115179842251E-5,-4.1916959420850136E-5,-3.9821111449807632E-5,-3.7830055877317247E-5,-3.593855308345138E-5,-3.4141625429278819E-5,-3.2434544157814879E-5,-3.0812816949924135E-5,-2.9272176102427928E-5,-2.7808567297306531E-5,-2.6418138932441208E-5,-2.5097231985819146E-5,-2.384237038652819E-5,-2.2650251867201779E-5,-2.1517739273841692E-5,-2.0441852310149605E-5,-1.9419759694642126E-5,-1.8448771709910018E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J233:J235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,{"$f":"SUM(AP233:AP235)","v":3.7735360253530756},3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,{"$f":"SUM(BV233:BV235)","v":0.7309772651287767},0.6944284018723379,0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,{"$f":"SUM(DB233:DB235)","v":0.14159869113351073},0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,{"$f":"SUM(EH233:EH235)","v":2.7429292656853167E-2},2.6057828024010507E-2,2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,{"$f":"SUM(FN233:FN235)","v":5.3133689982056915E-3},5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,1.8095295870977834E-3,{"$f":"SUM(GJ233:GJ235)","v":1.7190531077428942E-3},1.6331004523557494E-3,1.5514454297379618E-3,1.4738731582510638E-3,1.4001795003385107E-3,1.3301705253215852E-3,1.263661999055506E-3,1.2004788991027307E-3,1.1404549541475942E-3,1.0834322064402146E-3,1.0292605961182038E-3,9.7779756631229359E-4,9.2890768799667892E-4,8.8246230359684502E-4,8.3833918841700271E-4,7.9642222899615252E-4,7.5660111754634492E-4,7.1877106166902763E-4,6.8283250858557629E-4,6.4869088315629749E-4,6.1625633899848264E-4,5.8544352204855851E-4,5.5617134594613063E-4,5.2836277864882412E-4,5.0194463971638288E-4,4.7684740773056375E-4,4.5300503734403556E-4,4.3035478547683378E-4,4.0883704620299206E-4,3.8839519389284247E-4,3.6897543419820035E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4,3.5052666248829034E-4]
[]
[null,null,"Applied "]
[null,null,{"$f":"C224","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J239:IU239)","v":10},{"$f":"-J229","v":0},{"$f":"-K229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C232","v":"Reducing balance"},"AUD M","Applied",null,null,null,{"$f":"SUM(J240:IU240)","v":9.9996494733375094},{"$f":"-J235","v":0},{"$f":"-K235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.47500000000000003,0.45125000000000004,0.42868750000000005,0.40725312499999999,0.38689046874999999,0.36754594531250001,0.34916864804687497,0.33171021564453124,0.31512470486230471,0.29936846961918945,0.28440004613823,0.27018004383131849,0.25667104163975257,0.24383748955776491,0.23164561507987666,0.22006333432588285,0.20906016760958868,0.19860715922910926,0.18867680126765379,0.17924296120427111,0.17028081314405755,0.16176677248685467,0.15367843386251195,0.14599451216938636,0.13869478656091702,0.13176004723287119,0.12517204487122763,0.11891344262766623,0.11296777049628293,0.10731938197146879,0.10195341287289535,9.6855742229250585E-2,9.2012955117788051E-2,8.7412307361898645E-2,8.3041691993803721E-2,7.8889607394113534E-2,7.4945127024407865E-2,7.1197870673187461E-2,6.7637977139528085E-2,6.4256078282551685E-2,6.1043274368424098E-2,5.799111065000289E-2,5.5091555117502744E-2,5.2336977361627617E-2,4.9720128493546234E-2,4.7234122068868928E-2,4.4872415965425481E-2,4.2628795167154204E-2,4.0497355408796495E-2,3.8472487638356673E-2,{"$f":"-BW235","v":3.6548863256438836E-2},3.4721420093616895E-2,3.298534908893605E-2,3.1336081634489248E-2,2.9769277552764789E-2,2.828081367512655E-2,2.6866772991370219E-2,2.552343434180171E-2,2.4247262624711625E-2,2.3034899493476046E-2,2.1883154518802243E-2,2.0788996792862131E-2,1.9749546953219024E-2,1.8762069605558075E-2,1.7823966125280168E-2,1.6932767819016162E-2,1.6086129428065355E-2,1.5281822956662087E-2,1.4517731808828982E-2,1.3791845218387534E-2,1.3102252957468155E-2,1.2447140309594748E-2,1.182478329411501E-2,1.1233544129409259E-2,1.0671866922938797E-2,1.0138273576791857E-2,9.6313598979522637E-3,9.1497919030546493E-3,8.6923023079019165E-3,8.2576871925068209E-3,7.8448028328814805E-3,7.452562691237407E-3,7.0799345566755368E-3,6.7259378288417595E-3,6.3896409373996712E-3,6.0701588905296873E-3,5.7666509460032036E-3,5.4783183987030431E-3,5.2044024787678911E-3,4.9441823548294966E-3,4.6969732370880221E-3,4.4621245752336208E-3,4.2390183464719395E-3,4.0270674291483424E-3,3.8257140576909254E-3,3.634428354806379E-3,3.45270693706606E-3,3.280071590212757E-3,3.1160680107021194E-3,2.960264610167013E-3,2.8122513796586626E-3,2.6716388106757297E-3,2.5380568701419432E-3,2.4111540266348458E-3,2.2905963253031037E-3,2.1760665090379484E-3,2.067263183586051E-3,1.9639000244067485E-3,1.8657050231864114E-3,1.7724197720270906E-3,1.683798783425736E-3,1.5996088442544493E-3,1.5196284020417268E-3,1.4436469819396405E-3,{"$f":"-EI235","v":1.3714646328426585E-3},1.3028914012005255E-3,1.2377468311404992E-3,1.1758594895834743E-3,1.1170665151043005E-3,1.0612131893490855E-3,1.0081525298816312E-3,9.5774490338754962E-4,9.0985765821817227E-4,8.6436477530726365E-4,8.2114653654190056E-4,7.800892097148055E-4,7.4108474922906522E-4,7.0403051176761192E-4,6.6882898617923138E-4,6.3538753687026976E-4,6.0361816002675627E-4,5.7343725202541843E-4,5.4476538942414745E-4,5.175271199529401E-4,4.9165076395529307E-4,4.670682257575284E-4,4.4371481446965199E-4,4.2152907374616935E-4,4.004526200588609E-4,3.8042998905591784E-4,3.6140848960312195E-4,3.4333806512296588E-4,3.2617116186681758E-4,3.0986260377347669E-4,2.9436947358480288E-4,2.7965099990556275E-4,2.6566844991028458E-4,2.5238502741477037E-4,2.3976577604403184E-4,2.2777748724183024E-4,2.1638861287973872E-4,2.0556918223575178E-4,1.952907231239642E-4,1.8552618696776599E-4,1.7624987761937768E-4,1.674373837384088E-4,1.5906551455148834E-4,1.5111223882391395E-4,1.4355662688271824E-4,1.3637879553858234E-4,1.2955985576165323E-4,1.2308186297357054E-4,1.1692776982489204E-4,1.1108138133364744E-4,1.0552731226696507E-4,1.0025094665361682E-4,9.5238399320935976E-5,{"$f":"-GJ235","v":9.0476479354889176E-5},8.5952655387144708E-5,8.1655022617787475E-5,7.7572271486898102E-5,7.36936579125532E-5,7.0008975016925539E-5,6.6508526266079266E-5,6.3183099952775299E-5,6.0023944955136537E-5,5.7022747707379712E-5,5.4171610322010731E-5,5.1463029805910193E-5,4.8889878315614682E-5,4.6445384399833951E-5,4.4123115179842251E-5,4.1916959420850136E-5,3.9821111449807632E-5,3.7830055877317247E-5,3.593855308345138E-5,3.4141625429278819E-5,3.2434544157814879E-5,3.0812816949924135E-5,2.9272176102427928E-5,2.7808567297306531E-5,2.6418138932441208E-5,2.5097231985819146E-5,2.384237038652819E-5,2.2650251867201779E-5,2.1517739273841692E-5,2.0441852310149605E-5,1.9419759694642126E-5,1.8448771709910018E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",{"$f":"INDEX(Inputs!$H$557:$H$559,B217)","v":"Reducing balance"},null,null,null,9.9996494733375094,{"$f":"SUMIFS(J239:J240,$C239:$C240,$E241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.47500000000000003,0.45125000000000004,0.42868750000000005,0.40725312499999999,0.38689046874999999,0.36754594531250001,0.34916864804687497,0.33171021564453124,0.31512470486230471,0.29936846961918945,0.28440004613823,0.27018004383131849,0.25667104163975257,0.24383748955776491,0.23164561507987666,0.22006333432588285,0.20906016760958868,{"$f":"SUMIFS(AP239:AP240,$C239:$C240,$E241)","v":0.19860715922910926},0.18867680126765379,0.17924296120427111,0.17028081314405755,0.16176677248685467,0.15367843386251195,0.14599451216938636,0.13869478656091702,0.13176004723287119,0.12517204487122763,0.11891344262766623,0.11296777049628293,0.10731938197146879,0.10195341287289535,9.6855742229250585E-2,9.2012955117788051E-2,8.7412307361898645E-2,8.3041691993803721E-2,7.8889607394113534E-2,7.4945127024407865E-2,7.1197870673187461E-2,6.7637977139528085E-2,6.4256078282551685E-2,6.1043274368424098E-2,5.799111065000289E-2,5.5091555117502744E-2,5.2336977361627617E-2,4.9720128493546234E-2,4.7234122068868928E-2,4.4872415965425481E-2,4.2628795167154204E-2,4.0497355408796495E-2,{"$f":"SUMIFS(BV239:BV240,$C239:$C240,$E241)","v":3.8472487638356673E-2},3.6548863256438836E-2,3.4721420093616895E-2,3.298534908893605E-2,3.1336081634489248E-2,2.9769277552764789E-2,2.828081367512655E-2,2.6866772991370219E-2,2.552343434180171E-2,2.4247262624711625E-2,2.3034899493476046E-2,2.1883154518802243E-2,2.0788996792862131E-2,1.9749546953219024E-2,1.8762069605558075E-2,1.7823966125280168E-2,1.6932767819016162E-2,1.6086129428065355E-2,1.5281822956662087E-2,1.4517731808828982E-2,1.3791845218387534E-2,1.3102252957468155E-2,1.2447140309594748E-2,1.182478329411501E-2,1.1233544129409259E-2,1.0671866922938797E-2,1.0138273576791857E-2,9.6313598979522637E-3,9.1497919030546493E-3,8.6923023079019165E-3,8.2576871925068209E-3,7.8448028328814805E-3,{"$f":"SUMIFS(DB239:DB240,$C239:$C240,$E241)","v":7.452562691237407E-3},7.0799345566755368E-3,6.7259378288417595E-3,6.3896409373996712E-3,6.0701588905296873E-3,5.7666509460032036E-3,5.4783183987030431E-3,5.2044024787678911E-3,4.9441823548294966E-3,4.6969732370880221E-3,4.4621245752336208E-3,4.2390183464719395E-3,4.0270674291483424E-3,3.8257140576909254E-3,3.634428354806379E-3,3.45270693706606E-3,3.280071590212757E-3,3.1160680107021194E-3,2.960264610167013E-3,2.8122513796586626E-3,2.6716388106757297E-3,2.5380568701419432E-3,2.4111540266348458E-3,2.2905963253031037E-3,2.1760665090379484E-3,2.067263183586051E-3,1.9639000244067485E-3,1.8657050231864114E-3,1.7724197720270906E-3,1.683798783425736E-3,1.5996088442544493E-3,1.5196284020417268E-3,{"$f":"SUMIFS(EH239:EH240,$C239:$C240,$E241)","v":1.4436469819396405E-3},1.3714646328426585E-3,1.3028914012005255E-3,1.2377468311404992E-3,1.1758594895834743E-3,1.1170665151043005E-3,1.0612131893490855E-3,1.0081525298816312E-3,9.5774490338754962E-4,9.0985765821817227E-4,8.6436477530726365E-4,8.2114653654190056E-4,7.800892097148055E-4,7.4108474922906522E-4,7.0403051176761192E-4,6.6882898617923138E-4,6.3538753687026976E-4,6.0361816002675627E-4,5.7343725202541843E-4,5.4476538942414745E-4,5.175271199529401E-4,4.9165076395529307E-4,4.670682257575284E-4,4.4371481446965199E-4,4.2152907374616935E-4,4.004526200588609E-4,3.8042998905591784E-4,3.6140848960312195E-4,3.4333806512296588E-4,3.2617116186681758E-4,3.0986260377347669E-4,2.9436947358480288E-4,{"$f":"SUMIFS(FN239:FN240,$C239:$C240,$E241)","v":2.7965099990556275E-4},2.6566844991028458E-4,2.5238502741477037E-4,2.3976577604403184E-4,2.2777748724183024E-4,2.1638861287973872E-4,2.0556918223575178E-4,1.952907231239642E-4,1.8552618696776599E-4,1.7624987761937768E-4,1.674373837384088E-4,1.5906551455148834E-4,1.5111223882391395E-4,1.4355662688271824E-4,1.3637879553858234E-4,1.2955985576165323E-4,1.2308186297357054E-4,1.1692776982489204E-4,1.1108138133364744E-4,1.0552731226696507E-4,1.0025094665361682E-4,9.5238399320935976E-5,{"$f":"SUMIFS(GJ239:GJ240,$C239:$C240,$E241)","v":9.0476479354889176E-5},8.5952655387144708E-5,8.1655022617787475E-5,7.7572271486898102E-5,7.36936579125532E-5,7.0008975016925539E-5,6.6508526266079266E-5,6.3183099952775299E-5,6.0023944955136537E-5,5.7022747707379712E-5,5.4171610322010731E-5,5.1463029805910193E-5,4.8889878315614682E-5,4.6445384399833951E-5,4.4123115179842251E-5,4.1916959420850136E-5,3.9821111449807632E-5,3.7830055877317247E-5,3.593855308345138E-5,3.4141625429278819E-5,3.2434544157814879E-5,3.0812816949924135E-5,2.9272176102427928E-5,2.7808567297306531E-5,2.6418138932441208E-5,2.5097231985819146E-5,2.384237038652819E-5,2.2650251867201779E-5,2.1517739273841692E-5,2.0441852310149605E-5,1.9419759694642126E-5,1.8448771709910018E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depreciation Summary"]
[null,null,"Depreciation"]
[null,null,{"$f":"C187","v":"Straight line "},"AUD M",null,null,null,null,{"$f":"SUM(J245:IU245)","v":23.892079943577798},{"$f":"-J169","v":0},{"$f":"-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.59730199858944522,0.58236944862470919,0.56781021240909135,0.5536149570988641,0.53977458317139237,0.52628021859210761,0.51312321312730491,0.5002951327991223,0.48778775447914424,0.47559306061716566,0.46370323410173653,0.45211065324919314,0.4408078869179633,0.42978768974501425,0.41904299750138885,0.40856692256385413,0.3983527494997578,0.38839393076226386,0.37868408249320723,0.36921698043087708,0.35998655592010514,0.35098689202210248,0.34221221972154992,0.33365691422851118,0.32531549137279842,0.31718260408847843,0.30925303898626649,0.30152171301160985,0.2939836701863196,0.28663407843166161,0.27946822647087005,0.27248152080909827,0.26566948278887081,0.25902774571914905,0.25255205207617032,0.24623825077426609,0.24008229450490945,0.23408023714228673,0.22822823121372957,0.22252252543338635,0.21695946229755167,0.21153547574011286,0.20624708884661003,0.20109091162544479,0.19606363883480865,0.19116204786393842,0.18638299666733996,0.18172342175065648,0.17718033620689005,0.1727508278017178,0.16843205710667486,{"$f":"-BW169","v":0.164221255679008},0.1601157242870328,0.15611283117985697,0.15221001040036056,0.14840476014035153,0.14469464113684274,0.14107727510842169,0.13755034323071114,0.13411158464994336,0.13075879503369478,0.1274898251578524,0.1243025795289061,0.12119501504068345,0.11816513966466635,0.11521101117304969,0.11233073589372344,0.10952246749638035,0.10678440580897085,0.10411479566374658,0.10151192577215291,9.8974127627849087E-2,9.6499774437152852E-2,9.4087280076224036E-2,9.1735098074318441E-2,8.9441720622460474E-2,8.7205677606898971E-2,8.5025535666726493E-2,8.2899897275058337E-2,8.082739984318188E-2,7.8806714847102333E-2,7.6836546975924777E-2,7.491563330152666E-2,7.3042742468988495E-2,7.1216673907263772E-2,6.9436257059582174E-2,6.7700350633092626E-2,6.6007841867265313E-2,6.4357645820583675E-2,6.2748704675069086E-2,6.1179987058192359E-2,5.9650487381737553E-2,5.815922519719411E-2,5.6705244567264258E-2,5.5287613453082654E-2,5.3905423116755585E-2,5.2557787538836692E-2,5.1243842850365776E-2,4.9962746779106629E-2,4.8713678109628962E-2,4.7495836156888238E-2,4.6308440252966036E-2,4.5150729246641881E-2,4.4021961015475834E-2,4.2921411990088941E-2,4.1848376690336718E-2,4.0802167273078296E-2,3.9782113091251341E-2,3.878756026397006E-2,3.7817871257370808E-2,3.6872424475936534E-2,3.5950613864038118E-2,3.5051848517437166E-2,3.4175552304501235E-2,3.3321163496888705E-2,{"$f":"-EI169","v":3.2488134409466483E-2},3.1675931049229826E-2,3.0884032772999077E-2,3.01119319536741E-2,2.935913365483225E-2,2.8625155313461444E-2,2.7909526430624904E-2,2.7211788269859285E-2,2.6531493563112803E-2,2.5868206224034979E-2,2.5221501068434106E-2,2.4590963541723253E-2,2.3976189453180169E-2,2.3376784716850667E-2,2.2792365098929401E-2,2.2222555971456167E-2,2.1666992072169763E-2,2.1125317270365519E-2,2.0597184338606384E-2,2.0082254730141223E-2,1.9580198361887693E-2,1.9090693402840499E-2,1.8613426067769483E-2,1.8148090416075246E-2,1.7694388155673365E-2,1.7252028451781531E-2,1.6820727740486995E-2,1.6400209546974819E-2,1.5990204308300445E-2,1.5590449200592936E-2,1.5200687970578112E-2,1.4820670771313658E-2,1.4450154002030816E-2,1.4088900151980045E-2,1.3736677648180543E-2,1.339326070697603E-2,1.305842918930163E-2,1.2731968459569087E-2,1.2413669248079861E-2,1.2103327516877864E-2,1.1800744328955918E-2,1.1505725720732021E-2,1.1218082577713721E-2,1.0937630513270877E-2,1.0664189750439104E-2,1.0397585006678128E-2,1.0137645381511174E-2,9.8842042469733937E-3,9.6370991407990596E-3,9.3961716622790823E-3,9.1612673707221048E-3,8.9322356864540535E-3,8.7089297942927017E-3,{"$f":"-GJ169","v":8.4912065494353837E-3},8.2789263856994991E-3,8.0719532260570114E-3,7.8701543954055857E-3,7.6734005355204478E-3,7.4815655221324362E-3,7.2945263840791252E-3,7.1121632244771473E-3,6.9343591438652185E-3,6.7610001652685884E-3,6.5919751611368737E-3,6.427175782108452E-3,6.2664963875557408E-3,6.1098339778668477E-3,5.9570881284201765E-3,5.8081609252096716E-3,5.6629569020794296E-3,5.5213829795274436E-3,5.3833484050392578E-3,5.2487646949132757E-3,5.1175455775404437E-3,4.9896069381019335E-3,4.8648667646493844E-3,4.7432450955331501E-3,4.6246639681448215E-3,4.5090473689412009E-3,4.3963211847176708E-3,4.2864131550997293E-3,4.1792528262222361E-3,4.0747715055666801E-3,3.9729022179275132E-3,0.15494318649917302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C188","v":"Reducing balance"},"AUD M",null,null,null,null,367.40374458000014,{"$f":"-J195","v":0},{"$f":"-K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.5925468072499989,4.5351399721593735,4.4784507225073815,4.4224700884760395,4.3671892123700893,4.3125993472154631,4.2586918553752708,4.2054582071830797,4.152889979593291,4.1009788548483748,4.04971661916277,3.9990951614232353,3.9491064719054449,3.8997426410066272,3.850995857994044,3.8028584097691183,3.7553226796470045,3.7083811461514169,3.6620263818245244,3.6162510520517177,3.5710479139010709,3.526409814977308,3.4823296922900919,3.4388005711364658,3.3958155639972598,3.3533678694472941,3.3114507710792029,3.270057636440713,3.2291819159852042,3.188817142035389,3.1489569277599467,3.1095949661629474,3.0707250290859105,3.0323409662223368,2.9944367041445576,2.9570062453427504,2.9200436672759662,2.8835431214350167,2.8474988324170791,2.8119050970118655,2.7767562832992172,2.7420468297579768,2.7077712443860023,2.673924103831177,2.6405000525332873,2.6074938018766209,2.5749001293531633,2.542713877736249,2.5109299542645456,2.4795433298362388,2.4485490382132857,{"$f":"-BW195","v":2.4179421752356198},2.3877178980451741,2.3578714243196095,2.3283980315156145,2.2992930561216696,2.2705518929201491,2.242169994258647,2.2141428693304142,2.1864660834637841,2.1591352574204867,2.1321460667027305,2.1054942408689468,2.0791755628580848,2.0531858683223585,2.0275210449683292,2.0021770319062253,1.9771498190073975,1.952435446269805,1.9280300031914324,1.9039296281515394,1.8801305077996453,1.8566288764521499,1.8334210154964978,1.8105032528027918,1.7878719621427568,1.7655235626159724,1.7434545180832726,1.7216613366072318,1.7001405698996412,1.6788888127758956,1.6579027026161968,1.6371789188334944,1.616714182348076,1.5965052550687249,1.576548939380366,1.5568420776381116,1.537381551667635,1.5181642822717896,1.4991872287433923,1.4804473883840998,1.4619417960292986,1.4436675235789325,1.4256216795341956,1.4078014085400181,1.3902038909332679,1.3728263422966021,1.3556660130178946,1.3387201878551709,1.3219861855069812,1.3054613581881438,1.289143091210792,1.2730288025706571,1.2571159425385241,1.2414019932567926,1.2258844683410828,1.2105609124868193,1.195428901080734,1.180486039817225,1.1657299643195096,1.1511583397655156,1.1367688605184467,1.1225592497619663,1.1085272591399418,1.0946706684006924,{"$f":"-EI195","v":1.0809872850456836},1.0674749439826126,1.0541315071828299,1.0409548633430445,1.0279429275512564,1.0150936409568658,1.002404970444905,0.98987490831434377,0.97750147196041448,0.96528270356090928,0.95321666976639785,0.94130146139431803,0.92953519312688904,0.91791600321280287,0.9064420531726427,0.89511152750798473,0.88392263341413502,0.87287360049645835,0.8619626804902526,0.85118814698412448,0.84054829514682283,0.83004144145748759,0.81966592343926914,0.80942009939627813,0.79930234815382473,0.78931106880190194,0.7794446804418782,0.76970162193635472,0.76008035166215027,0.75057934726637343,0.74119710542554373,0.73193214160772446,0.7227829898376279,0.71374820246465764,0.70482634993384941,0.69601602055967637,0.68731582030268035,0.67872437254889695,0.67024031789203564,0.66186231391838524,0.65358903499440535,0.6454191720569753,0.63735143240626313,0.62938453950118489,0.6215172327574201,0.6137482673479524,0.60607641400610301,0.59850045883102665,0.59101920309563882,0.58363146305694336,0.57633606976873153,0.56913186889662237,0.56201772053541466,{"$f":"-GJ195","v":0.55499249902872194},0.54805509279086295,0.54120440413097715,0.53443934907933988,0.52775885721584814,0.52116187150064996,0.51464734810689183,0.50821425625555572,0.50186157805236131,0.49558830832670675,0.48939345447262284,0.48327603629171512,0.47723508583806873,0.47126964726509285,0.46537877667427918,0.4595615419658507,0.45381702269127761,0.44814430990763665,0.44254250603379114,0.43701072470836877,0.43154809064951416,0.42615373951639524,0.4208268177724403,0.41556648255028472,0.41037190151840619,0.40524225274942616,0.40017672459005837,0.39517451553268268,0.39023483408852411,0.38535689866241757,0.38053993742913733,30.062655056901846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","AUD M",null,null,null,null,{"$f":"SUM(J247:IU247)","v":9.9999999999999964},{"$f":"-J221","v":0},{"$f":"-K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.47500000000000003,0.45125000000000004,0.42868750000000005,0.40725312499999999,0.38689046874999999,0.36754594531250001,0.34916864804687497,0.33171021564453124,0.31512470486230471,0.29936846961918945,0.28440004613823,0.27018004383131849,0.25667104163975257,0.24383748955776491,0.23164561507987666,0.22006333432588285,0.20906016760958868,0.19860715922910926,0.18867680126765379,0.17924296120427111,0.17028081314405755,0.16176677248685467,0.15367843386251195,0.14599451216938636,0.13869478656091702,0.13176004723287119,0.12517204487122763,0.11891344262766623,0.11296777049628293,0.10731938197146879,0.10195341287289535,9.6855742229250585E-2,9.2012955117788051E-2,8.7412307361898645E-2,8.3041691993803721E-2,7.8889607394113534E-2,7.4945127024407865E-2,7.1197870673187461E-2,6.7637977139528085E-2,6.4256078282551685E-2,6.1043274368424098E-2,5.799111065000289E-2,5.5091555117502744E-2,5.2336977361627617E-2,4.9720128493546234E-2,4.7234122068868928E-2,4.4872415965425481E-2,4.2628795167154204E-2,4.0497355408796495E-2,3.8472487638356673E-2,{"$f":"-BW221","v":3.6548863256438836E-2},3.4721420093616895E-2,3.298534908893605E-2,3.1336081634489248E-2,2.9769277552764789E-2,2.828081367512655E-2,2.6866772991370219E-2,2.552343434180171E-2,2.4247262624711625E-2,2.3034899493476046E-2,2.1883154518802243E-2,2.0788996792862131E-2,1.9749546953219024E-2,1.8762069605558075E-2,1.7823966125280168E-2,1.6932767819016162E-2,1.6086129428065355E-2,1.5281822956662087E-2,1.4517731808828982E-2,1.3791845218387534E-2,1.3102252957468155E-2,1.2447140309594748E-2,1.182478329411501E-2,1.1233544129409259E-2,1.0671866922938797E-2,1.0138273576791857E-2,9.6313598979522637E-3,9.1497919030546493E-3,8.6923023079019165E-3,8.2576871925068209E-3,7.8448028328814805E-3,7.452562691237407E-3,7.0799345566755368E-3,6.7259378288417595E-3,6.3896409373996712E-3,6.0701588905296873E-3,5.7666509460032036E-3,5.4783183987030431E-3,5.2044024787678911E-3,4.9441823548294966E-3,4.6969732370880221E-3,4.4621245752336208E-3,4.2390183464719395E-3,4.0270674291483424E-3,3.8257140576909254E-3,3.634428354806379E-3,3.45270693706606E-3,3.280071590212757E-3,3.1160680107021194E-3,2.960264610167013E-3,2.8122513796586626E-3,2.6716388106757297E-3,2.5380568701419432E-3,2.4111540266348458E-3,2.2905963253031037E-3,2.1760665090379484E-3,2.067263183586051E-3,1.9639000244067485E-3,1.8657050231864114E-3,1.7724197720270906E-3,1.683798783425736E-3,1.5996088442544493E-3,1.5196284020417268E-3,1.4436469819396405E-3,{"$f":"-EI221","v":1.3714646328426585E-3},1.3028914012005255E-3,1.2377468311404992E-3,1.1758594895834743E-3,1.1170665151043005E-3,1.0612131893490855E-3,1.0081525298816312E-3,9.5774490338754962E-4,9.0985765821817227E-4,8.6436477530726365E-4,8.2114653654190056E-4,7.800892097148055E-4,7.4108474922906522E-4,7.0403051176761192E-4,6.6882898617923138E-4,6.3538753687026976E-4,6.0361816002675627E-4,5.7343725202541843E-4,5.4476538942414745E-4,5.175271199529401E-4,4.9165076395529307E-4,4.670682257575284E-4,4.4371481446965199E-4,4.2152907374616935E-4,4.004526200588609E-4,3.8042998905591784E-4,3.6140848960312195E-4,3.4333806512296588E-4,3.2617116186681758E-4,3.0986260377347669E-4,2.9436947358480288E-4,2.7965099990556275E-4,2.6566844991028458E-4,2.5238502741477037E-4,2.3976577604403184E-4,2.2777748724183024E-4,2.1638861287973872E-4,2.0556918223575178E-4,1.952907231239642E-4,1.8552618696776599E-4,1.7624987761937768E-4,1.674373837384088E-4,1.5906551455148834E-4,1.5111223882391395E-4,1.4355662688271824E-4,1.3637879553858234E-4,1.2955985576165323E-4,1.2308186297357054E-4,1.1692776982489204E-4,1.1108138133364744E-4,1.0552731226696507E-4,1.0025094665361682E-4,9.5238399320935976E-5,{"$f":"-GJ221","v":9.0476479354889176E-5},8.5952655387144708E-5,8.1655022617787475E-5,7.7572271486898102E-5,7.36936579125532E-5,7.0008975016925539E-5,6.6508526266079266E-5,6.3183099952775299E-5,6.0023944955136537E-5,5.7022747707379712E-5,5.4171610322010731E-5,5.1463029805910193E-5,4.8889878315614682E-5,4.6445384399833951E-5,4.4123115179842251E-5,4.1916959420850136E-5,3.9821111449807632E-5,3.7830055877317247E-5,3.593855308345138E-5,3.4141625429278819E-5,3.2434544157814879E-5,3.0812816949924135E-5,2.9272176102427928E-5,2.7808567297306531E-5,2.6418138932441208E-5,2.5097231985819146E-5,2.384237038652819E-5,2.2650251867201779E-5,2.1517739273841692E-5,2.0441852310149605E-5,1.9419759694642126E-5,3.6897543419820035E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,401.29582452357801,{"$f":"SUM(J245:J247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.6898488058394445,5.592509420784082,5.4975109349164732,5.4047725455749029,5.3142169205414813,5.2257700345575708,5.1393610138150763,5.0549219880290774,4.9723879497169658,4.8916966203278447,4.8127883228836961,4.7356058608106579,4.6600944026547273,4.5862013723913941,4.5138763450531982,4.4430709474128482,4.3737387634726455,4.3058352445232693,{"$f":"SUM(AP245:AP247)","v":4.2393176235468406},4.1741448337502485,4.1102774310254473,4.047677520143468,3.9863086844984963,3.9261359192274887,3.8671255675394445,3.8092452600966897,3.7524638572983409,3.6967513943235506,3.64207902879919,3.5884189909633335,3.5357445362022855,3.4840298998449408,3.4332502541040317,3.383381667059274,3.3344010635826264,3.2862861881108203,3.2390155691749891,3.1925684856017114,3.1469249343039962,3.1020655995847797,3.0579718238793205,3.0146255798665136,2.972009443882615,2.9301065705741243,2.8889006687297236,2.8483759782341056,2.8085172480893719,2.769309715452331,2.7307390856385898,2.6927915130467528,{"$f":"SUM(BV245:BV247)","v":2.6554535829583177},2.618712294171067,2.5825550424258239,2.5469696045884027,2.5119441235504647,2.477467093814786,2.4435273477321182,2.4101140423584386,2.377216646902927,2.3448249307384392,2.3129289519476575,2.2815190463793851,2.2505858171907147,2.2201201248519875,2.1901130775925828,2.1605560222666589,2.1314405356189647,2.1027584159318429,2.0745016750354379,2.0466625306640083,2.0192333991420801,1.9922068883849626,1.9655757911988976,1.9393330788668368,1.9134718950065195,1.8879855496881561,1.8628675137996633,1.8381114136479513,1.8137110257853446,1.7896602720507251,1.7659532148155048,1.7425840524250029,{"$f":"SUM(DB245:DB247)","v":1.7195471148262584},1.69683685937374,1.6744478668048304,1.6523748373773477,1.6306125871617339,1.6091560444809037,1.5880002464910763,1.5671403358972291,1.5465715577971217,1.5262892566481243,1.5062888733513602,1.4865659424479318,1.467116089422249,1.4479350281077144,1.4290185581902453,1.4103625628053265,1.3919630062244903,1.3738159316273122,1.355917458955199,1.3382637828434167,1.3208511706279749,1.3036759604241417,1.2867345592735164,1.2700234413567226,1.2535391462689356,1.2372782773555713,1.2212375001056017,1.205413540600067,1.1898031840134793,1.1744032731659106,1.1592107071236579,1.1442224398464849,{"$f":"SUM(EH245:EH247)","v":1.1294354788795207},1.1148468840879928,1.1004537664330429,1.0862532867869694,1.072242654786302,1.058419127721193,1.0447800094596764,1.0313226494054115,1.0180444414875907,1.0049428231817457,0.99201527456025151,0.97925931737137384,0.96667251414575617,0.95425246732929825,0.94199681844142114,0.92990324725775142,0.91796947101631121,0.90619324364633147,0.89457235501884924,0.88310463021828312,0.87178792883421863,0.86062014427266587,0.84959920308608561,0.83872306432150834,0.82798971888609951,0.81739718892955693,0.80694352724273943,0.79662681667196833,0.78644516954845256,0.77639672713231755,0.76647965907073989,0.75669216286970675,{"$f":"SUM(FN245:FN247)","v":0.74703246337894369},0.73749881228956904,0.72808948764405246,0.71880279335807395,0.70963705875389416,0.70059063810486177,0.69166191019070178,0.68284927786323946,0.67415116762223082,0.66556602920098062,0.65709233516144572,0.64872858049852833,0.64047328225327971,0.63232497913474195,0.62428223115016912,0.61634361924337588,0.6085077449409737,0.6007732300062627,0.59313871610055613,0.58560286445172061,0.57816435552973011,0.57082188872902828,{"$f":"SUM(GJ245:GJ247)","v":0.5635741820575122},0.55641997183194958,0.54935801237965198,0.54238707574623235,0.53550595140928114,0.52871344599779935,0.52200838301723707,0.51538960257998567,0.5088559611411817,0.5024063312396827,0.4960396012440817,0.48975467510362947,0.48355047210394009,0.47742592662735955,0.47137998791787916,0.46541161985048124,0.4595198007048068,0.45370352294304139,0.4479617929919138,0.44229363102871128,0.43669807077121242,0.43117415927144709,0.4257209567131921,0.42033753621311515,0.41502298362548345,0.40977639735035315,0.40459688814516259,0.39948357893964964,0.39443560465402017,0.38945211202029439,0.3845322594067595,30.21796721883522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Book Value"]
[null,null,{"$f":"C153","v":"Short term"},"AUD M",null,null,null,null,null,{"$f":"-J170","v":0},{"$f":"-K170","v":0},0,0,0,0,0,0,-1.9591505553733779,-5.3279338274178487,-11.157601333650835,-17.680139158247577,-21.431195709389293,-23.892079943577809,-23.294777944988365,-22.712408496363654,-22.144598283954561,-21.590983326855696,-21.051208743684303,-20.524928525092196,-20.011805311964892,-19.511510179165768,-19.023722424686625,-18.54812936406946,-18.084426129967724,-17.632315476718531,-17.191507589800569,-16.761719900055553,-16.342676902554164,-15.934109979990311,-15.535757230490553,-15.147363299728289,-14.768679217235082,-14.399462236804204,-14.039475680884099,-13.688488788861996,-13.346276569140446,-13.012619654911935,-12.687304163539137,-12.370121559450659,-12.060868520464393,-11.759346807452783,-11.465363137266463,-11.178729058834801,-10.899260832363931,-10.626779311554833,-10.361109828765962,-10.102082083046813,-9.8495300309706426,-9.6032917801963773,-9.3632094856914687,-9.129129248549182,-8.9009010173354532,-8.6783784919020661,-8.4614190296045138,-8.2498835538644002,-8.0436364650177907,-7.8425455533923456,-7.6464819145575369,-7.455319866693598,-7.2689368700262582,-7.0872134482756017,-6.910033112068712,-6.7372822842669944,-6.5688502271603193,{"$f":"-BW170","v":-6.4046289714813112},-6.2445132471942788,-6.0884004160144221,-5.9361904056140613,-5.7877856454737096,-5.6430910043368669,-5.5020137292284454,-5.364463385997734,-5.2303518013477905,-5.0995930063140955,-4.9721031811562435,-4.8478006016273376,-4.7266055865866541,-4.6084404469219873,-4.4932294357489377,-4.380898699855214,-4.2713762323588336,-4.1645918265498629,-4.0604770308861164,-3.9589651051139634,-3.8599909774861141,-3.7634912030489613,-3.6694039229727373,-3.577668824898419,-3.4882271042759587,-3.4010214266690597,-3.3159958910023333,-3.2330959937272747,-3.1522685938840929,-3.0734618790369908,-2.9966253320610661,-2.9217096987595395,-2.8486669562905509,-2.777450282383287,-2.7080140253237048,-2.6403136746906122,-2.574305832823347,-2.5099481870027631,-2.4471994823276941,-2.386019495269502,-2.3263690078877644,-2.2682097826905703,-2.2115045381233061,-2.1562169246702232,-2.1023115015534675,-2.0497537140146309,-1.998509871164265,-1.9485471243851584,-1.8998334462755295,-1.8523376101186413,-1.8060291698656752,-1.7608784406190332,-1.7168564796035575,-1.6739350676134686,-1.6320866909231317,-1.5912845236500535,-1.5515024105588022,-1.5127148502948322,-1.4748969790374613,-1.4380245545615247,-1.4020739406974865,-1.3670220921800493,-1.332846539875548,-1.2995253763786594,{"$f":"-EI170","v":-1.2670372419691929},-1.235361310919963,-1.2044772781469639,-1.1743653461932899,-1.1450062125384577,-1.1163810572249961,-1.0884715307943713,-1.0612597425245121,-1.0347282489613991,-1.0088600427373642,-0.98363854166893006,-0.95904757812720676,-0.93507138867402662,-0.91169460395717594,-0.8889022388582466,-0.86667968288679043,-0.84501269081462071,-0.82388737354425523,-0.80329018920564887,-0.78320793447550763,-0.76362773611361989,-0.74453704271077936,-0.72592361664300986,-0.70777552622693463,-0.69008113807126126,-0.67282910961947973,-0.65600838187899269,-0.63960817233201783,-0.62361796802371738,-0.60802751882312445,-0.59282683085254628,-0.57800616008123262,-0.56355600607920175,-0.5494671059272217,-0.53573042827904116,-0.52233716757206516,-0.5092787383827635,-0.49654676992319441,-0.48413310067511456,-0.47202977315823669,-0.4602290288292808,-0.4487233031085488,-0.43750522053083507,-0.42656759001756417,-0.41590340026712508,-0.40550581526044693,-0.39536816987893575,-0.38548396563196236,-0.37584686649116328,-0.3664506948288842,-0.35728942745816211,-0.34835719177170804,-0.33964826197741532,{"$f":"-GJ170","v":-0.33115705542797996},-0.32287812904228047,-0.31480617581622344,-0.30693602142081788,-0.29926262088529743,-0.29178105536316501,-0.28448652897908588,-0.27737436575460872,-0.27044000661074352,-0.26367900644547493,-0.25708703128433807,-0.25065985550222963,-0.24439335911467389,-0.23828352513680703,-0.23232643700838684,-0.22651827608317718,-0.22085531918109774,-0.21533393620157029,-0.20995058779653103,-0.20470182310161775,-0.19958427752407731,-0.19459467058597538,-0.18972980382132598,-0.18498655872579284,-0.18036189475764802,-0.17585284738870682,-0.17145652620398916,-0.16717011304888943,-0.16299086022266721,-0.15891608871710053,-0.15494318649917302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C154","v":"Long term"},"AUD M",null,null,null,null,null,{"$f":"J196","v":0},{"$f":"K196","v":0},0,0,0,0,0,0,59.385754139999968,106.69570691999995,188.56541243999993,280.16553377999992,332.84399183999989,367.40374457999991,362.81119777274989,358.27605780059054,353.79760707808316,349.37513698960714,345.00794777723706,340.69534843002162,336.43665657464635,332.23119836746326,328.07830838786998,323.97732953302159,319.92761291385881,315.9285177524356,311.97941128053014,308.0796686395235,304.22867278152944,300.42581437176034,296.67049169211333,292.96211054596193,289.30008416413739,285.68383311208567,282.11278519818461,278.58637538320733,275.10404569091725,271.66524511978076,268.26942955578352,264.91606168633621,261.60461091525701,258.33455327881632,255.10537136283111,251.91655422079572,248.76759729303578,245.65800232687283,242.58727729778693,239.55493633156459,236.56049962742003,233.60349338207729,230.68344971480133,227.7999065933663,224.95240776094923,222.14050266393735,219.36374638063813,216.62169955088015,213.91392830649414,211.24000420266296,208.59950415012966,205.99201034825305,203.41711021889989,200.87439634116365,198.36346638689909,195.88392305706284,193.43537401884956,{"$f":"BW196","v":191.01743184361393},188.62971394556877,186.27184252124917,183.94344448973357,181.64415143361191,179.37359954069177,177.13142954643311,174.91728667710271,172.73082059363892,170.57168533621845,168.43953926951573,166.33404502864678,164.25486946578869,162.20168359746634,160.17416255249802,158.17198552059179,156.1948357015844,154.24240025531458,152.31437025212315,150.41044062397162,148.53031011617199,146.67368123971983,144.84026022422333,143.02975697142054,141.24188500927778,139.4763614466618,137.73290692857853,136.01124559197129,134.31110502207164,132.63221620929573,130.97431350667955,129.33713458784607,127.72042040549799,126.12391515042927,124.54736621104891,122.9905241334108,121.45314258174317,119.93497829947138,118.43579107072799,116.95534368234388,115.49340188631459,114.04973436273565,112.62411268320145,111.21631127466142,109.82610738372816,108.45328104143155,107.09761502841366,105.75889484055848,104.4369086550515,103.13144729686336,101.84230420565257,100.56927540308192,99.312159460543398,98.070757467286612,96.844872998945533,95.634312086458721,94.438883185377989,93.258397145560764,92.092667181241254,90.941508841475738,89.804739980957294,88.682180731195331,87.573653472055383,86.478982803654688,{"$f":"EI196","v":85.397995518609008},84.330520574626391,83.27638906744356,82.235434204100514,81.207491276549263,80.1923976355924,79.1899926651475,78.200117756833151,77.222616284872743,76.257333581311826,75.304116911545435,74.362815450151118,73.433280257024222,72.515364253811413,71.608922200638773,70.713810673130794,69.829888039716664,68.957014439220202,68.095051758729952,67.243863611745823,66.403315316599006,65.573273875141524,64.75360795170225,63.944187852305973,63.14488550415215,62.355574435350249,61.576129754908372,60.806428132972016,60.046347781309869,59.295768434043495,58.554571328617953,57.822639187010232,57.099856197172606,56.386107994707949,55.681281644774103,54.985265624214428,54.297949803911749,53.61922543136285,52.948985113470812,52.287122799552428,51.633533764558024,50.988114592501049,50.350763160094786,49.721378620593605,49.099861387836185,48.486113120488234,47.88003670648213,47.281536247651104,46.690517044555463,46.106885581498517,45.530549511729788,44.961417642833169,44.399399922297754,{"$f":"GJ196","v":43.844407423269033},43.296352330478172,42.755147926347192,42.22070857726785,41.692949720051999,41.171787848551347,40.657140500444456,40.1489262441889,39.647064666136536,39.151476357809827,38.662082903337208,38.178806867045495,37.701571781207427,37.230302133942331,36.764923357268053,36.305361815302206,35.85154479261093,35.40340048270329,34.960857976669502,34.523847251961129,34.092299161311615,33.666145421795221,33.245318604022778,32.829752121472495,32.419380219954093,32.014137967204668,31.613961242614611,31.218786727081927,30.828551892993403,30.443194994330984,30.062655056901846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C155","v":"Financing costs"},"AUD M",null,null,null,null,null,{"$f":"J222","v":0},{"$f":"K222","v":0},0,0,0,0,0,0,0.81999999999999906,2.2299999999999991,4.67,7.4,8.9700000000000006,10,9.5,9.0250000000000004,8.5737500000000004,8.1450624999999999,7.7378093749999994,7.3509189062499996,6.9833729609374995,6.6342043128906241,6.3024940972460932,5.9873693923837887,5.6880009227645996,5.4036008766263697,5.1334208327950508,4.8767497911552979,4.6329123015975329,4.4012666865176566,4.1812033521917735,3.9721431845821851,3.7735360253530756,3.584859224085422,3.4056162628811508,3.2353354497370934,3.0735686772502389,2.919890243387727,2.7738957312183405,2.6352009446574236,2.5034408974245523,2.3782688525533247,2.2593554099256585,2.1463876394293755,2.0390682574579069,1.9371148445850115,1.8402591023557608,1.7482461472379729,1.6608338398760742,1.5777921478822705,1.4989025404881571,1.4239574134637492,1.3527595427905617,1.2851215656510335,1.2208654873684819,1.1598222130000577,1.1018311023500549,1.0467395472325522,0.99440256987092468,0.94468244137737845,0.89744831930850955,0.85257590334308408,0.80994710817592985,0.76944975276713334,0.7309772651287767,{"$f":"BW222","v":0.6944284018723379},0.659706981778721,0.62672163268978498,0.59538555105529578,0.56561627350253096,0.53733545982740438,0.51046868683603419,0.48494525249423248,0.46069798986952087,0.43766309037604484,0.4157799358572426,0.39499093906438049,0.37524139211116148,0.35647932250560338,0.33865535638032324,0.32172258856130709,0.30563645913324172,0.29035463617657964,0.27583690436775066,0.2620450591493631,0.24894280619189496,0.2364956658823002,0.22467088258818518,0.21343733845877594,0.20276547153583713,0.19262719795904526,0.18299583806109299,0.17384604615803834,0.16515374385013643,0.1568960566576296,0.14905125382474813,0.14159869113351073,0.13451875657683518,0.12779281874799342,0.12140317781059375,0.11533301892006406,0.10956636797406086,0.10408804957535782,9.8883647096589922E-2,9.3939464741760431E-2,8.9242491504672408E-2,8.4780366929438786E-2,8.054134858296684E-2,7.6514281153818503E-2,7.2688567096127574E-2,6.90541387413212E-2,6.5601431804255136E-2,6.232136021404238E-2,5.9205292203340261E-2,5.624502759317325E-2,5.3432776213514589E-2,5.0761137402838857E-2,4.8223080532696916E-2,4.581192650606207E-2,4.3521330180758967E-2,4.1345263671721019E-2,3.927800048813497E-2,3.7314100463728225E-2,3.5448395440541812E-2,3.367597566851472E-2,3.1992176885088985E-2,3.0392568040834535E-2,2.8872939638792807E-2,2.7429292656853167E-2,{"$f":"EI222","v":2.6057828024010507E-2},2.4754936622809982E-2,2.3517189791669484E-2,2.2341330302086009E-2,2.1224263786981709E-2,2.0163050597632622E-2,1.9154898067750992E-2,1.8197153164363444E-2,1.7287295506145273E-2,1.642293073083801E-2,1.5601784194296109E-2,1.4821694984581303E-2,1.4080610235352238E-2,1.3376579723584626E-2,1.2707750737405394E-2,1.2072363200535124E-2,1.1468745040508368E-2,1.0895307788482949E-2,1.0350542399058801E-2,9.8330152791058605E-3,9.3413645151505676E-3,8.8742962893930393E-3,8.4305814749233866E-3,8.0090524011772173E-3,7.6085997811183564E-3,7.2281697920624386E-3,6.866761302459317E-3,6.5234232373363515E-3,6.1972520754695337E-3,5.887389471696057E-3,5.5930199981112545E-3,5.3133689982056915E-3,5.0477005482954069E-3,4.7953155208806369E-3,4.5555497448366046E-3,4.3277722575947742E-3,4.1113836447150354E-3,3.9058144624792837E-3,3.7105237393553194E-3,3.5249975523875534E-3,3.3487476747681758E-3,3.1813102910297668E-3,3.0222447764782787E-3,2.8711325376543648E-3,2.7275759107716468E-3,2.5911971152330644E-3,2.461637259471411E-3,2.3385553964978406E-3,2.2216276266729487E-3,2.1105462453393014E-3,2.0050189330723363E-3,1.9047679864187194E-3,1.8095295870977834E-3,{"$f":"GJ222","v":1.7190531077428942E-3},1.6331004523557494E-3,1.5514454297379618E-3,1.4738731582510638E-3,1.4001795003385107E-3,1.3301705253215852E-3,1.263661999055506E-3,1.2004788991027307E-3,1.1404549541475942E-3,1.0834322064402146E-3,1.0292605961182038E-3,9.7779756631229359E-4,9.2890768799667892E-4,8.8246230359684502E-4,8.3833918841700271E-4,7.9642222899615252E-4,7.5660111754634492E-4,7.1877106166902763E-4,6.8283250858557629E-4,6.4869088315629749E-4,6.1625633899848264E-4,5.8544352204855851E-4,5.5617134594613063E-4,5.2836277864882412E-4,5.0194463971638288E-4,4.7684740773056375E-4,4.5300503734403556E-4,4.3035478547683378E-4,4.0883704620299206E-4,3.8839519389284247E-4,3.6897543419820035E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,null,{"$f":"SUM(J251:J253)","v":0},0,0,0,0,0,0,0,58.246603584626591,103.5977730925821,182.07781110634909,269.88539462175231,320.38279613061064,353.5116646364221,349.01641982776152,344.58864930422686,340.22675879412861,335.92921616275146,331.69454840855275,327.52133881117942,323.40822422361896,319.35389250118811,315.35708006042944,311.41656956133596,307.53118770665571,303.69980315234341,299.92132452352462,296.19469853062327,292.51890818057279,288.8929710782877,285.31593781381457,281.78689043081584,{"$f":"SUM(AP251:AP253)","v":278.30494097225534},274.86923009936692,271.47892578018167,268.1332220440824,264.83133779902704,261.57251570825656,258.35602112346271,255.18114107154295,252.04718329221717,248.95347532391688,245.89936363549032,242.88421280139031,239.90740471812975,236.96833785990302,234.06642657137672,231.20110039575576,228.37180343632545,225.57799374976318,222.81914276959802,220.09473475828085,217.40426628640432,214.74724573768631,212.1231928384021,209.53163821001581,206.97212294382641,204.44419819650318,201.94742480544303,199.48137292293683,197.04562166818215,194.63975879623112,192.26338038300631,189.91609052556299,{"$f":"SUM(BV251:BV253)","v":187.59750105681803},185.30723127400495,183.04490768015322,180.81016373792454,178.6026396351748,176.42198206164073,174.26784399618231,172.13988450404068,170.03776854359921,167.96116678216066,165.90975542028039,163.88321602421672,161.88123536608381,159.90350527131318,157.94972247304997,156.0195884731294,154.11280940929788,152.22909592835879,150.36816306494129,148.5297301256048,146.71352057800701,144.91926194487777,143.14668570255316,141.39552718383877,139.66552548498092,137.95642337653766,136.26796721795179,134.59990687563729,132.95199564440207,131.3239901720377,129.71565038691639,128.12673942844322,{"$f":"SUM(DB251:DB253)","v":126.55702358022003},125.00627220578427,123.47425768679398,121.9607553635358,120.46554347764025,118.98840311689388,117.52911816204397,116.08747523549688,114.66326365181614,113.2562753699315,111.86630494697451,110.49314949366111,109.13660863114502,107.79648444927081,106.47258146615825,105.16470658905365,103.87266907638737,102.59628050097932,101.3353547143379,100.0897078120004,98.859158099865724,97.643526061472528,96.442634326179203,95.256307638203154,94.084372826480376,92.926658775307331,91.782996395729668,90.653218597644326,89.537160262582731,88.434658217144886,87.345551207056118,86.269679871818624,{"$f":"SUM(EH251:EH253)","v":85.206886719932882},84.157016104663825,83.119914200329234,82.095428979088268,81.083410188209314,80.083709327797777,79.096179628965032,78.120676032420889,77.157055167473004,76.205175331417493,75.264896469305299,74.336080154070814,73.418589567008482,72.512289478585544,71.617046229577824,70.732727712517928,69.859203353444528,68.99634409394254,68.144022373464438,67.30211211192335,66.470488692549409,65.649028945000538,64.837611128720141,64.03611491653416,63.244421378480219,62.462412965862001,61.689973495522835,60.926988134331843,60.173343383877338,59.42892706536162,58.693628304692069,57.967337517763518,{"$f":"SUM(FN251:FN253)","v":57.249946395927211},56.541347891641699,55.841436204301608,55.150106766239901,54.467256228899956,53.7927824491737,53.126584475902135,52.468562536535053,51.818618023946584,51.176653483403513,50.542572599683524,49.91628018434043,49.297682163113699,48.686685563479827,48.083198502343016,47.487130173862667,46.89839083741564,46.316891805690972,45.742545432914973,45.175265103204694,44.614965219047875,44.061561189907437,{"$f":"SUM(GJ251:GJ253)","v":43.514969420948795},42.975107301888244,42.441893195960709,41.915246429005286,41.395087278667042,40.881336963713501,40.373917633464423,39.87275235733339,39.377765114479942,38.888880783570798,38.406025132648992,37.929124809109581,37.458107329780752,36.992901071109117,36.533435259448083,36.079639961448024,35.631446074547377,35.188785317563394,34.751590221381555,34.319794119742667,33.893331140126541,33.472136194731291,33.056144971547397,32.645293925525351,32.239520269836163,31.838761967223689,31.442957721447964,31.052046968818512,30.665969869816937,30.284667300807779,29.908080845836871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Corporate Tax"]
[null,null,"Taxable Income"]
[null,null,"EBT","AUD M",null,null,null,null,{"$f":"SUM(J258:IU258)","v":-157.34054607625623},{"$f":"QFS!J162","v":0},{"$f":"QFS!K162","v":0},{"$f":"QFS!L162","v":0},{"$f":"QFS!M162","v":0},{"$f":"QFS!N162","v":0},{"$f":"QFS!O162","v":0},{"$f":"QFS!P162","v":0},{"$f":"QFS!Q162","v":0},{"$f":"QFS!R162","v":0},{"$f":"QFS!S162","v":-1.2401178564383673E-3},{"$f":"QFS!T162","v":-3.3037868445678067E-3},{"$f":"QFS!U162","v":-7.0028478631955727E-3},{"$f":"QFS!V162","v":-9.9948461347087875E-3},{"$f":"QFS!W162","v":-1.0269920639825259E-2},{"$f":"QFS!X162","v":-3.0444068857116067},{"$f":"QFS!Y162","v":-3.0391033163911034},{"$f":"QFS!Z162","v":-2.9751294300627293},{"$f":"QFS!AA162","v":-2.9767217340415519},{"$f":"QFS!AB162","v":-2.9774025056659252},{"$f":"QFS!AC162","v":-2.9778823464699542},{"$f":"QFS!AD162","v":-2.9121492095469792},{"$f":"QFS!AE162","v":-2.8819228168468984},{"$f":"QFS!AF162","v":-2.8875349703305941},{"$f":"QFS!AG162","v":-2.8821297951033311},{"$f":"QFS!AH162","v":-2.8149974559835016},{"$f":"QFS!AI162","v":-2.7802986052508643},{"$f":"QFS!AJ162","v":-2.7895532050665657},{"$f":"QFS!AK162","v":-2.7792368865181083},{"$f":"QFS!AL162","v":-2.7691181667493741},{"$f":"QFS!AM162","v":-2.7339307135198245},{"$f":"QFS!AN162","v":-2.7445331744004342},{"$f":"QFS!AO162","v":-2.7337227402888225},{"$f":"QFS!AP162","v":-2.7227922818606771},{"$f":"QFS!AQ162","v":-2.686773690079149},{"$f":"QFS!AR162","v":-2.6906301685063347},{"$f":"QFS!AS162","v":-2.686757714404588},{"$f":"QFS!AT162","v":-2.6749896638582595},{"$f":"QFS!AU162","v":-2.6381200292124904},{"$f":"QFS!AV162","v":-2.6508922299206592},{"$f":"QFS!AW162","v":-2.6383970506435288},{"$f":"QFS!AX162","v":-2.6257671643364686},{"$f":"QFS!AY162","v":-2.5880269910930265},{"$f":"QFS!AZ162","v":-2.6019020569541778},{"$f":"QFS!BA162","v":-2.5897687406901437},{"$f":"QFS!BB162","v":-2.5775250158406169},{"$f":"QFS!BC162","v":-2.5401592352678226},{"$f":"QFS!BD162","v":-2.555887341743766},{"$f":"QFS!BE162","v":-2.5424504353909096},{"$f":"QFS!BF162","v":-2.5288838314090096},{"$f":"QFS!BG162","v":-2.4901390369493521},{"$f":"QFS!BH162","v":-2.4965712769310562},{"$f":"QFS!BI162","v":-2.4926593603307645},{"$f":"QFS!BJ162","v":-2.4782207015359079},{"$f":"QFS!BK162","v":-2.4385781334203074},{"$f":"QFS!BL162","v":-2.4162725723390963},{"$f":"QFS!BM162","v":-2.4041055544857777},{"$f":"QFS!BN162","v":-2.3918137722630002},{"$f":"QFS!BO162","v":-2.3519628989717276},{"$f":"QFS!BP162","v":-2.3671600602974365},{"$f":"QFS!BQ162","v":-2.3540528852368112},{"$f":"QFS!BR162","v":-2.3408110977155721},{"$f":"QFS!BS162","v":-2.2999628737561544},{"$f":"QFS!BT162","v":-2.3163232482853857},{"$f":"QFS!BU162","v":-2.3022791120258859},{"$f":"QFS!BV162","v":-2.2880912506289111},{"$f":"QFS!BW162","v":-2.2462566101080572},{"$f":"QFS!BX162","v":-2.2528955379117099},{"$f":"QFS!BY162","v":-2.2487352785244896},{"$f":"QFS!BZ162","v":-2.2335701806842239},{"$f":"QFS!CA162","v":-2.1907252070338399},{"$f":"QFS!CB162","v":-2.2095475942937135},{"$f":"QFS!CC162","v":-2.1935387949584677},{"$f":"QFS!CD162","v":-2.1773668770310701},{"$f":"QFS!CE162","v":-2.1334876206130406},{"$f":"QFS!CF162","v":-2.1535463135202555},{"$f":"QFS!CG162","v":-2.1365086634975015},{"$f":"QFS!CH162","v":-2.1192977414547478},{"$f":"QFS!CI162","v":-2.074359385467262},{"$f":"QFS!CJ162","v":-2.0957231246353487},{"$f":"QFS!CK162","v":-2.0776243652379325},{"$f":"QFS!CL162","v":-2.0593417919237957},{"$f":"QFS!CM162","v":-2.0133190939273464},{"$f":"QFS!CN162","v":-2.0219791534122313},{"$f":"QFS!CO162","v":-2.0167448298075787},{"$f":"QFS!CP162","v":-1.9973556057498296},{"$f":"QFS!CQ162","v":-1.9502222079893854},{"$f":"QFS!CR162","v":-1.974350869076074},{"$f":"QFS!CS162","v":-1.9540282180290756},{"$f":"QFS!CT162","v":-1.9334995217189335},{"$f":"QFS!CU162","v":-1.8852292428772215},{"$f":"QFS!CV162","v":-1.9107402902083634},{"$f":"QFS!CW162","v":-1.8892538500291634},{"$f":"QFS!CX162","v":-1.8675496090897088},{"$f":"QFS!CY162","v":-1.8181152857914418},{"$f":"QFS!CZ162","v":-1.686328742320321},{"$f":"QFS!DA162","v":-1.6656145041950086},{"$f":"QFS!DB162","v":-1.6446790620603171},{"$f":"QFS!DC162","v":-1.5944742201782853},{"$f":"QFS!DD162","v":-1.6041684523546931},{"$f":"QFS!DE162","v":-1.5980520303075116},{"$f":"QFS!DF162","v":-1.5758128711773673},{"$f":"QFS!DG162","v":-1.524316896220931},{"$f":"QFS!DH162","v":-1.5515422849394807},{"$f":"QFS!DI162","v":-1.5282502732568106},{"$f":"QFS!DJ162","v":-1.5047074386250141},{"$f":"QFS!DK162","v":-1.4519305815351955},{"$f":"QFS!DL162","v":-1.4806416528032658},{"$f":"QFS!DM162","v":-1.4560170720565773},{"$f":"QFS!DN162","v":-1.4310957389756147},{"$f":"QFS!DO162","v":-1.3769397778075423},{"$f":"QFS!DP162","v":-1.4071337059104241},{"$f":"QFS!DQ162","v":-1.3812883282828161},{"$f":"QFS!DR162","v":-1.3554108491487722},{"$f":"QFS!DS162","v":-1.3006231143907727},{"$f":"QFS!DT162","v":-1.3130038778245043},{"$f":"QFS!DU162","v":-1.3058615168445145},{"$f":"QFS!DV162","v":-1.2788068106685566},{"$f":"QFS!DW162","v":-1.2228847537345096},{"$f":"QFS!DX162","v":-1.2571855036263},{"$f":"QFS!DY162","v":-1.2291120648591796},{"$f":"QFS!DZ162","v":-1.2008555476451721},{"$f":"QFS!EA162","v":-1.1437753412552332},{"$f":"QFS!EB162","v":-1.1797878465214524},{"$f":"QFS!EC162","v":-1.1504879404661459},{"$f":"QFS!ED162","v":-1.1209991900046641},{"$f":"QFS!EE162","v":-1.0624260939508521},{"$f":"QFS!EF162","v":-1.1004547222864836},{"$f":"QFS!EG162","v":-1.0697822131325807},{"$f":"QFS!EH162","v":-1.0387148890671813},{"$f":"QFS!EI162","v":-0.9785401474119102},{"$f":"QFS!EJ162","v":-0.9940544014027175},{"$f":"QFS!EK162","v":-0.98565538363538763},{"$f":"QFS!EL162","v":-0.95288052362935871},{"$f":"QFS!EM162","v":-0.89106465864566209},{"$f":"QFS!EN162","v":-1.0560167892352419},{"$f":"QFS!EO162","v":-1.0236467849126116},{"$f":"QFS!EP162","v":-0.99085049849120144},{"$f":"QFS!EQ162","v":-0.92772853186245663},{"$f":"QFS!ER162","v":-0.9684194308848344},{"$f":"QFS!ES162","v":-0.93424849582425207},{"$f":"QFS!ET162","v":-0.89962567455355003},{"$f":"QFS!EU162","v":-0.83476632705999876},{"$f":"QFS!EV162","v":-0.87723038382727525},{"$f":"QFS!EW162","v":-0.84119428940563012},{"$f":"QFS!EX162","v":-0.80468004012186811},{"$f":"QFS!EY162","v":-0.73804059807815303},{"$f":"QFS!EZ162","v":-0.75476739344873067},{"$f":"QFS!FA162","v":-0.74417209804036699},{"$f":"QFS!FB162","v":-0.70569672248627091},{"$f":"QFS!FC162","v":-0.63723272583269952},{"$f":"QFS!FD162","v":-0.68345586511468892},{"$f":"QFS!FE162","v":-0.64348698523582804},{"$f":"QFS!FF162","v":-0.60298473580288547},{"$f":"QFS!FG162","v":-0.53265197580216483},{"$f":"QFS!FH162","v":-0.58115141082098898},{"$f":"QFS!FI162","v":-0.54141630478507929},{"$f":"QFS!FJ162","v":-0.50150867820920686},{"$f":"QFS!FK162","v":-0.43241799323753272},{"$f":"QFS!FL162","v":-0.4859711542481433},{"$f":"QFS!FM162","v":-0.44470106590805414},{"$f":"QFS!FN162","v":-0.40324809232490066},{"$f":"QFS!FO162","v":-0.33261846709501319},{"$f":"QFS!FP162","v":-0.35568137164609603},{"$f":"QFS!FQ162","v":-0.34577468361983854},{"$f":"QFS!FR162","v":-0.30273995425812683},{"$f":"QFS!FS162","v":-0.23068843318632504},{"$f":"QFS!FT162","v":-0.28899364207103373},{"$f":"QFS!FU162","v":-0.24454475764046513},{"$f":"QFS!FV162","v":-0.19989124041460071},{"$f":"QFS!FW162","v":-0.12631164658285621},{"$f":"QFS!FX162","v":-0.18707164793369735},{"$f":"QFS!FY162","v":-0.1409772383914718},{"$f":"QFS!FZ162","v":-9.4666953910180984E-2},{"$f":"QFS!GA162","v":-1.9358729965876398E-2},{"$f":"QFS!GB162","v":2.1927792809941908},{"$f":"QFS!GC162","v":2.2404856004644769},{"$f":"QFS!GD162","v":2.2884231393164969},{"$f":"QFS!GE162","v":2.3653825929197447},{"$f":"QFS!GF162","v":2.3383181899111425},{"$f":"QFS!GG162","v":2.3495211568622536},{"$f":"QFS!GH162","v":2.3992109141745113},{"$f":"QFS!GI162","v":2.4777412786109263},{"$f":"QFS!GJ162","v":2.4098913020233104},{"$f":"QFS!GK162","v":2.4611185737162602},{"$f":"QFS!GL162","v":2.5126020033972827},{"$f":"QFS!GM162","v":2.5928058887515117},{"$f":"QFS!GN162","v":2.5222727389582507},{"$f":"QFS!GO162","v":2.5753234372641431},{"$f":"QFS!GP162","v":2.6286433329297512},{"$f":"QFS!GQ162","v":2.7105569823635407},{"$f":"QFS!GR162","v":2.6372813291811084},{"$f":"QFS!GS162","v":2.692198849721481},{"$f":"QFS!GT162","v":2.7473989486245403},{"$f":"QFS!GU162","v":2.8311180304917638},{"$f":"QFS!GV162","v":2.7992937921187506},{"$f":"QFS!GW162","v":2.8118012659306366},{"$f":"QFS!GX162","v":2.8689267952109856},{"$f":"QFS!GY162","v":2.9543722382246438},{"$f":"QFS!GZ162","v":2.8754288311254035},{"$f":"QFS!HA162","v":2.9342150159884866},{"$f":"QFS!HB162","v":2.9933116818809831},{"$f":"QFS!HC162","v":3.0805804076889522},{"$f":"QFS!HD162","v":2.9987083463254645},{"$f":"QFS!HE162","v":3.0594982112500766},{"$f":"QFS!HF162","v":3.1206130831546308},{"$f":"QFS!HG162","v":3.2097446189366461},{"$f":"QFS!HH162","v":3.12487892806173},{"$f":"QFS!HI162","v":3.1877203496301272},{"$f":"QFS!HJ162","v":3.2509017511417913},{"$f":"QFS!HK162","v":3.3419860704982676},{"$f":"QFS!HL162","v":3.3049845249384391},{"$f":"QFS!HM162","v":3.318952422148798},{"$f":"QFS!HN162","v":3.3842502925926539},{"$f":"QFS!HO162","v":3.4574283799223249},{"$f":"QFS!HP162","v":0},{"$f":"QFS!HQ162","v":0},{"$f":"QFS!HR162","v":0},{"$f":"QFS!HS162","v":0},{"$f":"QFS!HT162","v":0},{"$f":"QFS!HU162","v":0},{"$f":"QFS!HV162","v":0},{"$f":"QFS!HW162","v":0},{"$f":"QFS!HX162","v":0},{"$f":"QFS!HY162","v":0},{"$f":"QFS!HZ162","v":0},{"$f":"QFS!IA162","v":0},{"$f":"QFS!IB162","v":0},{"$f":"QFS!IC162","v":0},{"$f":"QFS!ID162","v":0},{"$f":"QFS!IE162","v":0},{"$f":"QFS!IF162","v":0},{"$f":"QFS!IG162","v":0},{"$f":"QFS!IH162","v":0},{"$f":"QFS!II162","v":0},{"$f":"QFS!IJ162","v":0},{"$f":"QFS!IK162","v":0},{"$f":"QFS!IL162","v":0},{"$f":"QFS!IM162","v":0},{"$f":"QFS!IN162","v":0},{"$f":"QFS!IO162","v":0},{"$f":"QFS!IP162","v":0},{"$f":"QFS!IQ162","v":0},{"$f":"QFS!IR162","v":0},{"$f":"QFS!IS162","v":0},{"$f":"QFS!IT162","v":0},{"$f":"QFS!IU162","v":0}]
[null,null,"Add: accounting depreciation","AUD M",null,null,null,null,{"$f":"SUM(J259:IU259)","v":401.29582452357738},{"$f":"J156","v":0},{"$f":"K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.8449244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,{"$f":"BW156","v":2.5949244029197223},2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.5949244029197223,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,{"$f":"EI156","v":2.2962734036249994},2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,2.2962734036249994,0,0,0,0,0,0,0,0,{"$f":"GJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8331117713805725E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: tax depreciation","AUD M",null,null,null,null,-401.29582452357801,{"$f":"-J248","v":0},{"$f":"-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-5.6898488058394445,-5.592509420784082,-5.4975109349164732,-5.4047725455749029,-5.3142169205414813,-5.2257700345575708,-5.1393610138150763,-5.0549219880290774,-4.9723879497169658,-4.8916966203278447,-4.8127883228836961,-4.7356058608106579,-4.6600944026547273,-4.5862013723913941,-4.5138763450531982,-4.4430709474128482,-4.3737387634726455,-4.3058352445232693,-4.2393176235468406,-4.1741448337502485,-4.1102774310254473,-4.047677520143468,-3.9863086844984963,-3.9261359192274887,-3.8671255675394445,-3.8092452600966897,-3.7524638572983409,-3.6967513943235506,-3.64207902879919,-3.5884189909633335,-3.5357445362022855,-3.4840298998449408,-3.4332502541040317,-3.383381667059274,-3.3344010635826264,-3.2862861881108203,-3.2390155691749891,-3.1925684856017114,-3.1469249343039962,-3.1020655995847797,-3.0579718238793205,-3.0146255798665136,-2.972009443882615,-2.9301065705741243,-2.8889006687297236,-2.8483759782341056,-2.8085172480893719,-2.769309715452331,-2.7307390856385898,-2.6927915130467528,-2.6554535829583177,{"$f":"-BW248","v":-2.618712294171067},-2.5825550424258239,-2.5469696045884027,-2.5119441235504647,-2.477467093814786,-2.4435273477321182,-2.4101140423584386,-2.377216646902927,-2.3448249307384392,-2.3129289519476575,-2.2815190463793851,-2.2505858171907147,-2.2201201248519875,-2.1901130775925828,-2.1605560222666589,-2.1314405356189647,-2.1027584159318429,-2.0745016750354379,-2.0466625306640083,-2.0192333991420801,-1.9922068883849626,-1.9655757911988976,-1.9393330788668368,-1.9134718950065195,-1.8879855496881561,-1.8628675137996633,-1.8381114136479513,-1.8137110257853446,-1.7896602720507251,-1.7659532148155048,-1.7425840524250029,-1.7195471148262584,-1.69683685937374,-1.6744478668048304,-1.6523748373773477,-1.6306125871617339,-1.6091560444809037,-1.5880002464910763,-1.5671403358972291,-1.5465715577971217,-1.5262892566481243,-1.5062888733513602,-1.4865659424479318,-1.467116089422249,-1.4479350281077144,-1.4290185581902453,-1.4103625628053265,-1.3919630062244903,-1.3738159316273122,-1.355917458955199,-1.3382637828434167,-1.3208511706279749,-1.3036759604241417,-1.2867345592735164,-1.2700234413567226,-1.2535391462689356,-1.2372782773555713,-1.2212375001056017,-1.205413540600067,-1.1898031840134793,-1.1744032731659106,-1.1592107071236579,-1.1442224398464849,-1.1294354788795207,{"$f":"-EI248","v":-1.1148468840879928},-1.1004537664330429,-1.0862532867869694,-1.072242654786302,-1.058419127721193,-1.0447800094596764,-1.0313226494054115,-1.0180444414875907,-1.0049428231817457,-0.99201527456025151,-0.97925931737137384,-0.96667251414575617,-0.95425246732929825,-0.94199681844142114,-0.92990324725775142,-0.91796947101631121,-0.90619324364633147,-0.89457235501884924,-0.88310463021828312,-0.87178792883421863,-0.86062014427266587,-0.84959920308608561,-0.83872306432150834,-0.82798971888609951,-0.81739718892955693,-0.80694352724273943,-0.79662681667196833,-0.78644516954845256,-0.77639672713231755,-0.76647965907073989,-0.75669216286970675,-0.74703246337894369,-0.73749881228956904,-0.72808948764405246,-0.71880279335807395,-0.70963705875389416,-0.70059063810486177,-0.69166191019070178,-0.68284927786323946,-0.67415116762223082,-0.66556602920098062,-0.65709233516144572,-0.64872858049852833,-0.64047328225327971,-0.63232497913474195,-0.62428223115016912,-0.61634361924337588,-0.6085077449409737,-0.6007732300062627,-0.59313871610055613,-0.58560286445172061,-0.57816435552973011,-0.57082188872902828,{"$f":"-GJ248","v":-0.5635741820575122},-0.55641997183194958,-0.54935801237965198,-0.54238707574623235,-0.53550595140928114,-0.52871344599779935,-0.52200838301723707,-0.51538960257998567,-0.5088559611411817,-0.5024063312396827,-0.4960396012440817,-0.48975467510362947,-0.48355047210394009,-0.47742592662735955,-0.47137998791787916,-0.46541161985048124,-0.4595198007048068,-0.45370352294304139,-0.4479617929919138,-0.44229363102871128,-0.43669807077121242,-0.43117415927144709,-0.4257209567131921,-0.42033753621311515,-0.41502298362548345,-0.40977639735035315,-0.40459688814516259,-0.39948357893964964,-0.39443560465402017,-0.38945211202029439,-0.3845322594067595,-30.21796721883522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable Income","AUD M",null,null,null,null,-157.34054607625589,{"$f":"SUM(J258:J260)","v":0},{"$f":"SUM(K258:K260)","v":0},0,0,0,0,0,0,0,-1.2401178564383673E-3,-3.3037868445678067E-3,-7.0028478631955727E-3,-9.9948461347087875E-3,-1.0269920639825259E-2,-5.8893312886313289,-5.7866883342554631,-5.6277159620594803,-5.5365698766967331,-5.4466950232876847,-5.3587279781078028,-5.2065858204423332,-5.0919204019562532,-5.0149985171278377,-4.928902012511454,-4.7828613759474754,-4.6709800631417995,-4.6047232048015712,-4.5205138559897797,-4.43807010888285,-4.3320772580129505,-4.2733475349533574,-4.1946335818923695,-4.1171855024877955,-4.0159941209096752,-3.9559831966120598,-3.8895108316283338,-3.8163739454370336,-3.7193315455202569,-3.6730933945403814,-3.6027179078204963,-3.5333066187150872,-3.4398539824968548,-3.3990566828336455,-3.333263328733755,-3.2683451491231801,-3.1792647321930412,-3.1442131929280754,-3.0809076995304614,-3.0183604920719138,-2.9315008221404502,-2.890662443186323,-2.8403034430127536,-2.7802212329201819,-2.6957193300853648,-2.8793199932986946,-2.823806731432569,-2.7688988132258929,-2.6871450666261296,-2.6611363261074379,-2.6075044605511946,-2.5544039428852217,-2.4743481862887631,-2.4521379310042533,-2.4001462221529164,-2.3486204306675065,{"$f":"SUM(BW258:BW260)","v":-2.2700445013594019},-2.2405261774178116,-2.2007804801931701,-2.1505899013149663,-2.0732678979289036,-2.0581505391061095,-2.0087284343971841,-1.9596591210142749,-1.8833881484317576,-1.8715508625481907,-1.8231033069571643,-1.7749591557257403,-1.6995551073995272,-1.6909117993082092,-1.6432559845848691,-1.5958579246230382,-1.521153106939467,-1.501556425527947,-1.4684829575518648,-1.4216646019721875,-1.3475046934546258,-1.3450022573552494,-1.2984368939761901,-1.2520470138057307,-1.1782903896456554,-1.1786834010883045,-1.1324408607573924,-1.0863362319553311,-1.0128511549224446,-1.1560085535108264,-1.111925152995012,-1.0679527732615761,-0.99503767592702586,-0.98234291553452402,-0.9541534640598599,-0.91015205471410177,-0.83719953707683525,-0.84326912780555752,-0.79911720552904031,-0.75500559279713642,-0.68194643455832038,-0.69065712252962652,-0.64630961087950967,-0.6019384247728643,-0.52860140229025721,-0.53987886047566991,-0.49537748746314314,-0.45110045174826308,-0.37816564239308548,-0.3726479331547039,-0.34785189606293176,-0.30338457767153204,-0.23028731053365181,-0.24764665927481699,-0.20286210259090276,-0.15812129028910826,-8.4780214985805014E-2,-0.1047519430020547,-5.9628077441213456E-2,-1.4528970393143936E-2,5.9444036508236708E-2,3.6607974214857952E-2,8.2268750645933864E-2,0.12812303567829741,{"$f":"SUM(EI258:EI260)","v":0.20288637212509641},0.20176523578923899,0.22436473320264239,0.27115022520933874,0.34678961725814439,0.19547660493008112,0.24130396930697628,0.28737846364620734,0.36360204858079714,0.33583869817991352,0.38276559042937353,0.42997521492569324,0.50725460923570242,0.47704620135630305,0.52517586696161789,0.57362389248682011,0.65203956190051493,0.64693365515741952,0.66899667536634932,0.71878875230450989,0.79842053351963405,0.7632183354242249,0.81406335406766306,0.86529894893601444,0.94622423889327767,0.90817846556127102,0.95823028216795181,1.0083195558673399,1.0874586832551492,1.0438225903061162,1.0948801748472385,1.1459928479211552,1.2261561242404171,1.2125025443348509,1.2316959266470868,1.2838963906129783,1.3649943323338127,1.3156178513632639,1.3688793681212945,1.4222309955881678,1.5043957278411628,1.4521094205298564,1.5065675847349993,1.5611331674615385,1.644589694524381,1.5684970498440216,1.6241419812211011,1.6799153943755232,1.764609362913482,1.7451794738105864,1.763918292410533,1.821046558644781,1.9069193898818981,{"$f":"SUM(GJ258:GJ260)","v":1.8463171199657982},1.9046986018843106,1.9632439910176307,2.0504188130052796,1.9867667875489694,2.0466099912663438,2.1066349499125141,2.1951673797835549,2.1284253680399265,2.1897925184817986,2.2513593473804585,2.3413633553881343,2.3157433200148105,2.3343753393032771,2.3975468072931063,2.4889606183741626,2.4159090304205968,2.4805114930454453,2.5453498888890693,2.6382867766602409,2.5620102755542522,2.6283240519786295,2.6948921264414389,2.7894070827235309,2.7098559444362467,2.7779439522797742,2.8463048629966288,2.942502491558618,2.9105489202844188,2.9295003101285038,2.9997180331858946,-26.760538838912311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Less: tax losses","AUD M",null,null,null,null,-127.38119397684618,{"$f":"J271","v":0},{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.9444036508236708E-2,-3.6607974214857952E-2,-8.2268750645933864E-2,-0.12812303567829741,{"$f":"EI271","v":-0.20288637212509641},-0.20176523578923899,-0.22436473320264239,-0.27115022520933874,-0.34678961725814439,-0.19547660493008112,-0.24130396930697628,-0.28737846364620734,-0.36360204858079714,-0.33583869817991352,-0.38276559042937353,-0.42997521492569324,-0.50725460923570242,-0.47704620135630305,-0.52517586696161789,-0.57362389248682011,-0.65203956190051493,-0.64693365515741952,-0.66899667536634932,-0.71878875230450989,-0.79842053351963405,-0.7632183354242249,-0.81406335406766306,-0.86529894893601444,-0.94622423889327767,-0.90817846556127102,-0.95823028216795181,-1.0083195558673399,-1.0874586832551492,-1.0438225903061162,-1.0948801748472385,-1.1459928479211552,-1.2261561242404171,-1.2125025443348509,-1.2316959266470868,-1.2838963906129783,-1.3649943323338127,-1.3156178513632639,-1.3688793681212945,-1.4222309955881678,-1.5043957278411628,-1.4521094205298564,-1.5065675847349993,-1.5611331674615385,-1.644589694524381,-1.5684970498440216,-1.6241419812211011,-1.6799153943755232,-1.764609362913482,-1.7451794738105864,-1.763918292410533,-1.821046558644781,-1.9069193898818981,{"$f":"GJ271","v":-1.8463171199657982},-1.9046986018843106,-1.9632439910176307,-2.0504188130052796,-1.9867667875489694,-2.0466099912663438,-2.1066349499125141,-2.1951673797835549,-2.1284253680399265,-2.1897925184817986,-2.2513593473804585,-2.3413633553881343,-2.3157433200148105,-2.3343753393032771,-2.3975468072931063,-2.4889606183741626,-2.4159090304205968,-2.4805114930454453,-2.5453498888890693,-2.6382867766602409,-2.5620102755542522,-2.6283240519786295,-2.6948921264414389,-2.7894070827235309,-2.7098559444362467,-2.7779439522797742,-2.8463048629966288,-2.942502491558618,-2.9105489202844188,-2.9295003101285038,-2.9997180331858946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net taxable income","AUD M",null,null,null,null,0,{"$f":"MAX(0,J261+J263)","v":0},{"$f":"MAX(0,K261+K263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW261+BW263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,EI261+EI263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,GJ261+GJ263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax paid","AUD M",{"$f":"Inputs!$G$562*Switch_TaxDep","v":0},null,null,null,0,{"$f":"J264*$E266","v":0},{"$f":"K264*$E266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW264*$E266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI264*$E266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ264*$E266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax losses"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I272","v":0},{"$f":"J272","v":0},0,0,0,0,0,0,0,0,1.2401178564383673E-3,4.5439047010061738E-3,1.1546752564201746E-2,2.1541598698910536E-2,3.1811519338735793E-2,5.9211428079700648,11.707831142225528,17.335547104285009,22.872116980981744,28.318812004269429,33.677539982377233,38.884125802819568,43.97604620477582,48.991044721903656,53.919946734415106,58.702808110362582,63.37378817350438,67.978511378305953,72.499025234295729,76.937095343178584,81.269172601191528,85.542520136144887,89.737153718037263,93.854339220525063,97.870333341434744,101.8263165380468,105.71582736967513,109.53220131511216,113.25153286063242,116.92462625517281,120.5273441629933,124.06065078170839,127.50050476420525,130.89956144703888,134.23282477577263,137.50116992489581,140.68043465708885,143.82464785001693,146.90555554954739,149.92391604161929,152.85541686375976,155.74607930694609,158.58638274995883,161.36660398287901,164.06232331296437,166.94164330626307,169.76545003769564,172.53434885092153,175.22149391754766,177.88263024365509,180.49013470420627,183.04453864709149,185.51888683338024,187.97102476438448,190.37117098653741,{"$f":"BV272","v":192.7197914172049},194.9898359185643,197.23036209598212,199.43114257617529,201.58173247749025,203.65500037541915,205.71315091452527,207.72187934892244,209.68153846993673,211.56492661836847,213.43647748091666,215.25958078787383,217.03453994359958,218.73409505099912,220.42500685030731,222.06826283489218,223.66412075951521,225.18527386645468,226.68683029198263,228.15531324953449,229.57697785150668,230.92448254496131,232.26948480231655,233.56792169629276,234.81996871009849,235.99825909974416,237.17694250083247,238.30938336158985,239.39571959354518,240.40857074846764,241.56457930197845,242.67650445497347,243.74445722823504,244.73949490416206,245.72183781969659,246.67599128375645,247.58614333847055,248.42334287554738,249.26661200335295,250.06572920888198,250.82073480167912,251.50268123623744,252.19333835876705,252.83964796964656,253.44158639441943,253.97018779670969,254.51006665718538,255.00544414464852,255.45654459639678,255.83471023878985,256.20735817194458,256.55521006800751,256.85859464567903,257.08888195621267,257.33652861548751,257.53939071807844,257.69751200836754,257.78229222335335,257.88704416635539,257.94667224379663,257.96120121418977,257.90175717768153,257.86514920346667,257.78288045282073,{"$f":"EH272","v":257.65475741714243},257.45187104501736,257.2501058092281,257.02574107602544,256.7545908508161,256.40780123355796,256.21232462862787,255.97102065932089,255.68364219567468,255.32004014709389,254.98420144891398,254.60143585848459,254.1714606435589,253.6642060343232,253.1871598329669,252.66198396600529,252.08836007351849,251.43632051161796,250.78938685646054,250.12039018109419,249.40160142878969,248.60318089527004,247.83996255984582,247.02589920577816,246.16060025684214,245.21437601794887,244.3061975523876,243.34796727021964,242.33964771435231,241.25218903109717,240.20836644079105,239.11348626594381,237.96749341802266,236.74133729378224,235.52883474944738,234.29713882280029,233.01324243218733,231.6482480998535,230.33263024849023,228.96375088036893,227.54151988478077,226.0371241569396,224.58501473640973,223.07844715167474,221.51731398421319,219.87272428968882,218.30422723984481,216.68008525862371,215.00016986424819,213.2355605013347,211.49038102752411,209.72646273511359,207.9054161764688,{"$f":"GI272","v":205.99849678658691},{"$f":"GJ272","v":204.15217966662112},{"$f":"GK272","v":202.2474810647368},{"$f":"GL272","v":200.28423707371917},{"$f":"GM272","v":198.23381826071389},{"$f":"GN272","v":196.24705147316493},{"$f":"GO272","v":194.20044148189859},{"$f":"GP272","v":192.09380653198608},{"$f":"GQ272","v":189.89863915220252},{"$f":"GR272","v":187.77021378416259},{"$f":"GS272","v":185.5804212656808},{"$f":"GT272","v":183.32906191830034},{"$f":"GU272","v":180.98769856291221},{"$f":"GV272","v":178.67195524289741},{"$f":"GW272","v":176.33757990359413},{"$f":"GX272","v":173.94003309630102},{"$f":"GY272","v":171.45107247792686},{"$f":"GZ272","v":169.03516344750625},{"$f":"HA272","v":166.55465195446081},{"$f":"HB272","v":164.00930206557175},{"$f":"HC272","v":161.37101528891151},{"$f":"HD272","v":158.80900501335725},{"$f":"HE272","v":156.18068096137861},{"$f":"HF272","v":153.48578883493718},{"$f":"HG272","v":150.69638175221365},{"$f":"HH272","v":147.98652580777741},{"$f":"HI272","v":145.20858185549764},{"$f":"HJ272","v":142.36227699250102},{"$f":"HK272","v":139.4197745009424},{"$f":"HL272","v":136.50922558065798},{"$f":"HM272","v":133.57972527052948},{"$f":"HN272","v":130.58000723734358},{"$f":"HO272","v":157.34054607625589},{"$f":"HP272","v":157.34054607625589},{"$f":"HQ272","v":157.34054607625589},{"$f":"HR272","v":157.34054607625589},{"$f":"HS272","v":157.34054607625589},{"$f":"HT272","v":157.34054607625589},{"$f":"HU272","v":157.34054607625589},{"$f":"HV272","v":157.34054607625589},{"$f":"HW272","v":157.34054607625589},{"$f":"HX272","v":157.34054607625589},{"$f":"HY272","v":157.34054607625589},{"$f":"HZ272","v":157.34054607625589},{"$f":"IA272","v":157.34054607625589},{"$f":"IB272","v":157.34054607625589},{"$f":"IC272","v":157.34054607625589},{"$f":"ID272","v":157.34054607625589},{"$f":"IE272","v":157.34054607625589},{"$f":"IF272","v":157.34054607625589},{"$f":"IG272","v":157.34054607625589},{"$f":"IH272","v":157.34054607625589},{"$f":"II272","v":157.34054607625589},{"$f":"IJ272","v":157.34054607625589},{"$f":"IK272","v":157.34054607625589},{"$f":"IL272","v":157.34054607625589},{"$f":"IM272","v":157.34054607625589},{"$f":"IN272","v":157.34054607625589},{"$f":"IO272","v":157.34054607625589},{"$f":"IP272","v":157.34054607625589},{"$f":"IQ272","v":157.34054607625589},{"$f":"IR272","v":157.34054607625589},{"$f":"IS272","v":157.34054607625589},{"$f":"IT272","v":157.34054607625589}]
[null,null,"Tax losses","AUD M",null,null,null,null,{"$f":"SUM(J270:IU270)","v":284.72174005310205},{"$f":"-MIN(J261,0)","v":0},{"$f":"-MIN(K261,0)","v":0},0,0,0,0,0,0,0,1.2401178564383673E-3,3.3037868445678067E-3,7.0028478631955727E-3,9.9948461347087875E-3,1.0269920639825259E-2,5.8893312886313289,5.7866883342554631,5.6277159620594803,5.5365698766967331,5.4466950232876847,5.3587279781078028,5.2065858204423332,5.0919204019562532,5.0149985171278377,4.928902012511454,4.7828613759474754,4.6709800631417995,4.6047232048015712,4.5205138559897797,4.43807010888285,4.3320772580129505,4.2733475349533574,4.1946335818923695,4.1171855024877955,4.0159941209096752,3.9559831966120598,3.8895108316283338,3.8163739454370336,3.7193315455202569,3.6730933945403814,3.6027179078204963,3.5333066187150872,3.4398539824968548,3.3990566828336455,3.333263328733755,3.2683451491231801,3.1792647321930412,3.1442131929280754,3.0809076995304614,3.0183604920719138,2.9315008221404502,2.890662443186323,2.8403034430127536,2.7802212329201819,2.6957193300853648,2.8793199932986946,2.823806731432569,2.7688988132258929,2.6871450666261296,2.6611363261074379,2.6075044605511946,2.5544039428852217,2.4743481862887631,2.4521379310042533,2.4001462221529164,2.3486204306675065,{"$f":"-MIN(BW261,0)","v":2.2700445013594019},2.2405261774178116,2.2007804801931701,2.1505899013149663,2.0732678979289036,2.0581505391061095,2.0087284343971841,1.9596591210142749,1.8833881484317576,1.8715508625481907,1.8231033069571643,1.7749591557257403,1.6995551073995272,1.6909117993082092,1.6432559845848691,1.5958579246230382,1.521153106939467,1.501556425527947,1.4684829575518648,1.4216646019721875,1.3475046934546258,1.3450022573552494,1.2984368939761901,1.2520470138057307,1.1782903896456554,1.1786834010883045,1.1324408607573924,1.0863362319553311,1.0128511549224446,1.1560085535108264,1.111925152995012,1.0679527732615761,0.99503767592702586,0.98234291553452402,0.9541534640598599,0.91015205471410177,0.83719953707683525,0.84326912780555752,0.79911720552904031,0.75500559279713642,0.68194643455832038,0.69065712252962652,0.64630961087950967,0.6019384247728643,0.52860140229025721,0.53987886047566991,0.49537748746314314,0.45110045174826308,0.37816564239308548,0.3726479331547039,0.34785189606293176,0.30338457767153204,0.23028731053365181,0.24764665927481699,0.20286210259090276,0.15812129028910826,8.4780214985805014E-2,0.1047519430020547,5.9628077441213456E-2,1.4528970393143936E-2,0,0,0,0,{"$f":"-MIN(EI261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(GJ261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.760538838912311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utilised","AUD M",null,null,null,null,-127.38119397684618,{"$f":"-MAX(0,MIN(J269,J261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(0,MIN(AD269,AD261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(0,MIN(BV269,BV261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.9444036508236708E-2,-3.6607974214857952E-2,-8.2268750645933864E-2,{"$f":"-MAX(0,MIN(EH269,EH261))","v":-0.12812303567829741},-0.20288637212509641,-0.20176523578923899,-0.22436473320264239,-0.27115022520933874,-0.34678961725814439,-0.19547660493008112,-0.24130396930697628,-0.28737846364620734,-0.36360204858079714,-0.33583869817991352,-0.38276559042937353,-0.42997521492569324,-0.50725460923570242,-0.47704620135630305,-0.52517586696161789,-0.57362389248682011,-0.65203956190051493,-0.64693365515741952,-0.66899667536634932,-0.71878875230450989,-0.79842053351963405,-0.7632183354242249,-0.81406335406766306,-0.86529894893601444,-0.94622423889327767,-0.90817846556127102,-0.95823028216795181,-1.0083195558673399,-1.0874586832551492,-1.0438225903061162,-1.0948801748472385,-1.1459928479211552,-1.2261561242404171,-1.2125025443348509,-1.2316959266470868,-1.2838963906129783,-1.3649943323338127,-1.3156178513632639,-1.3688793681212945,-1.4222309955881678,-1.5043957278411628,-1.4521094205298564,-1.5065675847349993,-1.5611331674615385,-1.644589694524381,-1.5684970498440216,-1.6241419812211011,-1.6799153943755232,-1.764609362913482,-1.7451794738105864,-1.763918292410533,-1.821046558644781,-1.9069193898818981,{"$f":"-MAX(0,MIN(GJ269,GJ261))","v":-1.8463171199657982},-1.9046986018843106,-1.9632439910176307,-2.0504188130052796,-1.9867667875489694,-2.0466099912663438,-2.1066349499125141,-2.1951673797835549,-2.1284253680399265,-2.1897925184817986,-2.2513593473804585,-2.3413633553881343,-2.3157433200148105,-2.3343753393032771,-2.3975468072931063,-2.4889606183741626,-2.4159090304205968,-2.4805114930454453,-2.5453498888890693,-2.6382867766602409,-2.5620102755542522,-2.6283240519786295,-2.6948921264414389,-2.7894070827235309,-2.7098559444362467,-2.7779439522797742,-2.8463048629966288,-2.942502491558618,-2.9105489202844188,-2.9295003101285038,-2.9997180331858946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J269:J271)","v":0},{"$f":"SUM(K269:K271)","v":0},0,0,0,0,0,0,0,1.2401178564383673E-3,4.5439047010061738E-3,1.1546752564201746E-2,2.1541598698910536E-2,3.1811519338735793E-2,5.9211428079700648,11.707831142225528,17.335547104285009,22.872116980981744,28.318812004269429,33.677539982377233,38.884125802819568,43.97604620477582,48.991044721903656,53.919946734415106,58.702808110362582,63.37378817350438,67.978511378305953,72.499025234295729,76.937095343178584,81.269172601191528,85.542520136144887,89.737153718037263,93.854339220525063,97.870333341434744,101.8263165380468,105.71582736967513,109.53220131511216,113.25153286063242,116.92462625517281,120.5273441629933,124.06065078170839,127.50050476420525,130.89956144703888,134.23282477577263,137.50116992489581,140.68043465708885,143.82464785001693,146.90555554954739,149.92391604161929,152.85541686375976,155.74607930694609,158.58638274995883,161.36660398287901,164.06232331296437,166.94164330626307,169.76545003769564,172.53434885092153,175.22149391754766,177.88263024365509,180.49013470420627,183.04453864709149,185.51888683338024,187.97102476438448,190.37117098653741,192.7197914172049,{"$f":"SUM(BW269:BW271)","v":194.9898359185643},197.23036209598212,199.43114257617529,201.58173247749025,203.65500037541915,205.71315091452527,207.72187934892244,209.68153846993673,211.56492661836847,213.43647748091666,215.25958078787383,217.03453994359958,218.73409505099912,220.42500685030731,222.06826283489218,223.66412075951521,225.18527386645468,226.68683029198263,228.15531324953449,229.57697785150668,230.92448254496131,232.26948480231655,233.56792169629276,234.81996871009849,235.99825909974416,237.17694250083247,238.30938336158985,239.39571959354518,240.40857074846764,241.56457930197845,242.67650445497347,243.74445722823504,244.73949490416206,245.72183781969659,246.67599128375645,247.58614333847055,248.42334287554738,249.26661200335295,250.06572920888198,250.82073480167912,251.50268123623744,252.19333835876705,252.83964796964656,253.44158639441943,253.97018779670969,254.51006665718538,255.00544414464852,255.45654459639678,255.83471023878985,256.20735817194458,256.55521006800751,256.85859464567903,257.08888195621267,257.33652861548751,257.53939071807844,257.69751200836754,257.78229222335335,257.88704416635539,257.94667224379663,257.96120121418977,257.90175717768153,257.86514920346667,257.78288045282073,257.65475741714243,{"$f":"SUM(EI269:EI271)","v":257.45187104501736},257.2501058092281,257.02574107602544,256.7545908508161,256.40780123355796,256.21232462862787,255.97102065932089,255.68364219567468,255.32004014709389,254.98420144891398,254.60143585848459,254.1714606435589,253.6642060343232,253.1871598329669,252.66198396600529,252.08836007351849,251.43632051161796,250.78938685646054,250.12039018109419,249.40160142878969,248.60318089527004,247.83996255984582,247.02589920577816,246.16060025684214,245.21437601794887,244.3061975523876,243.34796727021964,242.33964771435231,241.25218903109717,240.20836644079105,239.11348626594381,237.96749341802266,236.74133729378224,235.52883474944738,234.29713882280029,233.01324243218733,231.6482480998535,230.33263024849023,228.96375088036893,227.54151988478077,226.0371241569396,224.58501473640973,223.07844715167474,221.51731398421319,219.87272428968882,218.30422723984481,216.68008525862371,215.00016986424819,213.2355605013347,211.49038102752411,209.72646273511359,207.9054161764688,205.99849678658691,{"$f":"SUM(GJ269:GJ271)","v":204.15217966662112},202.2474810647368,200.28423707371917,198.23381826071389,196.24705147316493,194.20044148189859,192.09380653198608,189.89863915220252,187.77021378416259,185.5804212656808,183.32906191830034,180.98769856291221,178.67195524289741,176.33757990359413,173.94003309630102,171.45107247792686,169.03516344750625,166.55465195446081,164.00930206557175,161.37101528891151,158.80900501335725,156.18068096137861,153.48578883493718,150.69638175221365,147.98652580777741,145.20858185549764,142.36227699250102,139.4197745009424,136.50922558065798,133.57972527052948,130.58000723734358,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589,157.34054607625589]
[]
[null,null,"Tax creditor "]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I278","v":0},{"$f":"J278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GI278","v":0},{"$f":"GJ278","v":0},{"$f":"GK278","v":0},{"$f":"GL278","v":0},{"$f":"GM278","v":0},{"$f":"GN278","v":0},{"$f":"GO278","v":0},{"$f":"GP278","v":0},{"$f":"GQ278","v":0},{"$f":"GR278","v":0},{"$f":"GS278","v":0},{"$f":"GT278","v":0},{"$f":"GU278","v":0},{"$f":"GV278","v":0},{"$f":"GW278","v":0},{"$f":"GX278","v":0},{"$f":"GY278","v":0},{"$f":"GZ278","v":0},{"$f":"HA278","v":0},{"$f":"HB278","v":0},{"$f":"HC278","v":0},{"$f":"HD278","v":0},{"$f":"HE278","v":0},{"$f":"HF278","v":0},{"$f":"HG278","v":0},{"$f":"HH278","v":0},{"$f":"HI278","v":0},{"$f":"HJ278","v":0},{"$f":"HK278","v":0},{"$f":"HL278","v":0},{"$f":"HM278","v":0},{"$f":"HN278","v":0},{"$f":"HO278","v":0},{"$f":"HP278","v":0},{"$f":"HQ278","v":0},{"$f":"HR278","v":0},{"$f":"HS278","v":0},{"$f":"HT278","v":0},{"$f":"HU278","v":0},{"$f":"HV278","v":0},{"$f":"HW278","v":0},{"$f":"HX278","v":0},{"$f":"HY278","v":0},{"$f":"HZ278","v":0},{"$f":"IA278","v":0},{"$f":"IB278","v":0},{"$f":"IC278","v":0},{"$f":"ID278","v":0},{"$f":"IE278","v":0},{"$f":"IF278","v":0},{"$f":"IG278","v":0},{"$f":"IH278","v":0},{"$f":"II278","v":0},{"$f":"IJ278","v":0},{"$f":"IK278","v":0},{"$f":"IL278","v":0},{"$f":"IM278","v":0},{"$f":"IN278","v":0},{"$f":"IO278","v":0},{"$f":"IP278","v":0},{"$f":"IQ278","v":0},{"$f":"IR278","v":0},{"$f":"IS278","v":0},{"$f":"IT278","v":0}]
[null,null,"Tax payable ","AUD M",null,null,null,null,{"$f":"SUM(J276:IU276)","v":0},{"$f":"J266","v":0},{"$f":"K266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax paid","AUD M",null,null,null,null,0,{"$f":"-J275","v":0},{"$f":"-K275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GJ275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J275:J277)","v":0},{"$f":"SUM(K275:K277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW275:BW277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI275:EI277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GJ275:GJ277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GST Tax Flag"]
[null,null,"Apartment sales","Num",null,null,null,null,{"$f":"SUM(J281:IU281)","v":0},{"$f":"Ops!J153","v":0},{"$f":"Ops!K153","v":0},{"$f":"Ops!L153","v":0},{"$f":"Ops!M153","v":0},{"$f":"Ops!N153","v":0},{"$f":"Ops!O153","v":0},{"$f":"Ops!P153","v":0},{"$f":"Ops!Q153","v":0},{"$f":"Ops!R153","v":0},{"$f":"Ops!S153","v":0},{"$f":"Ops!T153","v":0},{"$f":"Ops!U153","v":0},{"$f":"Ops!V153","v":0},{"$f":"Ops!W153","v":0},{"$f":"Ops!X153","v":0},{"$f":"Ops!Y153","v":0},{"$f":"Ops!Z153","v":0},{"$f":"Ops!AA153","v":0},{"$f":"Ops!AB153","v":0},{"$f":"Ops!AC153","v":0},{"$f":"Ops!AD153","v":0},{"$f":"Ops!AE153","v":0},{"$f":"Ops!AF153","v":0},{"$f":"Ops!AG153","v":0},{"$f":"Ops!AH153","v":0},{"$f":"Ops!AI153","v":0},{"$f":"Ops!AJ153","v":0},{"$f":"Ops!AK153","v":0},{"$f":"Ops!AL153","v":0},{"$f":"Ops!AM153","v":0},{"$f":"Ops!AN153","v":0},{"$f":"Ops!AO153","v":0},{"$f":"Ops!AP153","v":0},{"$f":"Ops!AQ153","v":0},{"$f":"Ops!AR153","v":0},{"$f":"Ops!AS153","v":0},{"$f":"Ops!AT153","v":0},{"$f":"Ops!AU153","v":0},{"$f":"Ops!AV153","v":0},{"$f":"Ops!AW153","v":0},{"$f":"Ops!AX153","v":0},{"$f":"Ops!AY153","v":0},{"$f":"Ops!AZ153","v":0},{"$f":"Ops!BA153","v":0},{"$f":"Ops!BB153","v":0},{"$f":"Ops!BC153","v":0},{"$f":"Ops!BD153","v":0},{"$f":"Ops!BE153","v":0},{"$f":"Ops!BF153","v":0},{"$f":"Ops!BG153","v":0},{"$f":"Ops!BH153","v":0},{"$f":"Ops!BI153","v":0},{"$f":"Ops!BJ153","v":0},{"$f":"Ops!BK153","v":0},{"$f":"Ops!BL153","v":0},{"$f":"Ops!BM153","v":0},{"$f":"Ops!BN153","v":0},{"$f":"Ops!BO153","v":0},{"$f":"Ops!BP153","v":0},{"$f":"Ops!BQ153","v":0},{"$f":"Ops!BR153","v":0},{"$f":"Ops!BS153","v":0},{"$f":"Ops!BT153","v":0},{"$f":"Ops!BU153","v":0},{"$f":"Ops!BV153","v":0},{"$f":"Ops!BW153","v":0},{"$f":"Ops!BX153","v":0},{"$f":"Ops!BY153","v":0},{"$f":"Ops!BZ153","v":0},{"$f":"Ops!CA153","v":0},{"$f":"Ops!CB153","v":0},{"$f":"Ops!CC153","v":0},{"$f":"Ops!CD153","v":0},{"$f":"Ops!CE153","v":0},{"$f":"Ops!CF153","v":0},{"$f":"Ops!CG153","v":0},{"$f":"Ops!CH153","v":0},{"$f":"Ops!CI153","v":0},{"$f":"Ops!CJ153","v":0},{"$f":"Ops!CK153","v":0},{"$f":"Ops!CL153","v":0},{"$f":"Ops!CM153","v":0},{"$f":"Ops!CN153","v":0},{"$f":"Ops!CO153","v":0},{"$f":"Ops!CP153","v":0},{"$f":"Ops!CQ153","v":0},{"$f":"Ops!CR153","v":0},{"$f":"Ops!CS153","v":0},{"$f":"Ops!CT153","v":0},{"$f":"Ops!CU153","v":0},{"$f":"Ops!CV153","v":0},{"$f":"Ops!CW153","v":0},{"$f":"Ops!CX153","v":0},{"$f":"Ops!CY153","v":0},{"$f":"Ops!CZ153","v":0},{"$f":"Ops!DA153","v":0},{"$f":"Ops!DB153","v":0},{"$f":"Ops!DC153","v":0},{"$f":"Ops!DD153","v":0},{"$f":"Ops!DE153","v":0},{"$f":"Ops!DF153","v":0},{"$f":"Ops!DG153","v":0},{"$f":"Ops!DH153","v":0},{"$f":"Ops!DI153","v":0},{"$f":"Ops!DJ153","v":0},{"$f":"Ops!DK153","v":0},{"$f":"Ops!DL153","v":0},{"$f":"Ops!DM153","v":0},{"$f":"Ops!DN153","v":0},{"$f":"Ops!DO153","v":0},{"$f":"Ops!DP153","v":0},{"$f":"Ops!DQ153","v":0},{"$f":"Ops!DR153","v":0},{"$f":"Ops!DS153","v":0},{"$f":"Ops!DT153","v":0},{"$f":"Ops!DU153","v":0},{"$f":"Ops!DV153","v":0},{"$f":"Ops!DW153","v":0},{"$f":"Ops!DX153","v":0},{"$f":"Ops!DY153","v":0},{"$f":"Ops!DZ153","v":0},{"$f":"Ops!EA153","v":0},{"$f":"Ops!EB153","v":0},{"$f":"Ops!EC153","v":0},{"$f":"Ops!ED153","v":0},{"$f":"Ops!EE153","v":0},{"$f":"Ops!EF153","v":0},{"$f":"Ops!EG153","v":0},{"$f":"Ops!EH153","v":0},{"$f":"Ops!EI153","v":0},{"$f":"Ops!EJ153","v":0},{"$f":"Ops!EK153","v":0},{"$f":"Ops!EL153","v":0},{"$f":"Ops!EM153","v":0},{"$f":"Ops!EN153","v":0},{"$f":"Ops!EO153","v":0},{"$f":"Ops!EP153","v":0},{"$f":"Ops!EQ153","v":0},{"$f":"Ops!ER153","v":0},{"$f":"Ops!ES153","v":0},{"$f":"Ops!ET153","v":0},{"$f":"Ops!EU153","v":0},{"$f":"Ops!EV153","v":0},{"$f":"Ops!EW153","v":0},{"$f":"Ops!EX153","v":0},{"$f":"Ops!EY153","v":0},{"$f":"Ops!EZ153","v":0},{"$f":"Ops!FA153","v":0},{"$f":"Ops!FB153","v":0},{"$f":"Ops!FC153","v":0},{"$f":"Ops!FD153","v":0},{"$f":"Ops!FE153","v":0},{"$f":"Ops!FF153","v":0},{"$f":"Ops!FG153","v":0},{"$f":"Ops!FH153","v":0},{"$f":"Ops!FI153","v":0},{"$f":"Ops!FJ153","v":0},{"$f":"Ops!FK153","v":0},{"$f":"Ops!FL153","v":0},{"$f":"Ops!FM153","v":0},{"$f":"Ops!FN153","v":0},{"$f":"Ops!FO153","v":0},{"$f":"Ops!FP153","v":0},{"$f":"Ops!FQ153","v":0},{"$f":"Ops!FR153","v":0},{"$f":"Ops!FS153","v":0},{"$f":"Ops!FT153","v":0},{"$f":"Ops!FU153","v":0},{"$f":"Ops!FV153","v":0},{"$f":"Ops!FW153","v":0},{"$f":"Ops!FX153","v":0},{"$f":"Ops!FY153","v":0},{"$f":"Ops!FZ153","v":0},{"$f":"Ops!GA153","v":0},{"$f":"Ops!GB153","v":0},{"$f":"Ops!GC153","v":0},{"$f":"Ops!GD153","v":0},{"$f":"Ops!GE153","v":0},{"$f":"Ops!GF153","v":0},{"$f":"Ops!GG153","v":0},{"$f":"Ops!GH153","v":0},{"$f":"Ops!GI153","v":0},{"$f":"Ops!GJ153","v":0},{"$f":"Ops!GK153","v":0},{"$f":"Ops!GL153","v":0},{"$f":"Ops!GM153","v":0},{"$f":"Ops!GN153","v":0},{"$f":"Ops!GO153","v":0},{"$f":"Ops!GP153","v":0},{"$f":"Ops!GQ153","v":0},{"$f":"Ops!GR153","v":0},{"$f":"Ops!GS153","v":0},{"$f":"Ops!GT153","v":0},{"$f":"Ops!GU153","v":0},{"$f":"Ops!GV153","v":0},{"$f":"Ops!GW153","v":0},{"$f":"Ops!GX153","v":0},{"$f":"Ops!GY153","v":0},{"$f":"Ops!GZ153","v":0},{"$f":"Ops!HA153","v":0},{"$f":"Ops!HB153","v":0},{"$f":"Ops!HC153","v":0},{"$f":"Ops!HD153","v":0},{"$f":"Ops!HE153","v":0},{"$f":"Ops!HF153","v":0},{"$f":"Ops!HG153","v":0},{"$f":"Ops!HH153","v":0},{"$f":"Ops!HI153","v":0},{"$f":"Ops!HJ153","v":0},{"$f":"Ops!HK153","v":0},{"$f":"Ops!HL153","v":0},{"$f":"Ops!HM153","v":0},{"$f":"Ops!HN153","v":0},{"$f":"Ops!HO153","v":0},{"$f":"Ops!HP153","v":0},{"$f":"Ops!HQ153","v":0},{"$f":"Ops!HR153","v":0},{"$f":"Ops!HS153","v":0},{"$f":"Ops!HT153","v":0},{"$f":"Ops!HU153","v":0},{"$f":"Ops!HV153","v":0},{"$f":"Ops!HW153","v":0},{"$f":"Ops!HX153","v":0},{"$f":"Ops!HY153","v":0},{"$f":"Ops!HZ153","v":0},{"$f":"Ops!IA153","v":0},{"$f":"Ops!IB153","v":0},{"$f":"Ops!IC153","v":0},{"$f":"Ops!ID153","v":0},{"$f":"Ops!IE153","v":0},{"$f":"Ops!IF153","v":0},{"$f":"Ops!IG153","v":0},{"$f":"Ops!IH153","v":0},{"$f":"Ops!II153","v":0},{"$f":"Ops!IJ153","v":0},{"$f":"Ops!IK153","v":0},{"$f":"Ops!IL153","v":0},{"$f":"Ops!IM153","v":0},{"$f":"Ops!IN153","v":0},{"$f":"Ops!IO153","v":0},{"$f":"Ops!IP153","v":0},{"$f":"Ops!IQ153","v":0},{"$f":"Ops!IR153","v":0},{"$f":"Ops!IS153","v":0},{"$f":"Ops!IT153","v":0},{"$f":"Ops!IU153","v":0}]
[null,null,"Operations year counter","Num",null,null,null,null,null,{"$f":"SUM($J20:J20)","v":0},{"$f":"SUM($J20:K20)","v":0},{"$f":"SUM($J20:L20)","v":0},{"$f":"SUM($J20:M20)","v":0},{"$f":"SUM($J20:N20)","v":0},{"$f":"SUM($J20:O20)","v":0},{"$f":"SUM($J20:P20)","v":0},{"$f":"SUM($J20:Q20)","v":0},{"$f":"SUM($J20:R20)","v":0},{"$f":"SUM($J20:S20)","v":0},{"$f":"SUM($J20:T20)","v":0},{"$f":"SUM($J20:U20)","v":0},{"$f":"SUM($J20:V20)","v":0},{"$f":"SUM($J20:W20)","v":0},{"$f":"SUM($J20:X20)","v":0},{"$f":"SUM($J20:Y20)","v":0},{"$f":"SUM($J20:Z20)","v":1},{"$f":"SUM($J20:AA20)","v":1},{"$f":"SUM($J20:AB20)","v":1},{"$f":"SUM($J20:AC20)","v":1},{"$f":"SUM($J20:AD20)","v":2},{"$f":"SUM($J20:AE20)","v":2},{"$f":"SUM($J20:AF20)","v":2},{"$f":"SUM($J20:AG20)","v":2},{"$f":"SUM($J20:AH20)","v":3},{"$f":"SUM($J20:AI20)","v":3},{"$f":"SUM($J20:AJ20)","v":3},{"$f":"SUM($J20:AK20)","v":3},{"$f":"SUM($J20:AL20)","v":4},{"$f":"SUM($J20:AM20)","v":4},{"$f":"SUM($J20:AN20)","v":4},{"$f":"SUM($J20:AO20)","v":4},{"$f":"SUM($J20:AP20)","v":5},{"$f":"SUM($J20:AQ20)","v":5},{"$f":"SUM($J20:AR20)","v":5},{"$f":"SUM($J20:AS20)","v":5},{"$f":"SUM($J20:AT20)","v":6},{"$f":"SUM($J20:AU20)","v":6},{"$f":"SUM($J20:AV20)","v":6},{"$f":"SUM($J20:AW20)","v":6},{"$f":"SUM($J20:AX20)","v":7},{"$f":"SUM($J20:AY20)","v":7},{"$f":"SUM($J20:AZ20)","v":7},{"$f":"SUM($J20:BA20)","v":7},{"$f":"SUM($J20:BB20)","v":8},{"$f":"SUM($J20:BC20)","v":8},{"$f":"SUM($J20:BD20)","v":8},{"$f":"SUM($J20:BE20)","v":8},{"$f":"SUM($J20:BF20)","v":9},{"$f":"SUM($J20:BG20)","v":9},{"$f":"SUM($J20:BH20)","v":9},{"$f":"SUM($J20:BI20)","v":9},{"$f":"SUM($J20:BJ20)","v":10},{"$f":"SUM($J20:BK20)","v":10},{"$f":"SUM($J20:BL20)","v":10},{"$f":"SUM($J20:BM20)","v":10},{"$f":"SUM($J20:BN20)","v":11},{"$f":"SUM($J20:BO20)","v":11},{"$f":"SUM($J20:BP20)","v":11},{"$f":"SUM($J20:BQ20)","v":11},{"$f":"SUM($J20:BR20)","v":12},{"$f":"SUM($J20:BS20)","v":12},{"$f":"SUM($J20:BT20)","v":12},{"$f":"SUM($J20:BU20)","v":12},{"$f":"SUM($J20:BV20)","v":13},{"$f":"SUM($J20:BW20)","v":13},{"$f":"SUM($J20:BX20)","v":13},{"$f":"SUM($J20:BY20)","v":13},{"$f":"SUM($J20:BZ20)","v":14},{"$f":"SUM($J20:CA20)","v":14},{"$f":"SUM($J20:CB20)","v":14},{"$f":"SUM($J20:CC20)","v":14},{"$f":"SUM($J20:CD20)","v":15},{"$f":"SUM($J20:CE20)","v":15},{"$f":"SUM($J20:CF20)","v":15},{"$f":"SUM($J20:CG20)","v":15},{"$f":"SUM($J20:CH20)","v":16},{"$f":"SUM($J20:CI20)","v":16},{"$f":"SUM($J20:CJ20)","v":16},{"$f":"SUM($J20:CK20)","v":16},{"$f":"SUM($J20:CL20)","v":17},{"$f":"SUM($J20:CM20)","v":17},{"$f":"SUM($J20:CN20)","v":17},{"$f":"SUM($J20:CO20)","v":17},{"$f":"SUM($J20:CP20)","v":18},{"$f":"SUM($J20:CQ20)","v":18},{"$f":"SUM($J20:CR20)","v":18},{"$f":"SUM($J20:CS20)","v":18},{"$f":"SUM($J20:CT20)","v":19},{"$f":"SUM($J20:CU20)","v":19},{"$f":"SUM($J20:CV20)","v":19},{"$f":"SUM($J20:CW20)","v":19},{"$f":"SUM($J20:CX20)","v":20},{"$f":"SUM($J20:CY20)","v":20},{"$f":"SUM($J20:CZ20)","v":20},{"$f":"SUM($J20:DA20)","v":20},{"$f":"SUM($J20:DB20)","v":21},{"$f":"SUM($J20:DC20)","v":21},{"$f":"SUM($J20:DD20)","v":21},{"$f":"SUM($J20:DE20)","v":21},{"$f":"SUM($J20:DF20)","v":22},{"$f":"SUM($J20:DG20)","v":22},{"$f":"SUM($J20:DH20)","v":22},{"$f":"SUM($J20:DI20)","v":22},{"$f":"SUM($J20:DJ20)","v":23},{"$f":"SUM($J20:DK20)","v":23},{"$f":"SUM($J20:DL20)","v":23},{"$f":"SUM($J20:DM20)","v":23},{"$f":"SUM($J20:DN20)","v":24},{"$f":"SUM($J20:DO20)","v":24},{"$f":"SUM($J20:DP20)","v":24},{"$f":"SUM($J20:DQ20)","v":24},{"$f":"SUM($J20:DR20)","v":25},{"$f":"SUM($J20:DS20)","v":25},{"$f":"SUM($J20:DT20)","v":25},{"$f":"SUM($J20:DU20)","v":25},{"$f":"SUM($J20:DV20)","v":26},{"$f":"SUM($J20:DW20)","v":26},{"$f":"SUM($J20:DX20)","v":26},{"$f":"SUM($J20:DY20)","v":26},{"$f":"SUM($J20:DZ20)","v":27},{"$f":"SUM($J20:EA20)","v":27},{"$f":"SUM($J20:EB20)","v":27},{"$f":"SUM($J20:EC20)","v":27},{"$f":"SUM($J20:ED20)","v":28},{"$f":"SUM($J20:EE20)","v":28},{"$f":"SUM($J20:EF20)","v":28},{"$f":"SUM($J20:EG20)","v":28},{"$f":"SUM($J20:EH20)","v":29},{"$f":"SUM($J20:EI20)","v":29},{"$f":"SUM($J20:EJ20)","v":29},{"$f":"SUM($J20:EK20)","v":29},{"$f":"SUM($J20:EL20)","v":30},{"$f":"SUM($J20:EM20)","v":30},{"$f":"SUM($J20:EN20)","v":30},{"$f":"SUM($J20:EO20)","v":30},{"$f":"SUM($J20:EP20)","v":31},{"$f":"SUM($J20:EQ20)","v":31},{"$f":"SUM($J20:ER20)","v":31},{"$f":"SUM($J20:ES20)","v":31},{"$f":"SUM($J20:ET20)","v":32},{"$f":"SUM($J20:EU20)","v":32},{"$f":"SUM($J20:EV20)","v":32},{"$f":"SUM($J20:EW20)","v":32},{"$f":"SUM($J20:EX20)","v":33},{"$f":"SUM($J20:EY20)","v":33},{"$f":"SUM($J20:EZ20)","v":33},{"$f":"SUM($J20:FA20)","v":33},{"$f":"SUM($J20:FB20)","v":34},{"$f":"SUM($J20:FC20)","v":34},{"$f":"SUM($J20:FD20)","v":34},{"$f":"SUM($J20:FE20)","v":34},{"$f":"SUM($J20:FF20)","v":35},{"$f":"SUM($J20:FG20)","v":35},{"$f":"SUM($J20:FH20)","v":35},{"$f":"SUM($J20:FI20)","v":35},{"$f":"SUM($J20:FJ20)","v":36},{"$f":"SUM($J20:FK20)","v":36},{"$f":"SUM($J20:FL20)","v":36},{"$f":"SUM($J20:FM20)","v":36},{"$f":"SUM($J20:FN20)","v":37},{"$f":"SUM($J20:FO20)","v":37},{"$f":"SUM($J20:FP20)","v":37},{"$f":"SUM($J20:FQ20)","v":37},{"$f":"SUM($J20:FR20)","v":38},{"$f":"SUM($J20:FS20)","v":38},{"$f":"SUM($J20:FT20)","v":38},{"$f":"SUM($J20:FU20)","v":38},{"$f":"SUM($J20:FV20)","v":39},{"$f":"SUM($J20:FW20)","v":39},{"$f":"SUM($J20:FX20)","v":39},{"$f":"SUM($J20:FY20)","v":39},{"$f":"SUM($J20:FZ20)","v":40},{"$f":"SUM($J20:GA20)","v":40},{"$f":"SUM($J20:GB20)","v":40},{"$f":"SUM($J20:GC20)","v":40},{"$f":"SUM($J20:GD20)","v":41},{"$f":"SUM($J20:GE20)","v":41},{"$f":"SUM($J20:GF20)","v":41},{"$f":"SUM($J20:GG20)","v":41},{"$f":"SUM($J20:GH20)","v":42},{"$f":"SUM($J20:GI20)","v":42},{"$f":"SUM($J20:GJ20)","v":42},{"$f":"SUM($J20:GK20)","v":42},{"$f":"SUM($J20:GL20)","v":43},{"$f":"SUM($J20:GM20)","v":43},{"$f":"SUM($J20:GN20)","v":43},{"$f":"SUM($J20:GO20)","v":43},{"$f":"SUM($J20:GP20)","v":44},{"$f":"SUM($J20:GQ20)","v":44},{"$f":"SUM($J20:GR20)","v":44},{"$f":"SUM($J20:GS20)","v":44},{"$f":"SUM($J20:GT20)","v":45},{"$f":"SUM($J20:GU20)","v":45},{"$f":"SUM($J20:GV20)","v":45},{"$f":"SUM($J20:GW20)","v":45},{"$f":"SUM($J20:GX20)","v":46},{"$f":"SUM($J20:GY20)","v":46},{"$f":"SUM($J20:GZ20)","v":46},{"$f":"SUM($J20:HA20)","v":46},{"$f":"SUM($J20:HB20)","v":47},{"$f":"SUM($J20:HC20)","v":47},{"$f":"SUM($J20:HD20)","v":47},{"$f":"SUM($J20:HE20)","v":47},{"$f":"SUM($J20:HF20)","v":48},{"$f":"SUM($J20:HG20)","v":48},{"$f":"SUM($J20:HH20)","v":48},{"$f":"SUM($J20:HI20)","v":48},{"$f":"SUM($J20:HJ20)","v":49},{"$f":"SUM($J20:HK20)","v":49},{"$f":"SUM($J20:HL20)","v":49},{"$f":"SUM($J20:HM20)","v":49},{"$f":"SUM($J20:HN20)","v":50},{"$f":"SUM($J20:HO20)","v":50},{"$f":"SUM($J20:HP20)","v":50},{"$f":"SUM($J20:HQ20)","v":50},{"$f":"SUM($J20:HR20)","v":50},{"$f":"SUM($J20:HS20)","v":50},{"$f":"SUM($J20:HT20)","v":50},{"$f":"SUM($J20:HU20)","v":50},{"$f":"SUM($J20:HV20)","v":50},{"$f":"SUM($J20:HW20)","v":50},{"$f":"SUM($J20:HX20)","v":50},{"$f":"SUM($J20:HY20)","v":50},{"$f":"SUM($J20:HZ20)","v":50},{"$f":"SUM($J20:IA20)","v":50},{"$f":"SUM($J20:IB20)","v":50},{"$f":"SUM($J20:IC20)","v":50},{"$f":"SUM($J20:ID20)","v":50},{"$f":"SUM($J20:IE20)","v":50},{"$f":"SUM($J20:IF20)","v":50},{"$f":"SUM($J20:IG20)","v":50},{"$f":"SUM($J20:IH20)","v":50},{"$f":"SUM($J20:II20)","v":50},{"$f":"SUM($J20:IJ20)","v":50},{"$f":"SUM($J20:IK20)","v":50},{"$f":"SUM($J20:IL20)","v":50},{"$f":"SUM($J20:IM20)","v":50},{"$f":"SUM($J20:IN20)","v":50},{"$f":"SUM($J20:IO20)","v":50},{"$f":"SUM($J20:IP20)","v":50},{"$f":"SUM($J20:IQ20)","v":50},{"$f":"SUM($J20:IR20)","v":50},{"$f":"SUM($J20:IS20)","v":50},{"$f":"SUM($J20:IT20)","v":50},{"$f":"SUM($J20:IU20)","v":50}]
[null,null,"GST timing flag","[1,0]",{"$f":"Inputs!G564","v":5},null,null,null,null,{"$f":"IF(J282<=$E283,1,0)*J$9","v":0},{"$f":"IF(K282<=$E283,1,0)*K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW282<=$E283,1,0)*BW$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI282<=$E283,1,0)*EI$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJ282<=$E283,1,0)*GJ$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Apartment sales with potential GST issues","Num",null,null,null,null,{"$f":"SUM(J284:IU284)","v":0},{"$f":"J281*J283","v":0},{"$f":"K281*K283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW281*BW283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI281*EI283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJ281*GJ283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Potential GST issue flag","Check",{"$f":"IF(I284>0,1,0)","v":0}]

{"sheet":"NC","index":15,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Names and Constants"]
[]
[]
[null,null,"Item","Unit",null,"Value"]
[]
[null,null,"Names"]
[null,null,"Client","Name",null,"NHFIC"]
[null,null,"Model Name","Name",null,"Project Finance Model - Debt Sculpting"]
[null,null,"Date","Date",null,{"$f":"TODAY()","v":"2020-09-10"}]
[]
[null,null,"Constants"]
[null,null,"Days in Year","#Num",null,365,"Days_Yr"]
[null,null,"Months per Year","#Num",null,12,"Months_Yr"]
[null,null,"Quarters per Year","#Num",null,4,"Qtrs_Yr"]
[null,null,"Months per Quarter","#Num",null,3,"Months_Qtr"]
[null,null,"Days in Week","#Num",null,7,"Days_Wk"]
[null,null,"Financial Year Month","#Num",null,7,"FY_Month"]
[]
[null,null,"Thousand","#Num",null,1000,"Thousand"]
[null,null,"Million","#Num",null,1000000,"Million"]
[null,null,"Very Small Number","#Num",null,9.9999999999999995E-8,"VerySmallNumber"]
[null,null,"Tolerance","d.p.",null,5,"Tolerance"]
[]
[null,null,"List"]
[null,null,"General"]
[null,null,"Yes","[1,0]",null,1]
[null,null,"No","[1,0]",null,0]
[]
[null,null,"On / Off Switch"]
[null,null,"On","[1,0]",null,1]
[null,null,"Off","[1,0]",null,0]
[]
[null,null,"Repayment Selection"]
[null,null,"Interest Only","[1,0]",null,0]
[null,null,"Principal and Interest","[1,0]",null,1]
[]
[null,1,"NHFIC Debt Facility 1","Text",null,"NHFIC Debt Facility 1"]
[null,2,"NHFIC Debt Facility 2","Text",null,"NHFIC Debt Facility 2"]
[null,3,"NHFIC Debt Facility 3","Text",null,"NHFIC Debt Facility 3"]
[null,4,"NHFIC Debt Facility 4","Text",null,"NHFIC Debt Facility 4"]
[null,5,"NHFIC Debt Facility 5","Text",null,"NHFIC Debt Facility 5"]
[]
[null,null,"Asset Categories"]
[null,null,"Short term","Category",null,1]
[null,null,"Long term","Category",null,2]
[null,null,"Financing costs","Category",null,3]
[]
[null,null,"Depreciation Methods"]
[null,null,"Method 1","Text",null,"Straight line"]
[null,null,"Method 2","Text",null,"Reducing balance"]
[]
[null,null,"Drawdown Methods"]
[null,1,"Method 1","Text",null,"Ordered"]
[null,2,"Method 2","Text",null,"Proportionate"]
[]
[null,null,"Construction Cost Methods"]
[null,0,"Method 1","Text",null,"Upfront"]
[null,1,"Method 2","Text",null,"S-Curve"]
[]
[null,null,"Amortisation Profile"]
[null,null,"Total NHFIC Debt","[1,0]",null,1]
[null,null,"Manual Input","[1,0]",null,0]

{"sheet":"L","index":16,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Style legend"]
[]
[]
[]
[null,null,"Style",null,"Design",null,"Comment"]
[]
[null,null,"SheetHeader 1",null,"SheetHeader 1",null,"Sheet Header Level 1"]
[]
[null,null,"SheetHeader 2",null,"SheetHeader 2",null,"Sheet Header Level 2"]
[]
[null,null,"SheetHeader 3",null,"SheetHeader 3",null,"Sheet Header Level 3"]
[]
[null,null,"Header0",null,"Header0",null,"Sheet Header Level 0"]
[]
[null,null,"Header1",null,"Header1",null,"Header Level 1"]
[]
[null,null,"Header2",null,"Header2",null,"Header Level 2"]
[]
[null,null,"Header3",null,"Header3",null,"Header Level 3"]
[]
[null,null,"Table_Header",null,"Table Heading",null,"Header of a table or of an off-sheet reference "]
[]
[null,null,"Assumption",null,100,null,"A user driven input"]
[]
[null,null,"OffSheet ",null,100,null,"A link to another worksheet to minimise the number of inter-worksheet references"]
[]
[null,null,"InSheet",null,100,null,"A link within the worksheet or an interim calculation step"]
[]
[null,null,"Technical_Input",null,100,null,"A model input or constant that should not be changed to protect the integrity of the model"]
[]
[null,null,"Empty_Cell",null,null,null,"A cell that is left intentionally blank to avoid the risk of error"]
[]
[null,null,"Check",null,0,null,"Model check - displays OK when zero and WARNING when non zero and updated with conditional formatting"]
[]
[null,null,"Flag",null,0,null,"Binary flag - set up as a 'Style' and updated with conditional formatting"]
[]
[null,null,"Macro",null,100,null,"A macro pasted value"]
[]
[null,null,"Line_Summary",null,100,null,"The SUM() of everything to the right"]
[]
[null,null,"Unit / Info",null,"USD millions",null,"Explanatory text showing helpful information and the units/dimensions of the calculations"]
[]
[null,null,"Line_Operation",null,100,null,"Operation (non addition) of element(s) immediately above"]
[]
[null,null,"Line_SubTotal",null,100,null,"The sum of elements in the table immediately above"]
[]
[null,null,"Line_Total",null,100,null,"The sum of elements above, including sub-totals "]
[]
[null,null,"Line_ClosingBal",null,100,null,"The closing balance of a control account"]
[]
[]
[null,null,"Worksheet tab colours"]
[]
[null,null,"Inputs",null,"Inputs",null,"Input sheets, such as assumptions and scenarios"]
[]
[null,null,"Outputs",null,"Outputs",null,"Output sheets, such as cashflow waterfall, financials, charts etc."]
[]
[null,null,"Calculations",null,"Calculations",null,"Main body of calulations"]
[]
[null,null,"Source Data",null,"Source Data",null,"Raw source data"]

{"sheet":"S-Curves_M","index":17,"n_rows":119,"n_cols":111,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
["S-Curves"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"}]
[]
[]
[null,null,"Month by month s-curves"]
[]
[null,null,"Quarter",1,1,1,{"$f":"D8+1","v":2},{"$f":"E8+1","v":2},2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,20,21,21,21,22,22,22,23,23,{"$f":"BQ8+1","v":23},24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,35,35,35,36,36,36]
[null,null,{"$f":"Cons_Dur*Months_Qtr","v":18},{"$f":"OFFSET(D11,$C9,0,,)","v":1.4999999999999902E-2},3.2000000000000001E-2,3.5000000000000003E-2,4.1000000000000002E-2,4.5999999999999999E-2,5.3999999999999999E-2,6.5000000000000002E-2,8.1000000000000003E-2,9.8000000000000004E-2,0.105,9.2999999999999999E-2,7.4999999999999997E-2,6.2E-2,5.0999999999999997E-2,4.3999999999999997E-2,3.7999999999999999E-2,3.4000000000000002E-2,3.1E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AJ11,$C9,0,,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BP11,$C9,0,,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(CV11,$C9,0,,)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108]
[null,null,1,1]
[null,null,2,0.5,0.5]
[null,null,3,0.22299999999999998,0.51600000000000001,0.26100000000000001]
[null,null,4,0.14700000000000002,0.32,0.36099999999999999,0.17199999999999999]
[null,null,5,0.1080000000000001,0.19500000000000001,0.34399999999999997,0.222,0.13100000000000001]
[null,null,6,8.3999999999999964E-2,0.14000000000000001,0.24299999999999999,0.27300000000000002,0.157,0.10299999999999999]
[null,null,7,6.899999999999995E-2,0.108,0.16700000000000001,0.25700000000000001,0.193,0.12,8.5999999999999993E-2]
[null,null,8,5.8000000000000052E-2,8.8999999999999996E-2,0.124,0.19600000000000001,0.218,0.14199999999999999,9.8000000000000004E-2,7.4999999999999997E-2]
[null,null,9,4.8999999999999932E-2,7.5999999999999998E-2,9.9000000000000005E-2,0.14599999999999999,0.20300000000000001,0.16800000000000001,0.112,8.3000000000000004E-2,6.4000000000000001E-2]
[null,null,10,4.1999999999999926E-2,6.6000000000000003E-2,8.2000000000000003E-2,0.113,0.16400000000000001,0.18099999999999999,0.13,9.1999999999999998E-2,7.1999999999999995E-2,5.8000000000000003E-2]
[null,null,11,3.3999999999999919E-2,5.8999999999999997E-2,7.0999999999999994E-2,9.1999999999999998E-2,0.127,0.16900000000000001,0.14799999999999999,0.105,7.8E-2,6.4000000000000001E-2,5.2999999999999999E-2]
[null,null,12,2.9999999999999916E-2,5.1999999999999998E-2,6.3E-2,7.6999999999999999E-2,0.10299999999999999,0.14000000000000001,0.154,0.11899999999999999,8.7999999999999995E-2,6.9000000000000006E-2,5.6000000000000001E-2,4.9000000000000002E-2]
[null,null,13,2.7000000000000024E-2,4.8000000000000001E-2,5.6000000000000001E-2,6.7000000000000004E-2,8.5000000000000006E-2,0.114,0.14299999999999999,0.13,9.9000000000000005E-2,7.4999999999999997E-2,6.0999999999999999E-2,5.0999999999999997E-2,4.3999999999999997E-2]
[null,null,14,2.4000000000000021E-2,4.2999999999999997E-2,0.05,5.8999999999999997E-2,7.2999999999999995E-2,9.4E-2,0.123,0.13300000000000001,0.11,8.3000000000000004E-2,6.6000000000000003E-2,5.5E-2,4.5999999999999999E-2,4.1000000000000002E-2]
[null,null,15,2.1999999999999909E-2,3.9E-2,4.5999999999999999E-2,5.2999999999999999E-2,6.3E-2,0.08,0.10299999999999999,0.124,0.11700000000000001,9.1999999999999998E-2,7.2999999999999995E-2,5.8000000000000003E-2,0.05,4.2000000000000003E-2,3.7999999999999999E-2]
[null,null,16,1.9999999999999907E-2,3.6999999999999998E-2,4.1000000000000002E-2,4.7E-2,5.6000000000000001E-2,6.9000000000000006E-2,8.6999999999999994E-2,0.109,0.11700000000000001,0.10100000000000001,7.9000000000000001E-2,6.4000000000000001E-2,5.2999999999999999E-2,4.5999999999999999E-2,3.9E-2,3.5000000000000003E-2]
[null,null,17,1.7999999999999794E-2,3.4000000000000002E-2,3.7999999999999999E-2,4.2999999999999997E-2,5.0999999999999997E-2,6.0999999999999999E-2,7.3999999999999996E-2,9.4E-2,0.11,0.105,8.6999999999999994E-2,6.9000000000000006E-2,5.7000000000000002E-2,4.8000000000000001E-2,4.1000000000000002E-2,3.6999999999999998E-2,3.3000000000000002E-2]
[null,null,18,1.4999999999999902E-2,3.2000000000000001E-2,3.5000000000000003E-2,4.1000000000000002E-2,4.5999999999999999E-2,5.3999999999999999E-2,6.5000000000000002E-2,8.1000000000000003E-2,9.8000000000000004E-2,0.105,9.2999999999999999E-2,7.4999999999999997E-2,6.2E-2,5.0999999999999997E-2,4.3999999999999997E-2,3.7999999999999999E-2,3.4000000000000002E-2,3.1E-2]
[null,null,19,1.4999999999999791E-2,0.03,3.3000000000000002E-2,3.5999999999999997E-2,4.2000000000000003E-2,4.9000000000000002E-2,5.7000000000000002E-2,7.0000000000000007E-2,8.5999999999999993E-2,9.9000000000000005E-2,9.6000000000000002E-2,8.1000000000000003E-2,6.7000000000000004E-2,5.5E-2,4.7E-2,0.04,3.5000000000000003E-2,3.3000000000000002E-2,2.9000000000000001E-2]
[null,null,20,1.3000000000000012E-2,2.9000000000000001E-2,3.1E-2,3.5000000000000003E-2,3.7999999999999999E-2,4.2999999999999997E-2,5.1999999999999998E-2,6.2E-2,7.4999999999999997E-2,8.8999999999999996E-2,9.5000000000000001E-2,8.5999999999999993E-2,7.1999999999999995E-2,5.8999999999999997E-2,0.05,4.2000000000000003E-2,3.7999999999999999E-2,3.3000000000000002E-2,0.03,2.8000000000000001E-2]
[null,null,21,1.1999999999999789E-2,2.7E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,0.04,4.7E-2,5.5E-2,6.6000000000000003E-2,7.9000000000000001E-2,0.09,8.7999999999999995E-2,7.6999999999999999E-2,6.3E-2,5.3999999999999999E-2,4.5999999999999999E-2,3.9E-2,3.5000000000000003E-2,3.1E-2,2.8000000000000001E-2,2.7E-2]
[null,null,22,1.1999999999999789E-2,2.5000000000000001E-2,2.8000000000000001E-2,0.03,3.3000000000000002E-2,3.6999999999999998E-2,4.2000000000000003E-2,0.05,5.8000000000000003E-2,7.0000000000000007E-2,8.2000000000000003E-2,8.6999999999999994E-2,0.08,6.8000000000000005E-2,5.7000000000000002E-2,4.9000000000000002E-2,4.1000000000000002E-2,3.5999999999999997E-2,3.3000000000000002E-2,0.03,2.7E-2,2.5000000000000001E-2]
[null,null,23,1.0999999999999677E-2,2.4E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.1E-2,3.5000000000000003E-2,3.9E-2,4.3999999999999997E-2,5.2999999999999999E-2,6.2E-2,7.2999999999999995E-2,8.2000000000000003E-2,8.1000000000000003E-2,7.1999999999999995E-2,6.2E-2,5.0999999999999997E-2,4.3999999999999997E-2,3.7999999999999999E-2,3.4000000000000002E-2,3.1E-2,2.8000000000000001E-2,2.5999999999999999E-2,2.4E-2]
[null,null,24,9.9999999999997868E-3,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,0.03,3.2000000000000001E-2,3.5999999999999997E-2,0.04,4.8000000000000001E-2,5.6000000000000001E-2,6.6000000000000003E-2,7.4999999999999997E-2,0.08,7.3999999999999996E-2,6.5000000000000002E-2,5.5E-2,4.8000000000000001E-2,0.04,3.5999999999999997E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.3E-2]
[null,null,25,7.999999999999674E-3,2.3E-2,2.4E-2,2.5999999999999999E-2,2.8000000000000001E-2,0.03,3.4000000000000002E-2,3.7999999999999999E-2,4.3999999999999997E-2,4.9000000000000002E-2,5.8000000000000003E-2,6.8000000000000005E-2,7.4999999999999997E-2,7.4999999999999997E-2,6.7000000000000004E-2,5.8000000000000003E-2,0.05,4.2999999999999997E-2,3.7999999999999999E-2,3.3000000000000002E-2,0.03,2.9000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.1999999999999999E-2]
[null,null,26,6.9999999999996732E-3,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.9E-2,4.5999999999999999E-2,5.1999999999999998E-2,6.2E-2,6.9000000000000006E-2,7.2999999999999995E-2,7.0000000000000007E-2,0.06,5.3999999999999999E-2,4.4999999999999998E-2,3.9E-2,3.5999999999999997E-2,3.1E-2,2.9000000000000001E-2,2.7E-2,2.4E-2,2.4E-2,2.1000000000000001E-2]
[null,null,27,6.9999999999997842E-3,2.1000000000000001E-2,2.1000000000000001E-2,2.3E-2,2.5999999999999999E-2,2.7E-2,0.03,3.3000000000000002E-2,3.5999999999999997E-2,4.2999999999999997E-2,4.7E-2,5.5E-2,6.4000000000000001E-2,6.9000000000000006E-2,7.0000000000000007E-2,6.3E-2,5.6000000000000001E-2,4.8000000000000001E-2,4.2000000000000003E-2,3.6999999999999998E-2,3.3000000000000002E-2,0.03,2.8000000000000001E-2,2.5000000000000001E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2]
[null,null,28,5.9999999999995612E-3,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.9000000000000001E-2,0.03,3.4000000000000002E-2,3.9E-2,4.3999999999999997E-2,4.9000000000000002E-2,5.8999999999999997E-2,6.4000000000000001E-2,6.7000000000000004E-2,6.6000000000000003E-2,5.8000000000000003E-2,5.0999999999999997E-2,4.3999999999999997E-2,3.9E-2,3.5000000000000003E-2,3.1E-2,2.8000000000000001E-2,2.7E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,0.02]
[null,null,29,4.9999999999997824E-3,0.02,0.02,2.1000000000000001E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,0.03,3.1E-2,3.5999999999999997E-2,0.04,4.5999999999999999E-2,5.1999999999999998E-2,0.06,6.4000000000000001E-2,6.6000000000000003E-2,0.06,5.2999999999999999E-2,4.7E-2,4.1000000000000002E-2,3.5999999999999997E-2,3.3000000000000002E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.3E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2]
[null,null,30,4.9999999999996714E-3,1.9E-2,1.9E-2,0.02,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.8000000000000001E-2,2.9000000000000001E-2,3.3000000000000002E-2,3.7999999999999999E-2,4.2000000000000003E-2,4.8000000000000001E-2,5.5E-2,0.06,6.3E-2,6.2E-2,5.5E-2,4.9000000000000002E-2,4.2999999999999997E-2,3.7999999999999999E-2,3.4000000000000002E-2,3.1E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,0.02,2.1000000000000001E-2,1.7999999999999999E-2]
[null,null,31,3.9999999999996705E-3,1.7999999999999999E-2,1.9E-2,1.9E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.4E-2,2.5999999999999999E-2,2.8000000000000001E-2,3.1E-2,3.5999999999999997E-2,3.7999999999999999E-2,4.3999999999999997E-2,0.05,5.6000000000000001E-2,0.06,6.0999999999999999E-2,5.8000000000000003E-2,5.0999999999999997E-2,4.4999999999999998E-2,0.04,3.5000000000000003E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.3E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2]
[null,null,32,2.9999999999996696E-3,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.6999999999999998E-2,0.04,4.5999999999999999E-2,5.1999999999999998E-2,5.7000000000000002E-2,5.8999999999999997E-2,5.8000000000000003E-2,5.2999999999999999E-2,4.7E-2,4.2999999999999997E-2,3.5999999999999997E-2,3.3000000000000002E-2,3.1E-2,2.7E-2,2.5000000000000001E-2,2.3E-2,2.3E-2,0.02,1.9E-2,1.9E-2,1.7000000000000001E-2]
[null,null,33,2.9999999999996696E-3,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.4E-2,2.5999999999999999E-2,2.7E-2,0.03,3.5000000000000003E-2,3.6999999999999998E-2,4.2000000000000003E-2,4.8000000000000001E-2,5.2999999999999999E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.5E-2,4.8000000000000001E-2,4.3999999999999997E-2,3.9E-2,3.5000000000000003E-2,3.1E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2]
[null,null,34,2.9999999999995586E-3,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,3.3000000000000002E-2,3.4000000000000002E-2,3.9E-2,4.3999999999999997E-2,0.05,5.2999999999999999E-2,5.6000000000000001E-2,5.5E-2,0.05,4.5999999999999999E-2,0.04,3.6999999999999998E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.1999999999999999E-2,2.3E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2]
[null,null,35,1.9999999999996687E-3,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,0.02,2.1000000000000001E-2,2.4E-2,2.4E-2,2.7E-2,2.9000000000000001E-2,3.4000000000000002E-2,3.5999999999999997E-2,0.04,4.7E-2,0.05,5.2999999999999999E-2,5.3999999999999999E-2,5.1999999999999998E-2,4.7E-2,4.2000000000000003E-2,3.9E-2,3.3000000000000002E-2,3.1E-2,2.8000000000000001E-2,2.5999999999999999E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2]
[null,null,36,1.9999999999995577E-3,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.3E-2,2.3E-2,2.5999999999999999E-2,2.7E-2,3.2000000000000001E-2,3.3000000000000002E-2,3.7999999999999999E-2,4.2000000000000003E-2,4.7E-2,5.0999999999999997E-2,5.1999999999999998E-2,5.2999999999999999E-2,4.8000000000000001E-2,4.3999999999999997E-2,3.9E-2,3.5999999999999997E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.7E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2]
[null,null,37,1.9999999999995577E-3,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,0.02,2.1999999999999999E-2,2.3E-2,2.5999999999999999E-2,2.7E-2,3.1E-2,3.3000000000000002E-2,3.7999999999999999E-2,4.2000000000000003E-2,4.5999999999999999E-2,5.0999999999999997E-2,5.1999999999999998E-2,5.1999999999999998E-2,4.8000000000000001E-2,4.3999999999999997E-2,3.9E-2,3.5000000000000003E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,0.01]
[null,null,38,9.999999999995568E-4,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.3E-2,2.4E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.1E-2,3.5000000000000003E-2,3.9E-2,4.3999999999999997E-2,4.7E-2,0.05,5.0999999999999997E-2,4.9000000000000002E-2,4.5999999999999999E-2,0.04,3.6999999999999998E-2,3.3000000000000002E-2,0.03,2.7E-2,2.5000000000000001E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,0.01]
[null,null,39,9.999999999995568E-4,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,3.3000000000000002E-2,3.5999999999999997E-2,4.1000000000000002E-2,4.3999999999999997E-2,4.8000000000000001E-2,0.05,4.9000000000000002E-2,4.5999999999999999E-2,4.2000000000000003E-2,3.7999999999999999E-2,3.5000000000000003E-2,3.1E-2,2.8000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,0.01]
[null,null,40,9.9999999999966782E-4,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.8000000000000001E-2,3.1E-2,3.4000000000000002E-2,3.7999999999999999E-2,4.1000000000000002E-2,4.4999999999999998E-2,4.8000000000000001E-2,4.9000000000000002E-2,4.5999999999999999E-2,4.3999999999999997E-2,3.9E-2,3.5999999999999997E-2,3.2000000000000001E-2,0.03,2.7E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,0.01]
[null,null,41,9.999999999995568E-4,1.2E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.9E-2,4.2000000000000003E-2,4.5999999999999999E-2,4.7E-2,4.7E-2,4.3999999999999997E-2,4.1000000000000002E-2,3.6999999999999998E-2,3.4000000000000002E-2,0.03,2.8000000000000001E-2,2.5999999999999999E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.9E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,0.01]
[null,null,42,9.999999999995568E-4,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.7E-2,0.03,3.3000000000000002E-2,3.5999999999999997E-2,0.04,4.2999999999999997E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.4999999999999998E-2,4.2000000000000003E-2,3.7999999999999999E-2,3.5000000000000003E-2,3.2000000000000001E-2,2.8000000000000001E-2,2.7E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,0.01]
[null,null,43,9.9999999999966782E-4,1.0999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.5999999999999999E-2,2.8000000000000001E-2,3.1E-2,3.4000000000000002E-2,3.7999999999999999E-2,0.04,4.3999999999999997E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,0.04,3.5999999999999997E-2,3.3000000000000002E-2,2.9000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,0.01]
[null,null,44,0,1.2E-2,1.2E-2,1.4E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.7999999999999999E-2,4.1000000000000002E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.2999999999999997E-2,0.04,3.6999999999999998E-2,3.4000000000000002E-2,3.1E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,0.01]
[null,null,45,0,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.5999999999999999E-2,2.7E-2,0.03,3.3000000000000002E-2,3.5999999999999997E-2,3.9E-2,4.2000000000000003E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.04,3.9E-2,3.5000000000000003E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.7E-2,2.5000000000000001E-2,2.3E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,0.01]
[null,null,46,0,0.01,1.2999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.7E-2,2.8000000000000001E-2,3.1E-2,3.4000000000000002E-2,3.6999999999999998E-2,3.9E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.1000000000000002E-2,3.9E-2,3.5999999999999997E-2,3.3000000000000002E-2,3.1E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,0.01]
[null,null,47,0,0.01,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.3E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.6999999999999998E-2,0.04,4.1000000000000002E-2,4.1000000000000002E-2,3.9E-2,3.6999999999999998E-2,3.4000000000000002E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,0.01]
[null,null,48,0,8.9999999999999993E-3,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.5999999999999999E-2,2.8000000000000001E-2,0.03,3.3000000000000002E-2,3.5000000000000003E-2,3.7999999999999999E-2,0.04,0.04,0.04,3.6999999999999998E-2,3.5000000000000003E-2,3.3000000000000002E-2,2.9000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,0.01]
[null,null,49,0,8.9999999999999993E-3,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.3E-2,2.4E-2,2.5999999999999999E-2,2.9000000000000001E-2,3.1E-2,3.4000000000000002E-2,3.5999999999999997E-2,3.7999999999999999E-2,3.9E-2,0.04,3.6999999999999998E-2,3.5999999999999997E-2,3.4000000000000002E-2,0.03,2.8000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,0.01]
[null,null,50,0,8.9999999999999993E-3,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.7999999999999999E-2,3.9E-2,3.7999999999999999E-2,3.5999999999999997E-2,3.4000000000000002E-2,3.2000000000000001E-2,2.9000000000000001E-2,2.7E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,0.01]
[null,null,51,0,8.0000000000000002E-3,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5999999999999999E-2,2.8000000000000001E-2,0.03,3.2000000000000001E-2,3.5000000000000003E-2,3.6999999999999998E-2,3.7999999999999999E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.5000000000000003E-2,3.2000000000000001E-2,0.03,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01]
[null,null,52,0,8.0000000000000002E-3,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.9000000000000001E-2,0.03,3.4000000000000002E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.7999999999999999E-2,3.5999999999999997E-2,3.5000000000000003E-2,3.3000000000000002E-2,3.1E-2,2.9000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.3E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01]
[null,null,53,0,7.0000000000000001E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.7E-2,0.03,3.1E-2,3.4000000000000002E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.6999999999999998E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.1E-2,2.9000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01]
[null,null,54,0,7.0000000000000001E-3,0.01,1.0999999999999999E-2,0.01,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.5999999999999997E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.4000000000000002E-2,3.2000000000000001E-2,0.03,2.8000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01]
[null,null,55,0,7.0000000000000001E-3,0.01,1.0999999999999999E-2,0.01,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.5999999999999997E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.4000000000000002E-2,3.2000000000000001E-2,0.03,2.8000000000000001E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,6.0000000000000001E-3,4.0000000000000001E-3]
[null,null,56,0,7.0000000000000001E-3,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,2.1999999999999999E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.9000000000000001E-2,0.03,3.3000000000000002E-2,3.4000000000000002E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.3000000000000002E-2,0.03,2.9000000000000001E-2,2.7E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,0.01,8.9999999999999993E-3,1E-3]
[null,null,57,-1.000000000000334E-3,7.0000000000000001E-3,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,2.1999999999999999E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.9000000000000001E-2,0.03,3.3000000000000002E-2,3.4000000000000002E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.3000000000000002E-2,0.03,2.9000000000000001E-2,2.7E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,0.01,6.0000000000000001E-3,4.0000000000000001E-3,1E-3]
[null,null,58,0,6.0000000000000001E-3,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,2.1000000000000001E-2,2.3E-2,2.4E-2,2.5000000000000001E-2,2.8000000000000001E-2,0.03,3.1E-2,3.3000000000000002E-2,3.4000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.2000000000000001E-2,0.03,2.8000000000000001E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,1E-3]
[null,null,59,0,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1999999999999999E-2,2.3E-2,2.4E-2,2.7E-2,2.8000000000000001E-2,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.4000000000000002E-2,3.3000000000000002E-2,3.2000000000000001E-2,0.03,2.9000000000000001E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1E-3]
[null,null,60,0,5.0000000000000001E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,0.02,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.1E-2,2.9000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1E-3]
[null,null,61,0,5.0000000000000001E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,0.02,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.1E-2,2.9000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1E-3,0]
[null,null,62,9.9999999999933475E-4,5.0000000000000001E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.9E-2,1.9E-2,0.02,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.7E-2,2.9000000000000001E-2,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.1E-2,2.9000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0,0,0]
[null,null,63,0,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01]
[null,null,64,0,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,0.01]
[null,null,65,0,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,4.0000000000000001E-3]
[null,null,66,0,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,2E-3]
[null,null,67,0,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,1E-3,1E-3]
[null,null,68,-1.000000000000556E-3,3.0000000000000001E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.3E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.8000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.03,2.9000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,1.9E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,1E-3,1E-3,1E-3]
[null,null,69,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.7E-2,2.7E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.9E-2,1.7999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3]
[null,null,70,-1.000000000000556E-3,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.7E-2,2.7E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3]
[null,null,71,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.7E-2,2.7E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[null,null,72,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.7E-2,2.7E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,3.0000000000000001E-3]
[null,null,73,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,0.02,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.7E-2,2.7E-2,2.7E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,74,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.7E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3]
[null,null,75,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.4E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,76,0,2E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,77,0,1E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.3E-2,2.4E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[null,null,78,0,1E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.3E-2,2.4E-2,2.4E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.5000000000000001E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,3.0000000000000001E-3]
[null,null,79,0,1E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.4E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4E-2,2.5000000000000001E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,null,80,0,1E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,null,81,0,1E-3,5.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.4E-2,2.5000000000000001E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.9E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3]
[null,null,82,0,1E-3,5.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.4E-2,2.4E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3]
[null,null,83,0,1E-3,5.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.4E-2,2.4E-2,2.4E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3]
[null,null,84,0,1E-3,5.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3]
[null,null,85,0,1E-3,5.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,86,0,1E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,87,0,1E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,88,0,1E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.1999999999999999E-2,2.1999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3]
[null,null,89,0,1E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.1999999999999999E-2,0.02,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[null,null,90,0,1E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,0.02,0.02,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3]
[null,null,91,0,1E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,92,0,1E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,0.02,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,93,0,1E-3,3.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[null,null,94,0,2E-3,4.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[null,null,95,0,1E-3,3.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,0.02,2.1000000000000001E-2,2.1999999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.02,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3]
[null,null,96,0,1E-3,3.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,0.02,0.02,0.02,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,97,0,1E-3,3.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,0.02,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,98,0,1E-3,2E-3,3.0000000000000001E-3,4.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,1.0999999999999999E-2,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,0.02,1.9E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,99,0,1E-3,2E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3]
[null,null,100,0,1E-3,2E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3]
[null,null,101,0,1E-3,2E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3]
[null,null,102,0,1E-3,2E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,103,0,1E-3,2E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,104,0,1E-3,2E-3,3.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6E-2,1.6E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.7999999999999999E-2,1.9E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.0999999999999999E-2,8.9999999999999993E-3,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,105,0,2E-3,4.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3]
[null,null,106,0,1E-3,1E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,107,0,1E-3,1E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,108,0,1E-3,1E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,0.01,8.9999999999999993E-3,0.01,0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4E-2,1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2E-2,1.2E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,0.01,0.01,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.0000000000000002E-3,8.0000000000000002E-3,7.0000000000000001E-3,8.0000000000000002E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,7.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]

{"sheet":"Graphs","index":18,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Graphs"]
[{"$f":"Name_Project & \" | \" &  Name_Model","v":"Sample Project | Project Finance Model - Debt Sculpting"}]
[{"$f":"Name_Client","v":"NHFIC"}]
[]
[null,null,"Senior Debt"]
[null,null,"Senior Debt Repayment Profile ($M)",null,null,null,null,"Senior Debt Balance ($M) - Principal and Interest"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Senior Debt DSCR",null,null,null,null,"Senior Debt ICR"]
[null,null,"Min DSCR",{"$f":"Min_SenDebt_DSCR","v":0.42107514799490431},null,null,null,"Min ICR",{"$f":"Min_SenDebt_ICR","v":0.52808291408274632}]
[null,null,"DSCR check",{"$f":"Debt!I798","v":115},null,null,null,"ICR check",{"$f":"Debt!I803","v":93}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Subordinated Debt"]
[null,null,"Subordinated Debt Repayment Profile ($M)",null,null,null,null,"Subordinated Debt Balance ($M) - Principal and Interest"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Subordinated Debt DSCR",null,null,null,null,"Subordinated Debt ICR"]
[null,null,"Min DSCR",{"$f":"Min_SubDebt_DSCR","v":0},null,null,null,"Min ICR",{"$f":"Min_SubDebt_ICR","v":0}]
[null,null,"DSCR check",{"$f":"Debt!I825","v":0},null,null,null,"ICR check",{"$f":"Debt!I830","v":0}]